{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Índice","Tablero","Resumen","Pliegos","CD","CCOMF","CCOMV","CSERAP","CCONAP","CX","CENEGEN","CPOTGEN","CPT","CPET","CPERDE","CPERDP","Límites","Costos","Balance","Parametros","PremisaCosto","Energía","Clientes","Potencia"],"not_rendered":{"charts":4,"images":7,"macros":1,"external_links":3,"defined_names":38,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Tablero","index":1,"n_rows":705,"n_cols":38,"rows_kept":705,"cut":false,"hidden":false,"merged":[[18,10,18,11],[18,13,18,14],[185,21,185,24],[522,23,522,24],[522,1,522,2],[522,3,522,4],[522,5,522,6],[522,7,522,8],[522,9,522,10],[522,11,522,12],[522,13,522,14],[522,15,522,16],[522,17,522,18],[522,19,522,20],[522,21,522,22],[185,1,185,3],[596,23,596,24],[596,11,596,12],[596,13,596,14],[596,15,596,16],[596,17,596,18],[596,19,596,20],[596,7,596,8],[596,9,596,10],[661,9,661,10],[596,21,596,22],[661,21,661,22],[661,23,661,24],[16,4,16,6],[16,1,16,3],[16,7,16,9],[661,11,661,12],[661,13,661,14],[661,15,661,16],[661,17,661,18],[661,19,661,20],[661,1,661,2],[661,3,661,4],[661,5,661,6],[661,7,661,8],[596,1,596,2],[596,3,596,4],[596,5,596,6]]}
[{"$f":"+\"Tablero de Mando y Análisis\"&\" - \"&PremisaCosto!A2","v":"Tablero de Mando y Análisis - EDECHI"}]
[]
["Selector de Empresa",null,null,"EDEMET",2]
[null,null,null,"EDECHI"]
[]
["Cierre de Pérdidas a utilizar:"]
[null,null,null,null,null,null,"Tareas Boton ASEP:"]
[null,null,null,null,null,null,"1-Elegir empresa que se desea enviar ya que se inhabilita selector"]
["Resumen","Costo Permitido","Ingreso ","Check",null,null,"2- Rompe vínculos con archivo de Inputs"]
["VP IMP sin Pérdidas",{"$f":"+Resumen!M21","v":257344067.05149889},{"$f":"+Resumen!N21","v":257344067.05149895},{"$f":"+IF(ROUND(B10-C10,)=0,\"OK\",\"Error\")","v":"OK"}]
["VP Pérdidas",{"$f":"+Resumen!M30","v":35180186.911687404},{"$f":"+Resumen!N30","v":33721318.571479037},{"$f":"+IF(ROUND(B11-C11,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
["VP IMP Total",{"$f":"+B10+B11","v":292524253.96318626},{"$f":"+C10+C11","v":291065385.62297797},{"$f":"+IF(ROUND(B12-C12,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
[]
[{"$f":"+\"Costos de Abastecimiento \"&PremisaCosto!$F$89","v":"Costos de Abastecimiento 2026/2027"},{"$f":"+Resumen!C25+Resumen!C26","v":135675314.41725251},{"$f":"+Resumen!H25+Resumen!H26","v":135675314.41725251},{"$f":"+IF(ROUND(B14-C14,)=0,\"OK\",\"Error\")","v":"OK"}]
[]
["Análisis de Cuadro Tarifario Vigente vs. Nuevo"]
[null,"Tarifa Vigente",null,null,"Tarifa Nueva",null,null,"Diferencias",null,null,"Diferencia entre bloqus horarios"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh",null,"$/Cliente mes","$/kWh","$/kW mes"]
[{"$f":"+A188","v":"ATH"},{"$f":"+E664+I664","v":14.19},{"$f":"+B664+F664+H664+L664+N664+P664+R664+T664+V664+X664","v":0},{"$f":"+C664+G664+M664+O664+Q664+S664+U664+W664+Y664","v":0},{"$f":"+E525+I525","v":14.190000000000003},{"$f":"+B525+D525+F525+H525+J525+L525+N525+P525+R525+T525+V525+X525","v":0},{"$f":"+C525+G525+M525+O525+Q525+S525+U525+W525+Y525","v":0},{"$f":"+IF(OR(B19=0,E19=0),\"\",(E19-B19)/B19)","v":2.503674192248415E-16},{"$f":"+IF(OR(C19=0,F19=0),\"\",(F19-C19)/C19)","v":""},{"$f":"+IF(OR(D19=0,G19=0),\"\",(G19-D19)/D19)","v":""},"Tarifa Nueva",null,null,"Tarifa Vigente"]
["ATH Punta",null,{"$f":"+B665+F665+H665+L665+N665+P665+R665+T665+V665+X665","v":0.26747000000000004},{"$f":"+C665+G665+M665+O665+Q665+S665+U665+W665+Y665","v":9.2999999999999989},null,{"$f":"+B526+D526+F526+H526+J526+L526+N526+P526+R526+T526+V526+X526","v":0.24950940475356706},11.648301004247839,{"$f":"+IF(OR(B20=0,E20=0),\"\",(E20-B20)/B20)","v":""},{"$f":"+IF(OR(C20=0,F20=0),\"\",(F20-C20)/C20)","v":-6.7149942970923762E-2},0.25250548432772479]
["ATH Fuera de Punta Medio",null,{"$f":"+B666+F666+H666+L666+N666+P666+R666+T666+V666+X666","v":0.15101000000000001},{"$f":"+C666+G666+M666+O666+Q666+S666+U666+W666+Y666","v":4.18},null,{"$f":"+B527+D527+F527+H527+J527+L527+N527+P527+R527+T527+V527+X527","v":0.15741051929497626},{"$f":"+C527+G527+M527+O527+Q527+S527+U527+W527+Y527","v":3.9668446015390462},{"$f":"+IF(OR(B21=0,E21=0),\"\",(E21-B21)/B21)","v":""},{"$f":"+IF(OR(C21=0,F21=0),\"\",(F21-C21)/C21)","v":4.2384738063547173E-2},{"$f":"+IF(OR(D21=0,G21=0),\"\",(G21-D21)/D21)","v":-5.099411446434296E-2},{"$f":"+F20/F21-1","v":0.58508723477370617},{"$f":"+F21/F22-1","v":0.40421033120822303},null,{"$f":"+C20/C21-1","v":0.7712072048208729},{"$f":"+C21/C22-1","v":0.62132273996134857}]
[{"$f":"+A191","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+B667+F667+H667+L667+N667+P667+R667+T667+V667+X667","v":9.3140000000000001E-2},{"$f":"+C667+G667+M667+O667+Q667+S667+U667+W667+Y667","v":4.18},null,{"$f":"+B528+D528+F528+H528+J528+L528+N528+P528+R528+T528+V528+X528","v":0.11209896110046115},{"$f":"+C528+G528+M528+O528+Q528+S528+U528+W528+Y528","v":3.9668446015390462},"",0.20355337234766105,-5.099411446434296E-2,{"$f":"+F20/F22-1","v":1.2257958709355123},null,null,{"$f":"+C20/C22-1","v":1.8716985183594592}]
[{"$f":"+A192","v":"ATD"},{"$f":"+E668+I668","v":14.19},{"$f":"+B668+F668+H668+L668+N668+P668+R668+T668+V668+X668","v":0.13572999999999999},{"$f":"+C668+G668+M668+O668+Q668+S668+U668+W668+Y668","v":20.7},{"$f":"+E529+I529","v":14.189999999999998},{"$f":"+B529+D529+F529+H529+J529+L529+N529+P529+R529+T529+V529+X529","v":0.16104420351612825},{"$f":"+C529+G529+M529+O529+Q529+S529+U529+W529+Y529","v":19.87097517399426},-1.2518370961242075E-16,0.18650411490553495,-4.0049508502692704E-2]
[{"$f":"+A193","v":"MTH"},{"$f":"+E669+I669","v":14.19},{"$f":"+B669+F669+H669+L669+N669+P669+R669+T669+V669+X669","v":0},{"$f":"+C669+G669+M669+O669+Q669+S669+U669+W669+Y669","v":0},{"$f":"+E530+I530","v":14.189999999999996},{"$f":"+B530+D530+F530+H530+J530+L530+N530+P530+R530+T530+V530+X530","v":0},{"$f":"+C530+G530+M530+O530+Q530+S530+U530+W530+Y530","v":0},-2.503674192248415E-16,"",""]
[{"$f":"+A194","v":"MTH Punta"},null,{"$f":"+B670+F670+H670+L670+N670+P670+R670+T670+V670+X670","v":0.25197000000000003},{"$f":"+C670+G670+M670+O670+Q670+S670+U670+W670+Y670","v":25.35},null,{"$f":"+B531+D531+F531+H531+J531+L531+N531+P531+R531+T531+V531+X531","v":0.21949008579363488},{"$f":"+C531+G531+M531+O531+Q531+S531+U531+W531+Y531","v":30.808362609568988},"",-0.12890389413964021,0.21532002404611386]
[{"$f":"+A195","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B671+F671+H671+L671+N671+P671+R671+T671+V671+X671","v":0.13616},{"$f":"+C671+G671+M671+O671+Q671+S671+U671+W671+Y671","v":3.62},null,{"$f":"+B532+D532+F532+H532+J532+L532+N532+P532+R532+T532+V532+X532","v":0.11630916325691303},{"$f":"+C532+G532+M532+O532+Q532+S532+U532+W532+Y532","v":3.4552649034977665},{"$f":"+IF(OR(B26=0,E26=0),\"\",(E26-B26)/B26)","v":""},{"$f":"+IF(OR(C26=0,F26=0),\"\",(F26-C26)/C26)","v":-0.14579051662079154},{"$f":"+IF(OR(D26=0,G26=0),\"\",(G26-D26)/D26)","v":-4.5506932735423646E-2},{"$f":"+F25/F26-1","v":0.88712634196161777},{"$f":"+F26/F27-1","v":0.50598077134212915},null,{"$f":"+C25/C26-1","v":0.85054347826086962},{"$f":"+C26/C27-1","v":0.65483714146815797}]
[{"$f":"+A196","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B672+F672+H672+L672+N672+P672+R672+T672+V672+X672","v":8.2279999999999978E-2},{"$f":"+C672+G672+M672+O672+Q672+S672+U672+W672+Y672","v":3.62},null,{"$f":"+B533+D533+F533+H533+J533+L533+N533+P533+R533+T533+V533+X533","v":7.7231506185340179E-2},{"$f":"+C533+G533+M533+O533+Q533+S533+U533+W533+Y533","v":3.4552649034977665},"",-6.1357484378461356E-2,-4.5506932735423646E-2,{"$f":"+F25/F27-1","v":1.8419759840874077},null,null,{"$f":"+C25/C27-1","v":2.06234807972776}]
["MTD",{"$f":"+E673+I673","v":14.21},0,0,{"$f":"+E534+I534","v":14.209999999999997},0,0,-2.5001503721326535E-16,"",""]
["MTD_1 (0-10,000)",null,0.12335,24.490000000000002,null,0.13545571356584526,26.293376940355575,"",9.8141171997124146E-2,7.363727808720183E-2]
["MTD_2 (10,001-30,000)",null,0.12335,24.490000000000002,null,0,0,"","",""]
[{"$f":"+A200","v":"MTD_3 (30,001-50,000)"},null,0.12335,24.490000000000002,null,0,0,"","",""]
["MTD_4 (50,001-más)",null,0.12335,24.490000000000002,null,0,0,"","",""]
["MTD_5 (xxx)",null,0,0,null,0,0,"","",""]
["BTH",{"$f":"+E678+I678","v":5.65},null,null,{"$f":"+E540+I540","v":5.65},0,0,0,{"$f":"+IF(OR(C34=0,F34=0),\"\",(F34-C34)/C34)","v":""},""]
["BTH Punta",null,{"$f":"+B679+F679+H679+L679+N679+P679+R679+T679+V679+X679","v":0.24014000000000002},{"$f":"+C679+G679+M679+O679+Q679+S679+U679+W679+Y679","v":30.2},{"$f":"+E541+I541","v":0},0.26307415473047596,26.450670179868059,"",9.5503267804097361E-2,-0.124149994044104]
["BTH Fuera de Punta Medio",null,{"$f":"+B680+F680+H680+L680+N680+P680+R680+T680+V680+X680","v":0.1285},{"$f":"+C680+G680+M680+O680+Q680+S680+U680+W680+Y680","v":9.16},{"$f":"+E542+I542","v":0},{"$f":"+B542+D542+F542+H542+J542+L542+N542+P542+R542+T542+V542+X542","v":0.14042959871416608},{"$f":"+C542+G542+M542+O542+Q542+S542+U542+W542+Y542","v":2.8301481506013109},{"$f":"+IF(OR(B36=0,E36=0),\"\",(E36-B36)/B36)","v":""},{"$f":"+IF(OR(C36=0,F36=0),\"\",(F36-C36)/C36)","v":9.2837344079113412E-2},{"$f":"+IF(OR(D36=0,G36=0),\"\",(G36-D36)/D36)","v":-0.6910318612880666},{"$f":"+F35/F36-1","v":0.87335260614070176},{"$f":"+F36/F37-1","v":0.46571028800723857},null,{"$f":"+C35/C36-1","v":0.86879377431906635},{"$f":"+C36/C37-1","v":0.65999224906342846}]
["BTH Fuera de Punta Bajo",null,7.7410000000000007E-2,9.16,0,9.5809929058417412E-2,2.8301481506013109,"",0.2376944717532283,-0.6910318612880666,{"$f":"+F35/F37-1","v":1.7457921878855989},null,null,{"$f":"+C35/C37-1","v":2.1021831804676396}]
[{"$f":"+A207","v":"BTD"},{"$f":"+E682+I682","v":5.65},null,null,{"$f":"+E544+I544","v":5.6499999999999995},{"$f":"+B544+D544+F544+H544+J544+L544+N544+P544+R544+T544+V544+X544","v":0},{"$f":"+C544+G544+M544+O544+Q544+S544+U544+W544+Y544","v":0},-1.5719972030090712E-16,"",""]
["BTD_1 (0-10,000)",null,{"$f":"+B683+F683+H683+L683+N683+P683+R683+T683+V683+X683","v":0.11618000000000001},{"$f":"+C683+G683+M683+O683+Q683+S683+U683+W683+Y683","v":25.19},null,0.12059963796299532,25.784368402544501,"",3.8041297667372284E-2,2.3595410978344587E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+B684+F684+H684+L684+N684+P684+R684+T684+V684+X684","v":0.12319999999999999},{"$f":"+C684+G684+M684+O684+Q684+S684+U684+W684+Y684","v":25.19},null,0.12802127238196123,25.784368402544501,"",3.9133704399036059E-2,2.3595410978344587E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+B685+F685+H685+L685+N685+P685+R685+T685+V685+X685","v":0.12809999999999999},{"$f":"+C685+G685+M685+O685+Q685+S685+U685+W685+Y685","v":25.19},null,0.1331712318669076,25.784368402544501,"",3.9588070779918896E-2,2.3595410978344587E-2]
["BTD_4 (50,001-más)",null,{"$f":"+B686+F686+H686+L686+N686+P686+R686+T686+V686+X686","v":0.15055000000000002},{"$f":"+C686+G686+M686+O686+Q686+S686+U686+W686+Y686","v":25.19},null,0.15688450287801484,25.784368402544501,"",4.207574146804928E-2,2.3595410978344587E-2]
["BTD_5 (xxx)",null,null,{"$f":"+C690+G690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B549+D549+F549+H549+J549+L549+N549+P549+R549+T549+V549+X549","v":0},0,"","",""]
["BTS",{"$f":"+E687+I687","v":3.04},null,{"$f":"+C689+G689+M689+O689+Q689+S689+U689+W689+Y689","v":0},{"$f":"+E550+I550","v":3.04},{"$f":"+B550+D550+F550+H550+J550+L550+N550+P550+R550+T550+V550+X550","v":0},0,0,{"$f":"+IF(OR(C44=0,F44=0),\"\",(F44-C44)/C44)","v":""},""]
["BTS_1 (0-300)",null,{"$f":"+B688+F688+H688+L688+N688+P688+R688+T688+V688+X688","v":0.16347000000000003},{"$f":"+C690+G690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B551+D551+F551+H551+J551+L551+N551+P551+R551+T551+V551+X551","v":0.15381377183474848},0,"",{"$f":"+IF(OR(C45=0,F45=0),\"\",(F45-C45)/C45)","v":-5.9070338075803204E-2},""]
["BTS_2 (301-750)",null,{"$f":"+B689+F689+H689+L689+N689+P689+R689+T689+V689+X689","v":0.21396000000000004},{"$f":"+C689+G689+I689+M689+O689+Q689+S689+U689+W689+Y689","v":0},null,{"$f":"+B552+D552+F552+H552+J552+L552+N552+P552+R552+T552+V552+X552","v":0.20000740224590996},0,"",{"$f":"+IF(OR(C46=0,F46=0),\"\",(F46-C46)/C46)","v":-6.5211243943214037E-2},""]
["BTS_3 (751-más)",null,{"$f":"+B690+F690+H690+L690+N690+P690+R690+T690+V690+X690","v":0.31132000000000004},{"$f":"+C690+G690+I690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B553+D553+F553+H553+J553+L553+N553+P553+R553+T553+V553+X553","v":0.28908270145032028},0,"",{"$f":"+IF(OR(C47=0,F47=0),\"\",(F47-C47)/C47)","v":-7.1429071533084157E-2},""]
["BTS_4 (xxx)"]
["BTS_5 (xxx)",null,null,{"$f":"+C707+G707+M707+O707+Q707+S707+U707+W707+Y707","v":0},null,{"$f":"+B555+D555+F555+H555+J555+L555+N555+P555+R555+T555+V555+X555","v":0},{"$f":"+C555+G555+M555+O555+Q555+S555+U555+W555+Y555","v":0},"","",""]
["BTSH",{"$f":"+E691+I691","v":3.04},{"$f":"+B708+F708+H708+L708+N708+P708+R708+T708+V708+X708","v":0},{"$f":"+C708+G708+M708+O708+Q708+S708+U708+W708+Y708","v":0},{"$f":"+E556+I556","v":3.0399999999999991},{"$f":"+B556+D556+F556+H556+J556+L556+N556+P556+R556+T556+V556+X556","v":6.0665979738633413E-2},{"$f":"+C556+G556+M556+O556+Q556+S556+U556+W556+Y556","v":0},{"$f":"+IF(OR(B50=0,E50=0),\"\",(E50-B50)/B50)","v":-2.9216395384872543E-16},{"$f":"+IF(OR(C50=0,F50=0),\"\",(F50-C50)/C50)","v":""},""]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+B693+F693+H693+L693+N693+P693+R693+T693+V693+X693","v":0.32364000000000004},{"$f":"+C693+G693+M693+O693+Q693+S693+U693+W693+Y693","v":0},null,{"$f":"+B557+D557+F557+H557+J557+L557+N557+P557+R557+T557+V557+X557","v":0.34125627894819116},{"$f":"+C557+G557+M557+O557+Q557+S557+U557+W557+Y557","v":0},"",{"$f":"+IF(OR(C51=0,F51=0),\"\",(F51-C51)/C51)","v":5.443171100046694E-2},{"$f":"+IF(OR(D51=0,G51=0),\"\",(G51-D51)/D51)","v":""}]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+B694+E694+F694+H694+L694+N694+P694+R694+T694+V694+X694","v":0.20009999999999997},{"$f":"+C694+G694+M694+O694+Q694+S694+U694+W694+Y694","v":0},null,0.17903868580853485,0,{"$f":"+IF(OR(B52=0,E52=0),\"\",(E52-B52)/B52)","v":""},{"$f":"+IF(OR(C52=0,F52=0),\"\",(F52-C52)/C52)","v":-0.10525394398533294},"",{"$f":"+F51/F52-1","v":0.90604772039676873},{"$f":"+F52/F53-1","v":0.38911913870444148},null,{"$f":"+C51/C52-1","v":0.61739130434782652},{"$f":"+C52/C53-1","v":0.74060542797494722}]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+B695+E695+F695+H695+L695+N695+P695+R695+T695+V695+X695","v":0.11496000000000002},0,null,0.12888648699744706,0,"",0.12114202329024913,"",{"$f":"+F51/F53-1","v":1.6477273676871231},null,null,{"$f":"+C51/C53-1","v":1.8152400835073066}]
["BTSH_2 Punta",null,{"$f":"+B714+F714+H714+L714+N714+P714+R714+T714+V714+X714","v":0},{"$f":"+C714+G714+M714+O714+Q714+S714+U714+W714+Y714","v":0},null,{"$f":"+B560+D560+F560+H560+J560+L560+N560+P560+R560+T560+V560+X560","v":0},{"$f":"+C560+G560+M560+O560+Q560+S560+U560+W560+Y560","v":0},"","",""]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+B715+F715+H715+L715+N715+P715+R715+T715+V715+X715","v":0},{"$f":"+C715+G715+M715+O715+Q715+S715+U715+W715+Y715","v":0},null,{"$f":"+B561+D561+F561+H561+J561+L561+N561+P561+R561+T561+V561+X561","v":0},{"$f":"+C561+G561+M561+O561+Q561+S561+U561+W561+Y561","v":0},"","",""]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+B716+F716+H716+L716+N716+P716+R716+T716+V716+X716","v":0},{"$f":"+C716+G716+M716+O716+Q716+S716+U716+W716+Y716","v":0},null,{"$f":"+B562+D562+F562+H562+J562+L562+N562+P562+R562+T562+V562+X562","v":0},{"$f":"+C562+G562+M562+O562+Q562+S562+U562+W562+Y562","v":0},"","",""]
[{"$f":"+A226","v":"BTSH_3 Punta"},null,{"$f":"+B718+F718+H718+L718+N718+P718+R718+T718+V718+X718","v":0},{"$f":"+C718+G718+M718+O718+Q718+S718+U718+W718+Y718","v":0},null,{"$f":"+B563+D563+F563+H563+J563+L563+N563+P563+R563+T563+V563+X563","v":0},{"$f":"+C563+G563+M563+O563+Q563+S563+U563+W563+Y563","v":0},"","",""]
["BTSH_3 Fuera de Punta Medio",null,0,0,null,0,0,"","",""]
["BTSH_3 Fuera de Punta Bajo",null,0,0,null,0,0,"","",""]
[{"$f":"+A229","v":"BTS Prepago"},{"$f":"+E704+I704","v":0},{"$f":"+B711+F711+H711+L711+N711+P711+R711+T711+V711+X711","v":0},{"$f":"+C711+G711+M711+O711+Q711+S711+U711+W711+Y711","v":0},{"$f":"+E566+I566","v":0},{"$f":"+B566+D566+F566+H566+J566+L566+N566+P566+R566+T566+V566+X566","v":0},{"$f":"+C566+G566+M566+O566+Q566+S566+U566+W566+Y566","v":0},"","",""]
["BTS Prep",null,{"$f":"+B705+D705+F705+H705+L705+N705+P705+R705+T705+V705+X705","v":0.15926999999999999},{"$f":"+C705+G705+M705+O705+Q705+S705+U705+W705+Y705","v":0},null,{"$f":"+B567+D567+F567+H567+J567+L567+N567+P567+R567+T567+V567+X567","v":0.17801177450802452},0,"",{"$f":"+IF(OR(C61=0,F61=0),\"\",(F61-C61)/C61)","v":0.11767297361728216},{"$f":"+IF(OR(D61=0,G61=0),\"\",(G61-D61)/D61)","v":""},null,{"$f":"+F61/F45-1","v":0.15732013060100658},null,{"$f":"+C61/C45-1","v":-2.5692787667462191E-2}]
["X1D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X1D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X1D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X1D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X2H",{"$f":"+E717+I717","v":0},{"$f":"+B717+F717+H717+L717+N717+P717+R717+T717+V717+X717","v":0},{"$f":"+C717+G717+M717+O717+Q717+S717+U717+W717+Y717","v":0},{"$f":"+E572+I572","v":0},{"$f":"+B572+D572+F572+H572+J572+L572+N572+P572+R572+T572+V572+X572","v":0},{"$f":"+C572+G572+M572+O572+Q572+S572+U572+W572+Y572","v":0},{"$f":"+IF(OR(B66=0,E66=0),\"\",(E66-B66)/B66)","v":""},{"$f":"+IF(OR(C66=0,F66=0),\"\",(F66-C66)/C66)","v":""},{"$f":"+IF(OR(D66=0,G66=0),\"\",(G66-D66)/D66)","v":""}]
["X2H Punta",null,0,0,null,0,0,"","",""]
["X2H Fuera de Punta",null,0,0,null,0,0,"","",""]
["X2D",{"$f":"+E720+I720","v":0},0,0,{"$f":"+E575+I575","v":0},0,0,"","",""]
["X2D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X2D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X2D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X2D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X2D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X3D",{"$f":"+E726+I726","v":0},{"$f":"+B726+F726+H726+L726+N726+P726+R726+T726+V726+X726","v":0},{"$f":"+C726+G726+M726+O726+Q726+S726+U726+W726+Y726","v":0},{"$f":"+E581+I581","v":0},{"$f":"+B581+D581+F581+H581+J581+L581+N581+P581+R581+T581+V581+X581","v":0},{"$f":"+C581+G581+M581+O581+Q581+S581+U581+W581+Y581","v":0},{"$f":"+IF(OR(B75=0,E75=0),\"\",(E75-B75)/B75)","v":""},{"$f":"+IF(OR(C75=0,F75=0),\"\",(F75-C75)/C75)","v":""},{"$f":"+IF(OR(D75=0,G75=0),\"\",(G75-D75)/D75)","v":""}]
["X3D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X3D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X3D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X3D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X3D_5 (xxx)",null,0,0,null,0,0,"","",""]
[]
[]
[{"$f":"+\"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -\"&PremisaCosto!F89","v":"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -2026/2027"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+\"Ingreso a Tarifa Vigente \" &PremisaCosto!F89","v":"Ingreso a Tarifa Vigente 2026/2027"},"Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A19","v":"ATH"},{"$f":"+SUM(C105:E105)","v":426572.15526866389},{"$f":"+SUM(F105:J105)","v":100642.12177593308},{"$f":"+SUM(K105:O105)","v":310328.8408762638},{"$f":"+SUM(P105:Q105)","v":15601.192616467002},{"$f":"+SUM([1]ITV_CD!$O$9:$O$11,[1]ITV_CD!$W$9:$W$11)","v":70980.041060279444},{"$f":"+SUM([1]ITV_CCOMF!$O$8,[1]ITV_CCOMF!$W$8)","v":354.20896479675571},{"$f":"SUM([1]ITV_CCOMV!$O$9:$O$11,[1]ITV_CCOMV!$W$9:$W$11)","v":26380.528065810111},{"$f":"+SUM([1]ITV_CSERAP!$O$9:$O$11,[1]ITV_CSERAP!$W$9:$W$11)","v":2918.0958788228845},{"$f":"+SUM([1]ITV_CX!$O$8,[1]ITV_CX!$W$8)","v":9.2478062238808452},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z8","v":7436.4378847421904},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z9","v":188063.73098159698},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z9","v":102666.2601553147},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z8","v":11974.147604363337},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z8","v":188.26425024663772},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z8","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z8","v":15601.192616467002}]
[{"$f":"+A23","v":"ATD"},{"$f":"+SUM(C106:E106)","v":261.71401481698592},{"$f":"+SUM(F106:J106)","v":107.16672366454695},{"$f":"+SUM(K106:O106)","v":147.42872450516703},{"$f":"+SUM(P106:Q106)","v":7.1185666472719547},{"$f":"+SUM([1]ITV_CD!$O$12,[1]ITV_CD!$W$12)","v":93.809190697061069},{"$f":"+SUM([1]ITV_CCOMF!$O$12,[1]ITV_CCOMF!$W$12)","v":1.7710448239837785E-2},{"$f":"+SUM([1]ITV_CCOMV!$O$12,[1]ITV_CCOMV!$W$12)","v":12.010781288783898},{"$f":"+SUM([1]ITV_CSERAP!$O$12,[1]ITV_CSERAP!$W$12)","v":1.3285788401509397},{"$f":"+SUM([1]ITV_CX!$O$12,[1]ITV_CX!$W$12)","v":4.6239031119404544E-4},{"$f":"SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z12","v":3.3857331732878788},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z13","v":46.253829459125868},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z13","v":76.374573772137808},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z12","v":21.328873336734773},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z12","v":8.5714763880705799E-2},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z12","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z12","v":7.1185666472719547}]
[{"$f":"+A24","v":"MTH"},11703265.813332487,3220176.4026536746,{"$f":"+SUM(K107:O107)","v":7888801.692095615},594287.71858319547,{"$f":"+SUM([1]ITV_CD!$O$14:$O$16,[1]ITV_CD!$W$14:$W$16)","v":2100900.502239251},{"$f":"+SUM([1]ITV_CCOMF!$O$13,[1]ITV_CCOMF!$W$13)","v":2479.4627535772897},{"$f":"+SUM([1]ITV_CCOMV!$O$14:$O$16,[1]ITV_CCOMV!$W$14:$W$16)","v":1005524.5092495857},{"$f":"+SUM([1]ITV_CSERAP!$O$14:$O$16,[1]ITV_CSERAP!$W$14:$W$16)","v":111226.61832912455},{"$f":"+SUM([1]ITV_CX!$O$13,[1]ITV_CX!$W$13)","v":45.310082136194296},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z13","v":283448.47896776901},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z14","v":7419807.5009718826},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z14","v":1312.6169914956213},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z13","v":177057.18430452415},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z13","v":7175.9108599435212},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z13","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z13","v":594287.71858319547}]
[{"$f":"+A28","v":"MTD"},23582312.666397028,9068105.7174903527,13700425.172709683,813781.77619699319,{"$f":"+SUM([1]ITV_CD!$O$18:$O$52,[1]ITV_CD!$W$18:$W$52)","v":7483467.5772850011},{"$f":"+SUM([1]ITV_CCOMF!$O$17,[1]ITV_CCOMF!$W$17)","v":46483.94026954822},{"$f":"+SUM([1]ITV_CCOMV!$O$18:$O$52,[1]ITV_CCOMV!$W$18:$W$52)","v":1384172.0960242331},{"$f":"+SUM([1]ITV_CSERAP!$O$18:$O$52,[1]ITV_CSERAP!$W$18:$W$52)","v":153110.91873952263},{"$f":"+SUM([1]ITV_CX!$O$17,[1]ITV_CX!$W$17)","v":871.18517204801879},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z17","v":390185.78606244619},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z18","v":10168290.97539318},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z18","v":2290953.9333577016},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z17","v":841116.35673021921},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z17","v":9878.1211661378784},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z17","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z17","v":813781.77619699319}]
[{"$f":"+A34","v":"BTH"},195355.57856759673,69556.308096213004,120676.15421153688,5123.1162598468345,{"$f":"SUM([1]ITV_CD!$O$55:$O$57,[1]ITV_CD!$W$55:$W$57)","v":60115.760694473298},{"$f":"+SUM([1]ITV_CCOMF!$O$54,[1]ITV_CCOMF!$W$54)","v":705.17288622328033},{"$f":"+SUM([1]ITV_CCOMV!$O$55:$O$57,[1]ITV_CCOMV!$W$55:$W$57)","v":7850.5469198813744},{"$f":"+SUM([1]ITV_CSERAP!$O$55:$O$57,[1]ITV_CSERAP!$W$55:$W$57)","v":868.39234439365794},{"$f":"+SUM([1]ITV_CX!$O$54,[1]ITV_CX!$W$54)","v":16.435251241411031},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z54","v":2212.9998453902895},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z55","v":41210.907708940853},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z55","v":424.73558109944844},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z54","v":76771.485763564764},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z54","v":56.025312541526318},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z54","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z54","v":5123.1162598468345}]
[{"$f":"+A38","v":"BTD"},46413627.774102926,20212005.510329228,24740291.832345147,1461330.431428554,{"$f":"+SUM([1]ITV_CD!$O$59:$O$93,[1]ITV_CD!$W$59:$W$93)","v":17366458.622563951},{"$f":"+SUM([1]ITV_CCOMF!$O$58,[1]ITV_CCOMF!$W$58)","v":85916.569695458602},{"$f":"+SUM([1]ITV_CCOMV!$O$59:$O$93,[1]ITV_CCOMV!$W$59:$W$93)","v":2481640.5644758199},{"$f":"+SUM([1]ITV_CSERAP!$O$59:$O$93,[1]ITV_CSERAP!$W$59:$W$93)","v":275983.15886074514},{"$f":"+SUM([1]ITV_CX!$O$58,[1]ITV_CX!$W$58)","v":2006.5947332517294},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z58","v":699893.29087084951},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z59","v":18417989.923363321},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z59","v":4454444.2168221334},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z58","v":1150301.4791217551},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z58","v":17662.922167087687},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z58","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z58","v":1461330.431428554}]
[{"$f":"+A44","v":"BTS"},134001399.74406239,49588906.063560575,80234081.578991458,4178412.1015103552,{"$f":"+SUM([1]ITV_CD!$O$96:$O$121,[1]ITV_CD!$W$96:$W$121)","v":34977257.859610654},{"$f":"+SUM([1]ITV_CCOMF!$O$95,[1]ITV_CCOMF!$W$95)","v":6608473.2536368296},{"$f":"+SUM([1]ITV_CCOMV!$O$96:$O$121,[1]ITV_CCOMV!$W$96:$W$121)","v":7101532.5561635802},{"$f":"+SUM([1]ITV_CSERAP!$O$96:$O$121,[1]ITV_CSERAP!$W$96:$W$121)","v":795607.38181085733},{"$f":"+SUM([1]ITV_CX!$O$95,[1]ITV_CX!$W$95)","v":106035.01233865484},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z95","v":2003751.9245606777},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z96","v":53597578.889802329},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z96","v":20725434.511735141},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z95","v":3860169.1487860125},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z95","v":47147.104107310079},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z95","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z95","v":4178412.1015103552}]
[{"$f":"+A50","v":"BTSH"},8999.9699057580419,3366.5894434797988,5309.399517737651,323.98094454059162,{"$f":"+SUM([1]ITV_CD!$O$127,[1]ITV_CD!$W$127)","v":2607.6363268862415},{"$f":"+SUM([1]ITV_CCOMF!$O$127,[1]ITV_CCOMF!$W$127)","v":164.41553075837194},{"$f":"+SUM([1]ITV_CCOMV!$O$127,[1]ITV_CCOMV!$W$127)","v":532.71723880888715},{"$f":"+SUM([1]ITV_CSERAP!$O$127,[1]ITV_CSERAP!$W$127)","v":60.167889700395591},{"$f":"+SUM([1]ITV_CX!$O$127,[1]ITV_CX!$W$127)","v":1.6524573259027562},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z127","v":149.03123448867217},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z128","v":3364.1253607317844},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z128","v":1505.5857322722068},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z127","v":287.41738079958202},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z127","v":3.2398094454059168},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z127","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z127","v":323.98094454059162}]
[{"$f":"+A60","v":"BTS Prepago"},30743.852206015385,16138.121126972679,13137.619529291185,1468.1115497515184,{"$f":"+SUM([1]ITV_CD!$O$141:$O$149,[1]ITV_CD!$W$141:$W$149)","v":11217.201468704798},{"$f":"+SUM([1]ITV_CCOMF!$O$140,[1]ITV_CCOMF!$W$140)","v":2304.8785947960296},{"$f":"+SUM([1]ITV_CCOMV!$O$141:$O$149,[1]ITV_CCOMV!$W$141:$W$149)","v":2274.724827407038},{"$f":"+SUM([1]ITV_CSERAP!$O$141:$O$149,[1]ITV_CSERAP!$W$141:$W$149)","v":258.19163326823872},{"$f":"+SUM([1]ITV_CX!$O$140,[1]ITV_CX!$W$140)","v":83.124602796576127},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z140","v":644.53677793969086},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z141","v":8106.8830543675649},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z141","v":3134.8183503407868},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z140","v":1236.3044629486469},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z140","v":15.076883694495693},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z140","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z140","v":1468.1115497515184}]
[{"$f":"+A66","v":"X2H"},{"$f":"+SUM(C114:E114)","v":0},{"$f":"+SUM(F114:J114)","v":0},{"$f":"+SUM(K114:O114)","v":0},{"$f":"+SUM(P114:Q114)","v":0}]
[{"$f":"+A69","v":"X2D"},{"$f":"+SUM(C115:E115)","v":0},{"$f":"+SUM(F115:J115)","v":0},{"$f":"+SUM(K115:O115)","v":0},{"$f":"+SUM(P115:Q115)","v":0}]
[{"$f":"+A75","v":"X3D"},{"$f":"+SUM(C116:E116)","v":0},{"$f":"+SUM(F116:J116)","v":0},{"$f":"+SUM(K116:O116)","v":0},{"$f":"+SUM(P116:Q116)","v":0}]
["Total",{"$f":"+SUM(B105:B116)","v":216362539.2678577},82279004.001200095,127013199.71900125,7070335.5476563517,62073099.010439903,6746881.9200424356,12009920.253746413,1340034.254065275,109068.56290606887,3387725.8719374766,89844459.190465793,27579953.053299274,6118934.8530275235,82126.750271171113,0,7070335.5476563517]
[{"$f":"+\"Ingreso a Tarifa Nueva\"","v":"Ingreso a Tarifa Nueva"},{"$f":"+B104","v":"Total"},{"$f":"+C104","v":"VAD"},"Abastecimiento","Pérdidas",{"$f":"+F104","v":"CD"},"CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C119:E119)","v":458789.37802167417},{"$f":"+SUM(F119:J119)","v":90645.843897825151},{"$f":"+SUM(K119:O119)","v":349638.9601883993},{"$f":"+SUM(P119:Q119)","v":18504.573935449695},{"$f":"+CD!$Z11+CD!$AE11","v":66864.49895668136},{"$f":"+CCOMF!$Z11+CCOMF!$AE11","v":354.20896479675577},{"$f":"+CCOMV!$Z11+CCOMV!$AE11","v":20703.026874378818},{"$f":"+CSERAP!$Z11+CSERAP!$AE11","v":2714.8612957443379},{"$f":"+CX!$Z11+CX!$AE11","v":9.247806223880831},{"$f":"+CCONAP!$Z11+CCONAP!$AE11","v":6110.2958707742873},{"$f":"+CENEGEN!$Z11+CENEGEN!$AE11","v":147251.78314584866},{"$f":"+CPOTGEN!$Z11+CPOTGEN!$AE11","v":178663.71596795344},{"$f":"+CPT!$Z11+CPT!$AE11","v":17350.426446719663},{"$f":"+CPET!$Z11+CPET!$AE11","v":262.7387571031926},{"$f":"+CPERDP!$AT11+CPERDP!$AY11","v":0},{"$f":"+CPERDE!$AT11+CPERDE!$AY11","v":18504.573935449695}]
["ATD",283.65589438204165,{"$f":"+SUM(F120:J120)","v":99.050070977468351},176.16249179030726,8.4433316142660644,{"$f":"+CD!$Z15+CD!$AE15","v":88.369976119961251},{"$f":"+CCOMF!$Z15+CCOMF!$AE15","v":1.7710448239837782E-2},{"$f":"+CCOMV!$Z15+CCOMV!$AE15","v":9.4258737802238635},{"$f":"+CSERAP!$Z15+CSERAP!$AE15","v":1.2360482387321907},{"$f":"+CX!$Z15+CX!$AE15","v":4.6239031119404473E-4},{"$f":"+CCONAP!$Z15+CCONAP!$AE15","v":2.7819544449811096},{"$f":"+CENEGEN!$Z15+CENEGEN!$AE15","v":98.413661676863725},{"$f":"+CPOTGEN!$Z15+CPOTGEN!$AE15","v":43.941918017802635},{"$f":"+CPT!$Z15+CPT!$AE15","v":30.905335414903895},{"$f":"+CPET!$Z15+CPET!$AE15","v":0.11962223575589583},{"$f":"+CPERDP!$AT15+CPERDP!$AY15","v":0},{"$f":"+CPERDE!$AT15+CPERDE!$AY15","v":8.4433316142660644}]
["MTH",10892650.025194589,2874211.5760898837,7313553.8099749293,704884.63912977569,{"$f":"+CD!$Z16+CD!$AE16","v":1979086.7593436518},{"$f":"+CCOMF!$Z16+CCOMF!$AE16","v":2479.4627535772893},{"$f":"+CCOMV!$Z16+CCOMV!$AE16","v":789119.94808855501},{"$f":"+CSERAP!$Z16+CSERAP!$AE16","v":103480.09582196323},{"$f":"+CX!$Z16+CX!$AE16","v":45.310082136194211},{"$f":"+CCONAP!$Z16+CCONAP!$AE16","v":232901.0337284698},{"$f":"+CENEGEN!$Z16+CENEGEN!$AE16","v":5051848.436486382},{"$f":"+CPOTGEN!$Z16+CPOTGEN!$AE16","v":1762235.5636721},{"$f":"+CPT!$Z16+CPT!$AE16","v":256554.18278120284},{"$f":"+CPET!$Z16+CPET!$AE16","v":10014.593306774315},{"$f":"+CPERDP!$AT16+CPERDP!$AY16","v":0},{"$f":"+CPERDE!$AT16+CPERDE!$AY16","v":704884.63912977569}]
["MTD",25668326.750706345,8325642.8835575432,16377457.335103782,965226.53204502142,{"$f":"+CD!$Z20+CD!$AE20","v":7049563.5468678894},{"$f":"+CCOMF!$Z20+CCOMF!$AE20","v":46483.940269548206},{"$f":"+CCOMV!$Z20+CCOMV!$AE20","v":1086276.8744076141},{"$f":"+CSERAP!$Z20+CSERAP!$AE20","v":142447.33684044212},{"$f":"+CX!$Z20+CX!$AE20","v":871.18517204801742},{"$f":"+CCONAP!$Z20+CCONAP!$AE20","v":320603.84748239443},{"$f":"+CENEGEN!$Z20+CENEGEN!$AE20","v":7096259.7723089661},{"$f":"+CPOTGEN!$Z20+CPOTGEN!$AE20","v":7728038.324986442},{"$f":"+CPT!$Z20+CPT!$AE20","v":1218769.6329434409},{"$f":"+CPET!$Z20+CPET!$AE20","v":13785.757382539266},{"$f":"+CPERDP!$AT20+CPERDP!$AY20","v":0},{"$f":"+CPERDE!$AT20+CPERDE!$AY20","v":965226.53204502142}]
["BTH",153420.62895969159,64320.654747282671,83023.446222479615,6076.5279899293128,{"$f":"+CD!$Z76+CD!$AE76","v":56630.147830177833},{"$f":"+CCOMF!$Z76+CCOMF!$AE76","v":705.17288622328033},{"$f":"+CCOMV!$Z76+CCOMV!$AE76","v":6160.9867495988228},{"$f":"+CSERAP!$Z76+CSERAP!$AE76","v":807.91203004132808},{"$f":"+CX!$Z76+CX!$AE76","v":16.435251241411002},{"$f":"+CCONAP!$Z76+CCONAP!$AE76","v":1818.3549741007773},{"$f":"+CENEGEN!$Z76+CENEGEN!$AE76","v":45595.629930902149},{"$f":"+CPOTGEN!$Z76+CPOTGEN!$AE76","v":31320.845848420402},{"$f":"+CPT!$Z76+CPT!$AE76","v":4210.4273852103397},{"$f":"+CPET!$Z76+CPET!$AE76","v":78.188083845947403},{"$f":"+CPERDP!$AT76+CPERDP!$AY76","v":0},{"$f":"+CPERDE!$AT76+CPERDE!$AY76","v":6076.5279899293128}]
["BTD",48223554.622788057,18651760.074444041,27838510.582350913,1733283.9659931052,{"$f":"+CD!$Z80+CD!$AE80","v":16359522.157271434},{"$f":"+CCOMF!$Z80+CCOMF!$AE80","v":85916.569695458602},{"$f":"+CCOMV!$Z80+CCOMV!$AE80","v":1947552.7999561969},{"$f":"+CSERAP!$Z80+CSERAP!$AE80","v":256761.95278769813},{"$f":"+CX!$Z80+CX!$AE80","v":2006.5947332517264},{"$f":"+CCONAP!$Z80+CCONAP!$AE80","v":575081.12774871127},{"$f":"+CENEGEN!$Z80+CENEGEN!$AE80","v":13323822.677941926},{"$f":"+CPOTGEN!$Z80+CPOTGEN!$AE80","v":12248180.721689992},{"$f":"+CPT!$Z80+CPT!$AE80","v":1666775.9463548069},{"$f":"+CPET!$Z80+CPET!$AE80","v":24650.108615477453},{"$f":"+CPERDP!$AT80+CPERDP!$AY80","v":0},{"$f":"+CPERDE!$AT80+CPERDE!$AY80","v":1733283.9659931052}]
["BTS",126202165.78315489,45941972.880740538,75304178.47672452,4956014.4256898286,{"$f":"+CD!$Z136+CD!$AE136","v":32919743.832005933},{"$f":"+CCOMF!$Z136+CCOMF!$AE136","v":6608473.2536368296},{"$f":"+CCOMV!$Z136+CCOMV!$AE136","v":5568186.6341480752},{"$f":"+CSERAP!$Z136+CSERAP!$AE136","v":739534.14861104696},{"$f":"+CX!$Z136+CX!$AE136","v":106035.01233865468},{"$f":"+CCONAP!$Z136+CCONAP!$AE136","v":1646422.2925629411},{"$f":"+CENEGEN!$Z136+CENEGEN!$AE136","v":50177098.527536079},{"$f":"+CPOTGEN!$Z136+CPOTGEN!$AE136","v":17821511.338069417},{"$f":"+CPT!$Z136+CPT!$AE136","v":5593348.5289176237},{"$f":"+CPET!$Z136+CPET!$AE136","v":65797.789638453716},{"$f":"+CPERDP!$AT136+CPERDP!$AY136","v":0},{"$f":"+CPERDE!$AT136+CPERDE!$AY136","v":4956014.4256898286}]
["BTSH",{"$f":"+SUM(C126:E126)","v":9188.494127603677},3096.5547741777682,{"$f":"+SUM(K126:O126)","v":5707.6655681256516},{"$f":"+SUM(P126:Q126)","v":384.27378530025766},{"$f":"+CD!$Z196+CD!$AE196","v":2456.4411890156084},{"$f":"+CCOMF!$Z196+CCOMF!$AE196","v":164.41553075837191},{"$f":"+CCOMV!$Z196+CCOMV!$AE196","v":418.06817831667945},{"$f":"+CSERAP!$Z196+CSERAP!$AE196","v":55.977418761206124},{"$f":"+CX!$Z196+CX!$AE196","v":1.6524573259027535},{"$f":"+CCONAP!$Z196+CCONAP!$AE196","v":122.45445343945048},{"$f":"+CENEGEN!$Z196+CENEGEN!$AE196","v":2863.1220286932921},{"$f":"+CPOTGEN!$Z196+CPOTGEN!$AE196","v":2301.102594589147},{"$f":"+CPT!$Z196+CPT!$AE196","v":416.46506205208186},{"$f":"+CPET!$Z196+CPET!$AE196","v":4.5214293516797763},{"$f":"+CPERDP!$AT196+CPERDP!$AY196","v":0},{"$f":"+CPERDE!$AT196+CPERDE!$AY196","v":384.27378530025766}]
["BTS Prepago",33664.794003531948,14980.19727599931,16943.269677369171,1741.3270501634706,{"$f":"+CD!$Z209+CD!$AE209","v":10566.814029541518},{"$f":"+CCOMF!$Z209+CCOMF!$AE209","v":2304.8796328440017},{"$f":"+CCOMV!$Z209+CCOMV!$AE209","v":1785.1693614973578},{"$f":"+CSERAP!$Z209+CSERAP!$AE209","v":240.20964931985608},{"$f":"+CX!$Z209+CX!$AE209","v":83.124602796575999},{"$f":"+CCONAP!$Z209+CCONAP!$AE209","v":529.59635699876389},{"$f":"+CENEGEN!$Z209+CENEGEN!$AE209","v":6899.5631755979311},{"$f":"+CPOTGEN!$Z209+CPOTGEN!$AE209","v":7701.6756173612011},{"$f":"+CPT!$Z209+CPT!$AE209","v":1791.3934552072249},{"$f":"+CPET!$Z209+CPET!$AE209","v":21.04107220405184},{"$f":"+CPERDP!$AT209+CPERDP!$AY209","v":0},{"$f":"+CPERDE!$AT209+CPERDE!$AY209","v":1741.3270501634706}]
["X2H",{"$f":"+SUM(C128:E128)","v":0},{"$f":"+SUM(F128:J128)","v":0},{"$f":"+SUM(K128:O128)","v":0},{"$f":"+SUM(P128:Q128)","v":0},{"$f":"+CD!$Z265+CD!$AE265","v":0},{"$f":"+CCOMF!$Z265+CCOMF!$AE265","v":0},{"$f":"+CCOMV!$Z265+CCOMV!$AE265","v":0},{"$f":"+CSERAP!$Z265+CSERAP!$AE265","v":0},{"$f":"+CX!$Z265+CX!$AE265","v":0},{"$f":"+CCONAP!$Z265+CCONAP!$AE265","v":0},{"$f":"+CENEGEN!$Z265+CENEGEN!$AE265","v":0},{"$f":"+CPOTGEN!$Z265+CPOTGEN!$AE265","v":0},{"$f":"+CPT!$Z265+CPT!$AE265","v":0},{"$f":"+CPET!$Z265+CPET!$AE265","v":0},{"$f":"+CPERDP!$AT265+CPERDP!$AY265","v":0},{"$f":"+CPERDE!$AT265+CPERDE!$AY265","v":0}]
["X2D",{"$f":"+SUM(C129:E129)","v":0},{"$f":"+SUM(F129:J129)","v":0},{"$f":"+SUM(K129:O129)","v":0},{"$f":"+SUM(P129:Q129)","v":0},{"$f":"+CD!$Z268+CD!$AE268","v":0},{"$f":"+CCOMF!$Z268+CCOMF!$AE268","v":0},{"$f":"+CCOMV!$Z268+CCOMV!$AE268","v":0},{"$f":"+CSERAP!$Z268+CSERAP!$AE268","v":0},{"$f":"+CX!$Z268+CX!$AE268","v":0},{"$f":"+CCONAP!$Z268+CCONAP!$AE268","v":0},{"$f":"+CENEGEN!$Z268+CENEGEN!$AE268","v":0},{"$f":"+CPOTGEN!$Z268+CPOTGEN!$AE268","v":0},{"$f":"+CPT!$Z268+CPT!$AE268","v":0},{"$f":"+CPET!$Z268+CPET!$AE268","v":0},{"$f":"+CPERDP!$AT268+CPERDP!$AY268","v":0},{"$f":"+CPERDE!$AT268+CPERDE!$AY268","v":0}]
["X3D",{"$f":"+SUM(C130:E130)","v":0},{"$f":"+SUM(F130:J130)","v":0},{"$f":"+SUM(K130:O130)","v":0},{"$f":"+SUM(P130:Q130)","v":0},{"$f":"+CD!$Z324+CD!$AE324","v":0},{"$f":"+CCOMF!$Z324+CCOMF!$AE324","v":0},{"$f":"+CCOMV!$Z324+CCOMV!$AE324","v":0},{"$f":"+CSERAP!$Z324+CSERAP!$AE324","v":0},{"$f":"+CX!$Z324+CX!$AE324","v":0},{"$f":"+CCONAP!$Z324+CCONAP!$AE324","v":0},{"$f":"+CENEGEN!$Z324+CENEGEN!$AE324","v":0},{"$f":"+CPOTGEN!$Z324+CPOTGEN!$AE324","v":0},{"$f":"+CPT!$Z324+CPT!$AE324","v":0},{"$f":"+CPET!$Z324+CPET!$AE324","v":0},{"$f":"+CPERDP!$AT324+CPERDP!$AY324","v":0},{"$f":"+CPERDE!$AT324+CPERDE!$AY324","v":0}]
["Total",{"$f":"+SUM(B119:B127)","v":211642044.1328508},{"$f":"+SUM(C119:C127)","v":75966729.71559827},{"$f":"+SUM(D119:D127)","v":127289189.70830232},8386124.708950188,58444522.567470446,6746881.9210804831,9420212.9336380139,1246043.730503256,109068.56290606871,2783591.7851322745,75851737.926216081,39779997.230364293,8759247.9086816795,114614.85790798538,0,8386124.708950188]
["Diferencias",{"$f":"+B118","v":"Total"},{"$f":"+C118","v":"VAD"},"Abastecimiento","Pérdidas",{"$f":"+F118","v":"CD"},"CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A119","v":"ATH"},{"$f":"+IF(B105=0,\"\",(B119-B105)/B105)","v":7.5525845639688352E-2},{"$f":"+IF(C105=0,\"\",(C119-C105)/C105)","v":-9.9324991382468766E-2},{"$f":"+IF(D105=0,\"\",(D119-D105)/D105)","v":0.12667246525052911},{"$f":"+IF(E105=0,\"\",(E119-E105)/E105)","v":0.18609995981449418},{"$f":"+IF(F105=0,\"\",(F119-F105)/F105)","v":-5.7981681077121101E-2},1.604798989021202E-16,-0.21521560058494393,-6.9646300710492201E-2,-1.536673062904903E-15,-0.17833027512928365,-0.21701126327086417,0.74023789020530129,0.44899052692462449,0.39558496506367358,"",0.18609995981449418]
["ATD",8.3839146254355054E-2,{"$f":"+IF(C106=0,\"\",(C120-C106)/C106)","v":-7.5738553998210556E-2},0.19489938193240749,0.18609995981449423,{"$f":"+IF(F106=0,\"\",(F120-F106)/F106)","v":-5.798168107712097E-2},-1.9589831408950221E-16,-0.21521560058494402,-6.9646300710491993E-2,-1.5241050581179506E-15,-0.17833027512928343,1.1276867845900429,-0.4246525270451581,0.4489905269246246,0.39558496506367347,"",0.18609995981449423]
["MTH",-6.9264067061899554E-2,{"$f":"+IF(C107=0,\"\",(C121-C107)/C107)","v":-0.10743660697553374},-7.291955160909544E-2,0.18609995981449437,{"$f":"+IF(F107=0,\"\",(F121-F107)/F107)","v":-5.7981681077120824E-2},-1.8340559874528026E-16,-0.21521560058494402,-6.9646300710491951E-2,-1.8818135891901442E-15,-0.17833027512928362,-0.31914022893118638,1341.5359987639461,0.44899052692462466,0.39558496506367363,"",0.18609995981449437]
["MTD",8.8456722367256449E-2,{"$f":"+IF(C108=0,\"\",(C122-C108)/C108)","v":-8.1876287844854345E-2},0.19539774340190297,0.18609995981449431,{"$f":"+IF(F108=0,\"\",(F122-F108)/F108)","v":-5.7981681077120657E-2},-3.1305253263781209E-16,-0.21521545078987322,-6.964612313000193E-2,-1.565961056766238E-15,-0.17833027512928346,-0.30211873465446604,2.3732840335466547,0.44899052692462471,0.39558496506367369,"",0.18609995981449431]
["BTH",-0.21465959618550057,{"$f":"+IF(C109=0,\"\",(C123-C109)/C109)","v":-7.5272157080105123E-2},-0.31201448401359139,0.18609995981449429,{"$f":"+IF(F109=0,\"\",(F123-F109)/F109)","v":-5.7981681077120796E-2},0,-0.21521560058494391,-6.9646300710492021E-2,-1.7293139613705042E-15,-0.17833027512928348,0.10639712798682216,72.741987349740953,-0.94515636445831852,0.39558496506367363,"",0.18609995981449429]
["BTD",3.8995591068513767E-2,{"$f":"+IF(C110=0,\"\",(C124-C110)/C110)","v":-7.7193994187654102E-2},0.12522967679609964,0.18609995981449409,{"$f":"+IF(F110=0,\"\",(F124-F110)/F110)","v":-5.7981681077120775E-2},0,-0.21521560058494399,-6.9646300710492257E-2,-1.4730716331403833E-15,-0.17833027512928351,-0.27658649323938522,1.749654081520416,0.44899052692462449,0.39558496506367347,"",0.18609995981449409]
["BTS",-5.8202630538216359E-2,{"$f":"+IF(C111=0,\"\",(C125-C111)/C111)","v":-7.3543327980366835E-2},-6.1444002414527375E-2,0.1860999598144942,{"$f":"+IF(F111=0,\"\",(F125-F111)/F111)","v":-5.8824337684304236E-2},0,-0.21591760790910963,-7.0478523052644168E-2,-1.5096057800304684E-15,-0.17833027512928334,-6.3817814780380747E-2,-0.14011398275010675,0.44899052692462454,0.39558496506367358,"",0.1860999598144942]
["BTSH",2.0947205803990548E-2,-8.0210157441388333E-2,7.5011505360911848E-2,0.1860999598144944,{"$f":"+IF(F112=0,\"\",(F126-F112)/F112)","v":-5.7981681077120907E-2},-1.7286511377184354E-16,-0.21521560058494402,-6.9646300710492021E-2,-1.6124684234400485E-15,-0.17833027512928365,-0.14892528616398265,0.52837699326252141,0.44899052692462471,0.39558496506367369,"",0.1860999598144944]
["BTS Prepago",9.5008972133461142E-2,-7.1750846450028008E-2,0.28967577722836618,0.18609995981449409,{"$f":"+IF(F113=0,\"\",(F127-F113)/F113)","v":-5.7981256820412386E-2},4.5036991294537758E-7,-0.21521524714166201,-6.9645881707177212E-2,-1.5386262085343294E-15,-0.17833027512928348,-0.14892528616398296,1.4568171921425526,0.44899052692462454,0.39558496506367347,"",0.18609995981449409]
[{"$f":"+A128","v":"X2H"}]
[{"$f":"+A129","v":"X2D"}]
[{"$f":"+A130","v":"X3D"}]
["Total",{"$f":"+(SUM(B119:B130)-SUM(B105:B116))/SUM(B105:B116)","v":-2.181752511770493E-2},-7.6717922904241231E-2,2.1729236796778554E-3,0.18609995981449412,-5.8456505327036695E-2,1.5385588444491561E-10,-0.21563068408389782,-7.0140388782509874E-2,-1.4676187459248956E-15,-0.17833027512928351,-0.15574384208363742,0.44235188339472459,0.43149880151899039,0.39558496506367358,null,{"$f":"+(SUM(Q119:Q130)-SUM(Q105:Q116))/SUM(Q105:Q116)","v":0.18609995981449412}]
[]
["Análisis de Impacto de Tarifa Media Vigente vs. Tarifa Media Nueva"]
["Tarifa Media Vigente","Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C149:E149)","v":181.26528205321114},{"$f":"+SUM(F149:J149)","v":42.766323035450746},{"$f":"+SUM(K149:O149)","v":131.86947196601119},{"$f":"+SUM(P149:Q149)","v":6.6294870517492228},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",F105/[1]EnergíaVig!$V$8)","v":30.161877666010934},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",G105/[1]EnergíaVig!$V$8)","v":0.1505156563002143},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",H105/[1]EnergíaVig!$V$8)","v":11.21},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",I105/[1]EnergíaVig!$V$8)","v":1.24},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",J105/[1]EnergíaVig!$V$8)","v":3.9297131395963497E-3},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",K105/[1]EnergíaVig!$V$8)","v":3.16},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",L105/[1]EnergíaVig!$V$8)","v":79.914792419791638},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",M105/[1]EnergíaVig!$V$8)","v":43.626449533914418},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",N105/[1]EnergíaVig!$V$8)","v":5.0882300123051385},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",O105/[1]EnergíaVig!$V$8)","v":0.08},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",P105/[1]EnergíaVig!$V$8)","v":0},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",Q105/[1]EnergíaVig!$V$8)","v":6.6294870517492228}]
["ATD",{"$f":"+SUM(C150:E150)","v":244.26505117016109},{"$f":"+SUM(F150:J150)","v":100.0217174382673},{"$f":"+SUM(K150:O150)","v":137.59937525848142},{"$f":"+SUM(P150:Q150)","v":6.6439584734123764},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",F106/[1]EnergíaVig!$V$12)","v":87.554756216906355},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",G106/[1]EnergíaVig!$V$12)","v":1.6529659478020795E-2},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",H106/[1]EnergíaVig!$V$12)","v":11.209999999999999},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",I106/[1]EnergíaVig!$V$12)","v":1.24},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",J106/[1]EnergíaVig!$V$12)","v":4.3156188293310202E-4},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",K106/[1]EnergíaVig!$V$12)","v":3.16},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",L106/[1]EnergíaVig!$V$12)","v":43.170000000000009},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",M106/[1]EnergíaVig!$V$12)","v":71.282537863309273},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",N106/[1]EnergíaVig!$V$12)","v":19.906837395172111},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",O106/[1]EnergíaVig!$V$12)","v":8.0000000000000016E-2},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",P106/[1]EnergíaVig!$V$12)","v":0},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",Q106/[1]EnergíaVig!$V$12)","v":6.6439584734123764}]
["MTH",130.47281151343174,35.899848429042727,{"$f":"+SUM(K151:O151)","v":87.947599640697945},6.6253634436910822,{"$f":"+F107/[1]EnergíaVig!$V$13","v":23.421701225043218},{"$f":"+G107/[1]EnergíaVig!$V$13","v":2.764206860392137E-2},{"$f":"+H107/[1]EnergíaVig!$V$13","v":11.209999999999999},{"$f":"+I107/[1]EnergíaVig!$V$13","v":1.24},{"$f":"+J107/[1]EnergíaVig!$V$13","v":5.0513539558155458E-4},{"$f":"+K107/[1]EnergíaVig!$V$13","v":3.1599999999999997},{"$f":"+L107/[1]EnergíaVig!$V$13","v":82.719059874501085},{"$f":"+M107/[1]EnergíaVig!$V$13","v":1.4633593054481756E-2},{"$f":"+N107/[1]EnergíaVig!$V$13","v":1.9739061731423764},{"$f":"+O107/[1]EnergíaVig!$V$13","v":8.0000000000000016E-2},{"$f":"+P107/[1]EnergíaVig!$V$13","v":0},{"$f":"+Q107/[1]EnergíaVig!$V$13","v":6.6253634436910822}]
["MTD",190.88734473637436,73.401902802645395,110.89827448113036,6.587167452598611,{"$f":"+F108/[1]EnergíaVig!$V$17","v":60.575028219525855},{"$f":"+G108/[1]EnergíaVig!$V$17","v":0.37626487514016821},{"$f":"+H108/[1]EnergíaVig!$V$17","v":11.204199511981793},{"$f":"+I108/[1]EnergíaVig!$V$17","v":1.2393583759908493},{"$f":"+J108/[1]EnergíaVig!$V$17","v":7.0518200067336842E-3},{"$f":"+K108/[1]EnergíaVig!$V$17","v":3.158364054831051},{"$f":"+L108/[1]EnergíaVig!$V$17","v":82.307367061815526},{"$f":"+M108/[1]EnergíaVig!$V$17","v":18.544157201135882},{"$f":"+N108/[1]EnergíaVig!$V$17","v":6.8084275796812737},{"$f":"+O108/[1]EnergíaVig!$V$17","v":7.9958583666608879E-2},{"$f":"+P108/[1]EnergíaVig!$V$17","v":0},{"$f":"+Q108/[1]EnergíaVig!$V$17","v":6.587167452598611}]
["BTH",278.95330836082059,99.321260253079259,172.31661723916804,7.3154308685732694,{"$f":"+F109/[1]EnergíaVig!$V$54","v":85.840857237399774},{"$f":"+G109/[1]EnergíaVig!$V$54","v":1.006934693243311},{"$f":"+H109/[1]EnergíaVig!$V$54","v":11.209999999999999},{"$f":"+I109/[1]EnergíaVig!$V$54","v":1.24},{"$f":"+J109/[1]EnergíaVig!$V$54","v":2.3468322436190417E-2},{"$f":"+K109/[1]EnergíaVig!$V$54","v":3.1599999999999997},{"$f":"+L109/[1]EnergíaVig!$V$54","v":58.846126280359528},{"$f":"+M109/[1]EnergíaVig!$V$54","v":0.60649097607033498},{"$f":"+N109/[1]EnergíaVig!$V$54","v":109.62399998273816},{"$f":"+O109/[1]EnergíaVig!$V$54","v":0.08},{"$f":"+P109/[1]EnergíaVig!$V$54","v":0},{"$f":"+Q109/[1]EnergíaVig!$V$54","v":7.3154308685732694}]
["BTD",210.11617374645721,91.500480898463209,112.00019706461225,6.6154957833817347,{"$f":"+F110/[1]EnergíaVig!$V$58","v":78.618587089529299},{"$f":"+G110/[1]EnergíaVig!$V$58","v":0.38894742237544244},{"$f":"+H110/[1]EnergíaVig!$V$58","v":11.234476704977531},{"$f":"+I110/[1]EnergíaVig!$V$58","v":1.2493857545571099},{"$f":"+J110/[1]EnergíaVig!$V$58","v":9.0839270238189263E-3},{"$f":"+K110/[1]EnergíaVig!$V$58","v":3.1684422735568303},{"$f":"+L110/[1]EnergíaVig!$V$58","v":83.37890736817549},{"$f":"+M110/[1]EnergíaVig!$V$58","v":20.165430281834734},{"$f":"+N110/[1]EnergíaVig!$V$58","v":5.2074564527535436},{"$f":"+O110/[1]EnergíaVig!$V$58","v":7.9960688291655022E-2},{"$f":"+P110/[1]EnergíaVig!$V$58","v":0},{"$f":"+Q110/[1]EnergíaVig!$V$58","v":6.6154957833817347}]
["BTS",212.86945947124076,78.775025109303058,127.45676992563008,6.6376644363075927,{"$f":"+F111/[1]EnergíaVig!$V$95","v":55.563523877976813},{"$f":"+G111/[1]EnergíaVig!$V$95","v":10.497965932584643},{"$f":"+H111/[1]EnergíaVig!$V$95","v":11.281220938999507},{"$f":"+I111/[1]EnergíaVig!$V$95","v":1.2638712255310647},{"$f":"+J111/[1]EnergíaVig!$V$95","v":0.16844313421103607},{"$f":"+K111/[1]EnergíaVig!$V$95","v":3.1830830865226813},{"$f":"+L111/[1]EnergíaVig!$V$95","v":85.143048274351699},{"$f":"+M111/[1]EnergíaVig!$V$95","v":32.923626546036473},{"$f":"+N111/[1]EnergíaVig!$V$95","v":6.1321159460951673},{"$f":"+O111/[1]EnergíaVig!$V$95","v":7.4896072624063115E-2},{"$f":"+P111/[1]EnergíaVig!$V$95","v":0},{"$f":"+Q111/[1]EnergíaVig!$V$95","v":6.6376644363075927}]
["BTSH",194.45523078414578,72.739235135497253,114.71599564864854,7,{"$f":"+F112/[1]EnergíaVig!$V$127","v":56.341135476616621},{"$f":"+G112/[1]EnergíaVig!$V$127","v":3.5523963205323823},{"$f":"+H112/[1]EnergíaVig!$V$127","v":11.510000000000002},{"$f":"+I112/[1]EnergíaVig!$V$127","v":1.3},{"$f":"+J112/[1]EnergíaVig!$V$127","v":3.5703338348252872E-2},{"$f":"+K112/[1]EnergíaVig!$V$127","v":3.22},{"$f":"+L112/[1]EnergíaVig!$V$127","v":72.685995648648557},{"$f":"+M112/[1]EnergíaVig!$V$127","v":32.53},{"$f":"+N112/[1]EnergíaVig!$V$127","v":6.21},{"$f":"+O112/[1]EnergíaVig!$V$127","v":7.0000000000000007E-2},{"$f":"+P112/[1]EnergíaVig!$V$127","v":0},{"$f":"+Q112/[1]EnergíaVig!$V$127","v":7}]
["BTS Prepago",150.38954263115278,78.942763546615467,64.265225419136698,7.1815536654005871,{"$f":"+F113/[1]EnergíaVig!$V$140","v":54.87112633692464},{"$f":"+G113/[1]EnergíaVig!$V$140","v":11.27476268650182},{"$f":"+H113/[1]EnergíaVig!$V$140","v":11.127259658714388},{"$f":"+I113/[1]EnergíaVig!$V$140","v":1.2629946754298846},{"$f":"+J113/[1]EnergíaVig!$V$140","v":0.40662018904473357},{"$f":"+K113/[1]EnergíaVig!$V$140","v":3.1528772189563545},{"$f":"+L113/[1]EnergíaVig!$V$140","v":39.656397856090145},{"$f":"+M113/[1]EnergíaVig!$V$140","v":15.334574690911776},{"$f":"+N113/[1]EnergíaVig!$V$140","v":6.0476241392847045},{"$f":"+O113/[1]EnergíaVig!$V$140","v":7.3751513893715898E-2},{"$f":"+P113/[1]EnergíaVig!$V$140","v":0},{"$f":"+Q113/[1]EnergíaVig!$V$140","v":7.1815536654005871}]
["Total",{"$f":"+SUM(C158:E158)","v":195.18346049785035},{"$f":"+SUM(F158:J158)","v":74.224959559145219},{"$f":"+SUM(K158:O158)","v":114.58025929048677},{"$f":"+SUM(P158:Q158)","v":6.3782416482183617},{"$f":"+SUM(F105:F113)/[1]EnergíaVig!$V$7","v":55.996949886431757},{"$f":"+SUM(G105:G113)/[1]EnergíaVig!$V$7","v":6.0864499241893304},{"$f":"+SUM(H105:H113)/[1]EnergíaVig!$V$7","v":10.834305251554632},{"$f":"+SUM(I105:I113)/[1]EnergíaVig!$V$7","v":1.2088623279204209},{"$f":"+SUM(J105:J113)/[1]EnergíaVig!$V$7","v":9.8392169049092634E-2},{"$f":"+SUM(K105:K113)/[1]EnergíaVig!$V$7","v":3.0561115669115488},{"$f":"+SUM(L105:L113)/[1]EnergíaVig!$V$7","v":81.049855075157822},{"$f":"+SUM(M105:M113)/[1]EnergíaVig!$V$7","v":24.880234330430206},{"$f":"+SUM(N105:N113)/[1]EnergíaVig!$V$7","v":5.5199707084979748},{"$f":"+SUM(O105:O113)/[1]EnergíaVig!$V$7","v":7.4087609489205578E-2},{"$f":"+SUM(P105:P113)/[1]EnergíaVig!$V$7","v":0},{"$f":"+SUM(Q105:Q113)/[1]EnergíaVig!$V$7","v":6.3782416482183617}]
["Tarifa Media Nueva",{"$f":"+B148","v":"Total"},{"$f":"+C148","v":"VAD"},"Abastecimiento","Pérdidas",{"$f":"+F148","v":"CD"},"CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A149","v":"ATH"},{"$f":"+SUM(C160:E160)","v":194.95549576539651},{"$f":"+SUM(F160:J160)","v":38.51855836849473},{"$f":"+SUM(K160:O160)","v":148.57370307123131},{"$f":"+SUM(P160:Q160)","v":7.8632343256704633},{"$f":"+IF(Energía!$Z$11=0,\"\",F119/Energía!$Z$11)","v":28.413041294493148},{"$f":"+IF(Energía!$Z$11=0,\"\",G119/Energía!$Z$11)","v":0.15051565630021432},{"$f":"+IF(Energía!$Z$11=0,\"\",H119/Energía!$Z$11)","v":8.7974331174427789},{"$f":"+IF(Energía!$Z$11=0,\"\",I119/Energía!$Z$11)","v":1.1536385871189896},{"$f":"+IF(Energía!$Z$11=0,\"\",J119/Energía!$Z$11)","v":3.9297131395963436E-3},{"$f":"+IF(Energía!$Z$11=0,\"\",K119/Energía!$Z$11)","v":2.596476330591464},{"$f":"+IF(Energía!$Z$11=0,\"\",L119/Energía!$Z$11)","v":62.572382362743767},{"$f":"+IF(Energía!$Z$11=0,\"\",M119/Energía!$Z$11)","v":75.920400494047286},{"$f":"+IF(Energía!$Z$11=0,\"\",N119/Energía!$Z$11)","v":7.3727970866437103},{"$f":"+IF(Energía!$Z$11=0,\"\",O119/Energía!$Z$11)","v":0.11164679720509389},{"$f":"+IF(Energía!$Z$11=0,\"\",P119/Energía!$Z$11)","v":0},{"$f":"+IF(Energía!$Z$11=0,\"\",Q119/Energía!$Z$11)","v":7.8632343256704633}]
["ATD",264.74402452004375,{"$f":"+SUM(F161:J161)","v":92.446217191075348},164.41740845064481,7.8803988783235885,{"$f":"+IF(Energía!$Z$15=0,\"\",F120/Energía!$Z$15)","v":82.47818426515262},{"$f":"+IF(Energía!$Z$15=0,\"\",G120/Energía!$Z$15)","v":1.6529659478020792E-2},{"$f":"+IF(Energía!$Z$15=0,\"\",H120/Energía!$Z$15)","v":8.7974331174427771},{"$f":"+IF(Energía!$Z$15=0,\"\",I120/Energía!$Z$15)","v":1.15363858711899},{"$f":"+IF(Energía!$Z$15=0,\"\",J120/Energía!$Z$15)","v":4.3156188293310137E-4},{"$f":"+IF(Energía!$Z$15=0,\"\",K120/Energía!$Z$15)","v":2.5964763305914644},{"$f":"+IF(Energía!$Z$15=0,\"\",L120/Energía!$Z$15)","v":91.852238490752171},{"$f":"+IF(Energía!$Z$15=0,\"\",M120/Energía!$Z$15)","v":41.012228025462825},{"$f":"+IF(Energía!$Z$15=0,\"\",N120/Energía!$Z$15)","v":28.84481880663326},{"$f":"+IF(Energía!$Z$15=0,\"\",O120/Energía!$Z$15)","v":0.11164679720509389},{"$f":"+IF(Energía!$Z$15=0,\"\",P120/Energía!$Z$15)","v":0},{"$f":"+IF(Energía!$Z$15=0,\"\",Q120/Energía!$Z$15)","v":7.8803988783235885}]
["MTH",121.43573394701086,32.042890522890424,81.534500109802011,7.8583433143184127,{"$f":"+F121/Energía!$Z$16","v":22.063671614329152},{"$f":"+G121/Energía!$Z$16","v":2.7642068603921367E-2},{"$f":"+H121/Energía!$Z$16","v":8.7974331174427771},{"$f":"+I121/Energía!$Z$16","v":1.1536385871189898},{"$f":"+J121/Energía!$Z$16","v":5.0513539558155361E-4},{"$f":"+K121/Energía!$Z$16","v":2.5964763305914635},{"$f":"+L121/Energía!$Z$16","v":56.320080169180294},{"$f":"+M121/Energía!$Z$16","v":19.646125466903808},{"$f":"+N121/Energía!$Z$16","v":2.8601713459213411},{"$f":"+O121/Energía!$Z$16","v":0.11164679720509391},{"$f":"+P121/Energía!$Z$16","v":0},{"$f":"+Q121/Energía!$Z$16","v":7.8583433143184127}]
["MTD",207.77261359314258,67.392027480415976,132.56754706190804,7.8130390508185572,{"$f":"+F122/Energía!$Z$20","v":57.062786252063724},{"$f":"+G122/Energía!$Z$20","v":0.37626487514016804},{"$f":"+H122/Energía!$Z$20","v":8.7928826632709534},{"$f":"+I122/Energía!$Z$20","v":1.1530418699343914},{"$f":"+J122/Energía!$Z$20","v":7.0518200067336738E-3},{"$f":"+K122/Energía!$Z$20","v":2.5951321239745901},{"$f":"+L122/Energía!$Z$20","v":57.44076947235915},{"$f":"+M122/Energía!$Z$20","v":62.554709402170886},{"$f":"+N122/Energía!$Z$20","v":9.865347066210516},{"$f":"+O122/Energía!$Z$20","v":0.11158899719290519},{"$f":"+P122/Energía!$Z$20","v":0},{"$f":"+Q122/Energía!$Z$20","v":7.8130390508185572}]
["BTH",219.07330383347741,91.845134749915474,118.5513368243215,8.6768322592404665,{"$f":"+F123/Energía!$Z$76","v":80.863660029674207},{"$f":"+G123/Energía!$Z$76","v":1.006934693243311},{"$f":"+H123/Energía!$Z$76","v":8.7974331174427771},{"$f":"+I123/Energía!$Z$76","v":1.1536385871189898},{"$f":"+J123/Energía!$Z$76","v":2.3468322436190375E-2},{"$f":"+K123/Energía!$Z$76","v":2.596476330591464},{"$f":"+L123/Energía!$Z$76","v":65.107185109739646},{"$f":"+M123/Energía!$Z$76","v":44.723849885110688},{"$f":"+N123/Energía!$Z$76","v":6.0121787016745962},{"$f":"+O123/Energía!$Z$76","v":0.11164679720509389},{"$f":"+P123/Energía!$Z$76","v":0},{"$f":"+Q123/Energía!$Z$76","v":8.6768322592404665}]
["BTD",218.30977813475482,84.437193307819683,126.02594554411311,7.8466392828220313,{"$f":"+F124/Energía!$Z$80","v":74.060149246170369},{"$f":"+G124/Energía!$Z$80","v":0.38894742237544244},{"$f":"+H124/Energía!$Z$80","v":8.8166420536582297},{"$f":"+I124/Energía!$Z$80","v":1.1623706585918203},{"$f":"+J124/Energía!$Z$80","v":9.0839270238189142E-3},{"$f":"+K124/Energía!$Z$80","v":2.6034130911821882},{"$f":"+L124/Energía!$Z$80","v":60.31742776908029},{"$f":"+M124/Energía!$Z$80","v":55.447957680062267},{"$f":"+N124/Energía!$Z$80","v":7.5455550694123934},{"$f":"+O124/Energía!$Z$80","v":0.11159193437597667},{"$f":"+P124/Energía!$Z$80","v":0},{"$f":"+Q124/Energía!$Z$80","v":7.8466392828220313}]
["BTS",200.4798969687663,72.981647601027944,119.62531584657179,7.8729335211665337,{"$f":"+F125/Energía!$Z$136","v":52.2950363864488},{"$f":"+G125/Energía!$Z$136","v":10.497965932584643},{"$f":"+H125/Energía!$Z$136","v":8.8454066995565732},{"$f":"+I125/Energía!$Z$136","v":1.1747954482268999},{"$f":"+J125/Energía!$Z$136","v":0.16844313421103582},{"$f":"+K125/Energía!$Z$136","v":2.6154430039437235},{"$f":"+L125/Energía!$Z$136","v":79.709404989742112},{"$f":"+M125/Energía!$Z$136","v":28.310566104094161},{"$f":"+N125/Energía!$Z$136","v":8.8853779158953294},{"$f":"+O125/Energía!$Z$136","v":0.10452383289645949},{"$f":"+P125/Energía!$Z$136","v":0},{"$f":"+Q125/Energía!$Z$136","v":7.8729335211665337}]
["BTSH",{"$f":"+SUM(C167:E167)","v":198.52852452304379},66.904809633112876,{"$f":"+SUM(K167:O167)","v":123.32101517122946},{"$f":"+SUM(P167:Q167)","v":8.3026997187014597},{"$f":"+IFERROR(F126/Energía!$Z$196,0)","v":53.074381727888579},{"$f":"+IFERROR(G126/Energía!$Z$196,0)","v":3.5523963205323819},{"$f":"+IFERROR(H126/Energía!$Z$196,0)","v":9.0328684372672949},{"$f":"+IFERROR(I126/Energía!$Z$196,0)","v":1.2094598090763604},{"$f":"+IFERROR(J126/Energía!$Z$196,0)","v":3.5703338348252817E-2},{"$f":"+IFERROR(K126/Energía!$Z$196,0)","v":2.6457765140837068},{"$f":"+IFERROR(L126/Energía!$Z$196,0)","v":61.861212946559569},{"$f":"+IFERROR(M126/Energía!$Z$196,0)","v":49.718103590829827},{"$f":"+IFERROR(N126/Energía!$Z$196,0)","v":8.998231172201919},{"$f":"+IFERROR(O126/Energía!$Z$196,0)","v":9.7690947554457175E-2},{"$f":"+IFERROR(P126/Energía!$Z$196,0)","v":0},{"$f":"+IFERROR(Q126/Energía!$Z$196,0)","v":8.3026997187014597}]
["BTS Prepago",164.67789849615994,73.278553441041382,82.881304541181265,8.5180405139372688,{"$f":"+IFERROR(F127/Energía!$Z$209,0)","v":51.689629468758113},{"$f":"+IFERROR(G127/Energía!$Z$209,0)","v":11.274767764315708},{"$f":"+IFERROR(H127/Energía!$Z$209,0)","v":8.7325037212547247},{"$f":"+IFERROR(I127/Energía!$Z$209,0)","v":1.1750322976681},{"$f":"+IFERROR(J127/Energía!$Z$209,0)","v":0.4066201890447329},{"$f":"+IFERROR(K127/Energía!$Z$209,0)","v":2.5906237570510173},{"$f":"+IFERROR(L127/Energía!$Z$209,0)","v":33.750557457139152},{"$f":"+IFERROR(M127/Energía!$Z$209,0)","v":37.67424673482612},{"$f":"+IFERROR(N127/Energía!$Z$209,0)","v":8.7629500882242208},{"$f":"+IFERROR(O127/Energía!$Z$209,0)","v":0.10292650394075452},{"$f":"+IFERROR(P127/Energía!$Z$209,0)","v":0},{"$f":"+IFERROR(Q127/Energía!$Z$209,0)","v":8.5180405139372688}]
["Total",{"$f":"+SUM(C169:E169)","v":190.9250404458779},{"$f":"+SUM(F169:J169)","v":68.530574834116294},{"$f":"+SUM(K169:O169)","v":114.82923344912268},{"$f":"+SUM(P169:Q169)","v":7.5652321626389316},{"$f":"+SUM(F119:F127)/Energía!$Z$10","v":52.723563887097754},{"$f":"+SUM(G119:G127)/Energía!$Z$10","v":6.0864499251257662},{"$f":"+SUM(H119:H127)/Energía!$Z$10","v":8.4980965985881394},{"$f":"+SUM(I119:I127)/Energía!$Z$10","v":1.1240722542555528},{"$f":"+SUM(J119:J127)/Energía!$Z$10","v":9.8392169049092496E-2},{"$f":"+SUM(K119:K127)/Energía!$Z$10","v":2.5111143503584268},{"$f":"+SUM(L119:L127)/Energía!$Z$10","v":68.426839245430742},{"$f":"+SUM(M119:M127)/Energía!$Z$10","v":35.886052845798091},{"$f":"+SUM(N119:N127)/Energía!$Z$10","v":7.9018314536347836},{"$f":"+SUM(O119:O127)/Energía!$Z$10","v":0.10339555390064405},{"$f":"+SUM(P119:P127)/Energía!$Z$10","v":0},{"$f":"+SUM(Q119:Q127)/Energía!$Z$10","v":7.5652321626389316}]
["Diferencias",{"$f":"+B159","v":"Total"},{"$f":"+C159","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A160","v":"ATH"},{"$f":"+IF(B149=0,\"\",(B160-B149)/B149)","v":7.5525845639688199E-2},{"$f":"+IF(C149=0,\"\",(C160-C149)/C149)","v":-9.9324991382468655E-2},{"$f":"+IF(D149=0,\"\",(D160-D149)/D149)","v":0.12667246525052867},0.18609995981449429,{"$f":"+IF(F149=\"\",\"\",(F160-F149)/F149)","v":-5.7981681077121046E-2},{"$f":"+IF(G149=\"\",\"\",(G160-G149)/G149)","v":1.8440324613320239E-16},-0.21521560058494396,-6.9646300710492257E-2,-1.5450319018813871E-15,{"$f":"+IF(K149=\"\",\"\",(K160-K149)/K149)","v":-0.17833027512928359},{"$f":"+IF(L149=\"\",\"\",(L160-L149)/L149)","v":-0.21701126327086426},0.74023789020530151,0.44899052692462432,{"$f":"+IF(O149=\"\",\"\",(O160-O149)/O149)","v":0.39558496506367363},{"$error":"#DIV/0!"},{"$f":"+IF(Q149=\"\",\"\",(Q160-Q149)/Q149)","v":0.18609995981449429}]
["ATD",8.3839146254355082E-2,{"$f":"+IF(C150=0,\"\",(C161-C150)/C150)","v":-7.5738553998210431E-2},0.19489938193240725,0.18609995981449429,{"$f":"+IF(F150=\"\",\"\",(F161-F150)/F150)","v":-5.7981681077120928E-2},-2.0989222171012527E-16,-0.21521560058494399,-6.9646300710491896E-2,-1.5073650598381097E-15,{"$f":"+IF(K150=\"\",\"\",(K161-K150)/K150)","v":-0.17833027512928346},{"$f":"+IF(L150=\"\",\"\",(L161-L150)/L150)","v":1.1276867845900429},-0.4246525270451581,0.44899052692462466,{"$f":"+IF(O150=\"\",\"\",(O161-O150)/O150)","v":0.39558496506367335},{"$error":"#DIV/0!"},{"$f":"+IF(Q150=\"\",\"\",(Q161-Q150)/Q150)","v":0.18609995981449429}]
["MTH",-6.9264067061899248E-2,{"$f":"+IF(C151=0,\"\",(C162-C151)/C151)","v":-0.10743660697553394},-7.2919551609095398E-2,0.18609995981449437,{"$f":"+(F162-F151)/F151","v":-5.7981681077120831E-2},-1.2551328924281124E-16,-0.21521560058494399,-6.9646300710492076E-2,-1.9317235809887195E-15,{"$f":"+(K162-K151)/K151","v":-0.17833027512928362},-0.31914022893118638,1341.5359987639461,0.44899052692462454,{"$f":"+(O162-O151)/O151","v":0.39558496506367358},{"$error":"#DIV/0!"},{"$f":"+(Q162-Q151)/Q151","v":0.18609995981449437}]
["MTD",8.8456722367256352E-2,{"$f":"+IF(C152=0,\"\",(C163-C152)/C152)","v":-8.1876287844854401E-2},0.19539774340190272,0.18609995981449429,{"$f":"+(F163-F152)/F152","v":-5.7981681077120643E-2},-4.4259633225592885E-16,-0.21521545078987325,-6.9646123130001916E-2,-1.4759793707045931E-15,-0.17833027512928354,-0.30211873465446593,2.3732840335466547,0.44899052692462471,0.39558496506367374,{"$error":"#DIV/0!"},0.18609995981449429]
["BTH",-0.2146595961855006,{"$f":"+IF(C153=0,\"\",(C164-C153)/C153)","v":-7.5272157080105151E-2},-0.31201448401359139,0.18609995981449437,{"$f":"+(F164-F153)/F153","v":-5.7981681077120754E-2},0,-0.21521560058494399,-6.9646300710492076E-2,-1.7740238373084863E-15,-0.17833027512928348,0.10639712798682227,72.741987349740967,-0.94515636445831841,0.39558496506367363,{"$error":"#DIV/0!"},0.18609995981449437]
["BTD",3.8995591068513677E-2,{"$f":"+IF(C154=0,\"\",(C165-C154)/C154)","v":-7.7193994187654116E-2},0.12522967679609967,0.18609995981449418,{"$f":"+(F165-F154)/F154","v":-5.7981681077120754E-2},0,-0.21521560058494396,-6.9646300710492104E-2,-1.3367637476608268E-15,-0.17833027512928348,-0.27658649323938528,1.7496540815204158,0.44899052692462454,0.39558496506367363,{"$error":"#DIV/0!"},0.18609995981449418]
["BTS",{"$f":"+IF(B155=0,\"\",(B166-B155)/B155)","v":-5.8202630538216428E-2},{"$f":"+IF(C155=0,\"\",(C166-C155)/C155)","v":-7.3543327980366918E-2},-6.1444002414527486E-2,0.18609995981449429,{"$f":"+(F166-F155)/F155","v":-5.8824337684304298E-2},0,-0.21591760790910969,-7.047852305264421E-2,-1.4829941375211824E-15,-0.17833027512928323,-6.3817814780380677E-2,-0.14011398275010681,0.4489905269246246,0.39558496506367363,{"$error":"#DIV/0!"},0.18609995981449429]
["BTSH",2.0947205803990662E-2,-8.0210157441388014E-2,7.5011505360911654E-2,0.18609995981449426,{"$f":"+(F167-F156)/F156","v":-5.7981681077120824E-2},-1.2501116704892568E-16,-0.21521560058494407,-6.9646300710492021E-2,-1.554788818059481E-15,-0.17833027512928365,-0.14892528616398271,0.52837699326252152,0.44899052692462466,0.3955849650636738,{"$error":"#DIV/0!"},0.18609995981449426]
["BTS Prepago",9.5008972133461156E-2,-7.1750846450028147E-2,0.28967577722836602,0.18609995981449404,-5.7981256820412476E-2,4.5036991284577423E-7,-0.2152152471416621,-6.9645881707177365E-2,-1.6382212018051333E-15,-0.17833027512928359,-0.14892528616398315,1.4568171921425526,0.44899052692462416,0.3955849650636733,{"$error":"#DIV/0!"},0.18609995981449404]
["Total",{"$f":"+(B169-B158)/B158","v":-2.1817525117705096E-2},{"$f":"+(C169-C158)/C158","v":-7.6717922904241218E-2},{"$f":"+(D169-D158)/D158","v":2.1729236796777683E-3},{"$f":"+(E169-E158)/E158","v":0.18609995981449412},-5.8456505327036667E-2,1.5385583212572284E-10,-0.21563068408389788,-7.0140388782509763E-2,-1.4104565375411283E-15,{"$f":"+(K169-K158)/K158","v":-0.17833027512928346},{"$f":"+(L169-L158)/L158","v":-0.15574384208363745},0.44235188339472453,0.43149880151899045,{"$f":"+(O169-O158)/O158","v":0.39558496506367341},{"$error":"#DIV/0!"},{"$f":"+(Q169-Q158)/Q158","v":0.18609995981449412}]
[null,null,null,null,{"$f":"1/(1-PremisaCosto!F38)-1","v":8.4117755737281641E-2},{"$f":"+E181*D169","v":9.6591774107725925}]
["Análisis de Tarifa Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros para Análisis de Tarifa Media"]
[null,null,null,null,{"$f":"+E158/D158","v":5.566614779643745E-2}]
["Selector de Costos para comparación de tarifas"]
[]
["Cuadro Tarifario","Tarifas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kep","Kefp","FCp","FCfp","Categorías"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+E599+I599","v":14.190000000000003},{"$f":"+B599+D599+F599+H599+J599+L599+N599+P599+R599+T599+V599+X599","v":0},{"$f":"+C599+G599+M599+O599+Q599+S599+U599+W599+Y599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A188","v":"ATH"}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},null,0.24950940475356706,11.648301004247839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B10","v":5.4425578683584636E-2},null,0.54831462740586834,null,"ATH Punta"]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,0.15741051929497626,3.9668446015390462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V189)/2","v":0.47278721065820767},null,0.59022556235360102,{"$f":"+A190","v":"ATH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},null,0.11209896110046115,3.9668446015390462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W190","v":0.47278721065820767},null,0.59022556235360102,"ATH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+E603+I603","v":14.189999999999998},0.16104420351612825,19.87097517399426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71463017833911668,null,"ATD"]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+E604+I604","v":14.189999999999996},0,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"MTH"]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},null,0.21949008579363488,30.808362609568988,null,null,null,null,null,null,null,null,"kWh inicial",40,null,null,null,null,null,null,null,{"$f":"+Parametros!B8","v":5.4425578683584636E-2},null,0.54831462740586834,null,"MTH Punta"]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B606+D606+F606+H606+J606+L606+N606+P606+R606+T606+V606+X606","v":0.11630916325691303},{"$f":"+C606+G606+M606+O606+Q606+S606+U606+W606+Y606","v":3.4552649034977665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V194)/2","v":0.47278721065820767},null,0.59022556235360102,{"$f":"+A195","v":"MTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B607+D607+F607+H607+J607+L607+N607+P607+R607+T607+V607+X607","v":7.7231506185340179E-2},{"$f":"+C607+G607+M607+O607+Q607+S607+U607+W607+Y607","v":3.4552649034977665},null,null,null,null,null,null,null,null,"kWh final",50000,null,null,null,null,null,null,null,null,{"$f":"+W195","v":0.47278721065820767},null,0.59022556235360102,"MTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+E608+I608","v":14.209999999999997},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD"]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},null,0.13545571356584526,26.293376940355575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"MTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X198","v":0.52},null,"MTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X199","v":0.52},null,"MTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X200","v":0.52},null,"MTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},null,{"$f":"+B613+D613+F613+H613+J613+L613+N613+P613+R613+T613+V613+X613","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+E614+I614","v":5.65},{"$f":"+B614+D614+F614+H614+J614+L614+N614+P614+R614+T614+V614+X614","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTH"]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},null,{"$f":"+B615+D615+F615+H615+J615+L615+N615+P615+R615+T615+V615+X615","v":0.26307415473047596},26.450670179868059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B6","v":0.17255227885381325},null,0.48411064293114464,null,"BTH Punta"]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},null,{"$f":"+B616+D616+F616+H616+J616+L616+N616+P616+R616+T616+V616+X616","v":0.14042959871416608},{"$f":"+C616+G616+M616+O616+Q616+S616+U616+W616+Y616","v":2.8301481506013109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V204)/2","v":0.4137238605730934},null,0.4008565846743648,{"$f":"+A205","v":"BTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+B617+D617+F617+H617+J617+L617+N617+P617+R617+T617+V617+X617","v":9.5809929058417412E-2},{"$f":"+C617+G617+M617+O617+Q617+S617+U617+W617+Y617","v":2.8301481506013109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W205","v":0.4137238605730934},null,0.4008565846743648,"BTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+E618+I618","v":5.6499999999999995},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD"]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},null,0.12059963796299532,25.784368402544501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"BTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},null,0.12802127238196123,25.784368402544501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X208","v":0.52},null,"BTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},null,0.1331712318669076,25.784368402544501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X209","v":0.52},null,"BTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},null,0.15688450287801484,25.784368402544501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X210","v":0.52},null,"BTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},null,{"$f":"+B623+D623+F623+H623+J623+L623+N623+P623+R623+T623+V623+X623","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+E624+I624","v":3.04},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS"]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},null,0.15381377183474848,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"BTS_1 (0-300)"]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},null,0.20000740224590996,0,null,null,null,null,null,null,null,null,"FC inicial",0.1,null,null,null,null,null,null,null,null,null,null,null,"BTS_2 (301-750)"]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},null,0.28908270145032028,0,null,null,null,null,null,null,null,null,"FC final",0.6,null,null,null,null,null,null,null,null,null,null,null,"BTS_3 (751-más)"]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,"kW fijo",50,null,null,null,null,null,null,null,null,null,null,null,"BTS_4 (xxx)"]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS_5 (xxx)"]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+E630+I630","v":3.0399999999999991},6.0665979738633413E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH"]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},null,0.34125627894819116,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B12","v":0.37223180158039182},null,null,null,"BTSH_1 Punta"]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+B632+D632+F632+H632+J632+L632+N632+P632+R632+T632+V632+X632","v":0.17903868580853485},{"$f":"+C632+G632+M632+O632+Q632+S632+U632+W632+Y632","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V220)/2","v":0.31388409920980409},null,null,"BTSH_1 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},null,0.12888648699744706,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221","v":0.31388409920980409},null,null,"BTSH_1 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+E634+I634","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Punta"]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Punta"]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+E640+I640","v":0},{"$f":"+B640+D640+F640+H640+J640+L640+N640+P640+R640+T640+V640+X640","v":0},{"$f":"+C640+G640+M640+O640+Q640+S640+U640+W640+Y640","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS Prepago"]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},null,{"$f":"+B641+D641+F641+H641+J641+L641+N641+P641+R641+T641+V641+X641","v":0.17801177450802452},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A230","v":"BTS Prep"}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_5 (xxx)"]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+E646+I646","v":0},{"$f":"+B646+D646+F646+H646+J646+L646+N646+P646+R646+T646+V646+X646","v":0},{"$f":"+C646+G646+M646+O646+Q646+S646+U646+W646+Y646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H"]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Punta"]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Fuera de Punta"]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+E649+I649","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D"]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},null,{"$f":"+B654+D654+F654+H654+J654+L654+N654+P654+R654+T654+V654+X654","v":0},{"$f":"+C654+G654+M654+O654+Q654+S654+U654+W654+Y654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_5 (xxx)"]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+E655+I655","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D"]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},null,{"$f":"+B660+D660+F660+H660+J660+L660+N660+P660+R660+T660+V660+X660","v":0},{"$f":"+C660+G660+M660+O660+Q660+S660+U660+W660+Y660","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_5 (xxx)"]
[]
[]
[]
[]
["Cálculos Auxiliares"]
["ANÁLISIS DE PRECIO MEDIO POR CONSUMO (Gráfico 1)"]
["Hrs Pta",{"$f":"8*5*4","v":160}]
["Hrs Fpta med",{"$f":"+(24-17)*5*4+(23-11)*5","v":200}]
["Hrs Fpta bajo",{"$f":"+(9-0)*5*4+(11-0)*5+(24-23)*5+24*5","v":360},{"$f":"+SUM(B256:B258)","v":720}]
["Exponente",{"$f":"+EXP(LN(LN(N196)/LN(N194))/36)","v":1.030341563429128}]
["Ingresos Generados","kWh",{"$f":"+N194","v":40},{"$f":"+POWER(C260,$B$259)","v":44.737220300288392},50.205682376651495,56.540074373534729,63.903641609535953,72.495003855260876,82.556777564640782,94.386527247118678,108.35073574334253,124.90270524558363,144.60560020398486,168.16224862420663,196.45387005503119,230.59065357281381,271.97814762018214,322.40485990781548,384.15846319300488,460.18079680124902,554.2757847095138,671.38995470327643,817.99316624810933,1002.5985091688381,1236.4767125011758,1534.6441819496681,1917.2385460258927,2411.4467631609691,3054.226713055526,3896.1765152684475,5007.0763507653146,6483.8861858503051,8462.3781429106111,11134.191551088799,14772.045608267692,19767.328860232254,26686.631935614489,{"$f":"+N196","v":50000}]
[{"$f":"+A188","v":"ATH"},null,{"$f":"+$B188+C262+C263+C264","v":22.210010473262525},23.159824383824141,24.256252461950915,25.526299715869762,27.002696874702323,28.725267254459975,30.742655517680589,33.114523426419254,35.914350886182675,39.233025105210061,43.183460703209285,47.906574879337825,53.579052383857608,60.423486417260406,68.721689810310011,78.832258827285386,91.213872455008328,106.45637024850771,125.32243996115255,148.80386170908815,178.19784400917518,215.21126360028677,262.10390460511599,321.88656029919326,398.59683047175668,497.68570740664939,626.56325566058695,795.37441145331047,1018.1101193390725,1314.2108779490404,1710.8990333712736,2246.5983212760807,2975.9890122454626,3977.5446121871787,5364.8666904932561,10039.203091578151]
["ATH Punta",null,{"$f":"+IF(Tablero!$X189=0,0,C$260*$C189*Tablero!$V189+(C$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":0.83223964207749035},{"$f":"+IF(Tablero!$X189=0,0,D$260*$C189*Tablero!$V189+(D$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":0.93080220525634627},{"$f":"+IF(Tablero!$X189=0,0,E$260*$C189*Tablero!$V189+(E$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.044578978285015},{"$f":"+IF(Tablero!$X189=0,0,F$260*$C189*Tablero!$V189+(F$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.1763722814916306},{"$f":"+IF(Tablero!$X189=0,0,G$260*$C189*Tablero!$V189+(G$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.3295785955142105},{"$f":"+IF(Tablero!$X189=0,0,H$260*$C189*Tablero!$V189+(H$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.508330401522715},{"$f":"+IF(Tablero!$X189=0,0,I$260*$C189*Tablero!$V189+(I$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.7176755752866906},{"$f":"+IF(Tablero!$X189=0,0,J$260*$C189*Tablero!$V189+(J$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1.9638052413269835},{"$f":"+IF(Tablero!$X189=0,0,K$260*$C189*Tablero!$V189+(K$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":2.254344438346803},{"$f":"+IF(Tablero!$X189=0,0,L$260*$C189*Tablero!$V189+(L$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":2.5987245677023698},{"$f":"+IF(Tablero!$X189=0,0,M$260*$C189*Tablero!$V189+(M$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":3.0086628239041255},{"$f":"+IF(Tablero!$X189=0,0,N$260*$C189*Tablero!$V189+(N$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":3.4987822401488917},{"$f":"+IF(Tablero!$X189=0,0,O$260*$C189*Tablero!$V189+(O$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":4.0874174624834234},{"$f":"+IF(Tablero!$X189=0,0,P$260*$C189*Tablero!$V189+(P$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":4.7976670748963279},{"$f":"+IF(Tablero!$X189=0,0,Q$260*$C189*Tablero!$V189+(Q$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":5.6587749057079808},{"$f":"+IF(Tablero!$X189=0,0,R$260*$C189*Tablero!$V189+(R$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":6.7079526303430939},{"$f":"+IF(Tablero!$X189=0,0,S$260*$C189*Tablero!$V189+(S$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":7.9927975477196282},{"$f":"+IF(Tablero!$X189=0,0,T$260*$C189*Tablero!$V189+(T$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":9.5745175405201444},{"$f":"+IF(Tablero!$X189=0,0,U$260*$C189*Tablero!$V189+(U$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":11.532257016971647},{"$f":"+IF(Tablero!$X189=0,0,V$260*$C189*Tablero!$V189+(V$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":13.968933389916931},{"$f":"+IF(Tablero!$X189=0,0,W$260*$C189*Tablero!$V189+(W$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":17.019158497503987},{"$f":"+IF(Tablero!$X189=0,0,X$260*$C189*Tablero!$V189+(X$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":20.860055610452477},{"$f":"+IF(Tablero!$X189=0,0,Y$260*$C189*Tablero!$V189+(Y$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":25.726123416228262},{"$f":"+IF(Tablero!$X189=0,0,Z$260*$C189*Tablero!$V189+(Z$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":31.929793117552368},{"$f":"+IF(Tablero!$X189=0,0,AA$260*$C189*Tablero!$V189+(AA$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":39.890048033043925},{"$f":"+IF(Tablero!$X189=0,0,AB$260*$C189*Tablero!$V189+(AB$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":50.172539776550181},{"$f":"+IF(Tablero!$X189=0,0,AC$260*$C189*Tablero!$V189+(AC$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":63.54621366242101},{"$f":"+IF(Tablero!$X189=0,0,AD$260*$C189*Tablero!$V189+(AD$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":81.063813713443409},{"$f":"+IF(Tablero!$X189=0,0,AE$260*$C189*Tablero!$V189+(AE$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":104.17718575038978},{"$f":"+IF(Tablero!$X189=0,0,AF$260*$C189*Tablero!$V189+(AF$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":134.90367796458105},{"$f":"+IF(Tablero!$X189=0,0,AG$260*$C189*Tablero!$V189+(AG$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":176.06816391950761},{"$f":"+IF(Tablero!$X189=0,0,AH$260*$C189*Tablero!$V189+(AH$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":231.65788978250896},{"$f":"+IF(Tablero!$X189=0,0,AI$260*$C189*Tablero!$V189+(AI$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":307.34704874442667},{"$f":"+IF(Tablero!$X189=0,0,AJ$260*$C189*Tablero!$V189+(AJ$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":411.27886738669338},{"$f":"+IF(Tablero!$X189=0,0,AK$260*$C189*Tablero!$V189+(AK$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":555.24182525873812},{"$f":"+IF(Tablero!$X189=0,0,AL$260*$C189*Tablero!$V189+(AL$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1040.2995525968629}]
["ATH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y190=0,0,+C$260*$C190*Tablero!$W190+(C$260/(Tablero!$Y190*$B$258))*$D190)","v":3.7236334323653293},{"$f":"+IF(Tablero!$Y190=0,0,+D$260*$C190*Tablero!$W190+(D$260/(Tablero!$Y190*$B$258))*$D190)","v":4.1646252295311683},{"$f":"+IF(Tablero!$Y190=0,0,+E$260*$C190*Tablero!$W190+(E$260/(Tablero!$Y190*$B$258))*$D190)","v":4.6736889348103583},{"$f":"+IF(Tablero!$Y190=0,0,+F$260*$C190*Tablero!$W190+(F$260/(Tablero!$Y190*$B$258))*$D190)","v":5.263362780142903},{"$f":"+IF(Tablero!$Y190=0,0,+G$260*$C190*Tablero!$W190+(G$260/(Tablero!$Y190*$B$258))*$D190)","v":5.9488434086790054},{"$f":"+IF(Tablero!$Y190=0,0,+H$260*$C190*Tablero!$W190+(H$260/(Tablero!$Y190*$B$258))*$D190)","v":6.7486205008725708},{"$f":"+IF(Tablero!$Y190=0,0,+I$260*$C190*Tablero!$W190+(I$260/(Tablero!$Y190*$B$258))*$D190)","v":7.6852794252011094},{"$f":"+IF(Tablero!$Y190=0,0,+J$260*$C190*Tablero!$W190+(J$260/(Tablero!$Y190*$B$258))*$D190)","v":8.7865207105558056},{"$f":"+IF(Tablero!$Y190=0,0,+K$260*$C190*Tablero!$W190+(K$260/(Tablero!$Y190*$B$258))*$D190)","v":10.086460550882283},{"$f":"+IF(Tablero!$Y190=0,0,+L$260*$C190*Tablero!$W190+(L$260/(Tablero!$Y190*$B$258))*$D190)","v":11.627297226133191},{"$f":"+IF(Tablero!$Y190=0,0,+M$260*$C190*Tablero!$W190+(M$260/(Tablero!$Y190*$B$258))*$D190)","v":13.461456185670317},{"$f":"+IF(Tablero!$Y190=0,0,+N$260*$C190*Tablero!$W190+(N$260/(Tablero!$Y190*$B$258))*$D190)","v":15.654364275970657},{"$f":"+IF(Tablero!$Y190=0,0,+O$260*$C190*Tablero!$W190+(O$260/(Tablero!$Y190*$B$258))*$D190)","v":18.288054961361702},{"$f":"+IF(Tablero!$Y190=0,0,+P$260*$C190*Tablero!$W190+(P$260/(Tablero!$Y190*$B$258))*$D190)","v":21.46587667086753},{"$f":"+IF(Tablero!$Y190=0,0,+Q$260*$C190*Tablero!$W190+(Q$260/(Tablero!$Y190*$B$258))*$D190)","v":25.318673083782574},{"$f":"+IF(Tablero!$Y190=0,0,+R$260*$C190*Tablero!$W190+(R$260/(Tablero!$Y190*$B$258))*$D190)","v":30.012937877745049},{"$f":"+IF(Tablero!$Y190=0,0,+S$260*$C190*Tablero!$W190+(S$260/(Tablero!$Y190*$B$258))*$D190)","v":35.761632421788967},{"$f":"+IF(Tablero!$Y190=0,0,+T$260*$C190*Tablero!$W190+(T$260/(Tablero!$Y190*$B$258))*$D190)","v":42.838614997541178},{"$f":"+IF(Tablero!$Y190=0,0,+U$260*$C190*Tablero!$W190+(U$260/(Tablero!$Y190*$B$258))*$D190)","v":51.597996067371824},{"$f":"+IF(Tablero!$Y190=0,0,+V$260*$C190*Tablero!$W190+(V$260/(Tablero!$Y190*$B$258))*$D190)","v":62.500252037184104},{"$f":"+IF(Tablero!$Y190=0,0,+W$260*$C190*Tablero!$W190+(W$260/(Tablero!$Y190*$B$258))*$D190)","v":76.147667532195769},{"$f":"+IF(Tablero!$Y190=0,0,+X$260*$C190*Tablero!$W190+(X$260/(Tablero!$Y190*$B$258))*$D190)","v":93.33273319951806},{"$f":"+IF(Tablero!$Y190=0,0,+Y$260*$C190*Tablero!$W190+(Y$260/(Tablero!$Y190*$B$258))*$D190)","v":115.10465062526379},{"$f":"+IF(Tablero!$Y190=0,0,+Z$260*$C190*Tablero!$W190+(Z$260/(Tablero!$Y190*$B$258))*$D190)","v":142.86130956731813},{"$f":"+IF(Tablero!$Y190=0,0,+AA$260*$C190*Tablero!$W190+(AA$260/(Tablero!$Y190*$B$258))*$D190)","v":178.4773386950377},{"$f":"+IF(Tablero!$Y190=0,0,+AB$260*$C190*Tablero!$W190+(AB$260/(Tablero!$Y190*$B$258))*$D190)","v":224.48359469188355},{"$f":"+IF(Tablero!$Y190=0,0,+AC$260*$C190*Tablero!$W190+(AC$260/(Tablero!$Y190*$B$258))*$D190)","v":284.32051746892063},{"$f":"+IF(Tablero!$Y190=0,0,+AD$260*$C190*Tablero!$W190+(AD$260/(Tablero!$Y190*$B$258))*$D190)","v":362.69832826625594},{"$f":"+IF(Tablero!$Y190=0,0,+AE$260*$C190*Tablero!$W190+(AE$260/(Tablero!$Y190*$B$258))*$D190)","v":466.11292245288786},{"$f":"+IF(Tablero!$Y190=0,0,+AF$260*$C190*Tablero!$W190+(AF$260/(Tablero!$Y190*$B$258))*$D190)","v":603.59038433209776},{"$f":"+IF(Tablero!$Y190=0,0,+AG$260*$C190*Tablero!$W190+(AG$260/(Tablero!$Y190*$B$258))*$D190)","v":787.76985425648945},{"$f":"+IF(Tablero!$Y190=0,0,+AH$260*$C190*Tablero!$W190+(AH$260/(Tablero!$Y190*$B$258))*$D190)","v":1036.4911975498458},{"$f":"+IF(Tablero!$Y190=0,0,+AI$260*$C190*Tablero!$W190+(AI$260/(Tablero!$Y190*$B$258))*$D190)","v":1375.1420722842754},{"$f":"+IF(Tablero!$Y190=0,0,+AJ$260*$C190*Tablero!$W190+(AJ$260/(Tablero!$Y190*$B$258))*$D190)","v":1840.1571653130213},{"$f":"+IF(Tablero!$Y190=0,0,+AK$260*$C190*Tablero!$W190+(AK$260/(Tablero!$Y190*$B$258))*$D190)","v":2484.2808718170595},{"$f":"+IF(Tablero!$Y190=0,0,+AL$260*$C190*Tablero!$W190+(AL$260/(Tablero!$Y190*$B$258))*$D190)","v":4654.5417904566611}]
["ATH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y191=0,0,+C$260*$C191*Tablero!$W191+(C$260/(Tablero!$Y191*$B$257))*$D191)","v":3.4641373988197004},{"$f":"+IF(Tablero!$Y191=0,0,+D$260*$C191*Tablero!$W191+(D$260/(Tablero!$Y191*$B$257))*$D191)","v":3.874396949036623},{"$f":"+IF(Tablero!$Y191=0,0,+E$260*$C191*Tablero!$W191+(E$260/(Tablero!$Y191*$B$257))*$D191)","v":4.3479845488555391},{"$f":"+IF(Tablero!$Y191=0,0,+F$260*$C191*Tablero!$W191+(F$260/(Tablero!$Y191*$B$257))*$D191)","v":4.8965646542352257},{"$f":"+IF(Tablero!$Y191=0,0,+G$260*$C191*Tablero!$W191+(G$260/(Tablero!$Y191*$B$257))*$D191)","v":5.5342748705091065},{"$f":"+IF(Tablero!$Y191=0,0,+H$260*$C191*Tablero!$W191+(H$260/(Tablero!$Y191*$B$257))*$D191)","v":6.2783163520646887},{"$f":"+IF(Tablero!$Y191=0,0,+I$260*$C191*Tablero!$W191+(I$260/(Tablero!$Y191*$B$257))*$D191)","v":7.1497005171927839},{"$f":"+IF(Tablero!$Y191=0,0,+J$260*$C191*Tablero!$W191+(J$260/(Tablero!$Y191*$B$257))*$D191)","v":8.1741974745364629},{"$f":"+IF(Tablero!$Y191=0,0,+K$260*$C191*Tablero!$W191+(K$260/(Tablero!$Y191*$B$257))*$D191)","v":9.3835458969535814},{"$f":"+IF(Tablero!$Y191=0,0,+L$260*$C191*Tablero!$W191+(L$260/(Tablero!$Y191*$B$257))*$D191)","v":10.817003311374496},{"$f":"+IF(Tablero!$Y191=0,0,+M$260*$C191*Tablero!$W191+(M$260/(Tablero!$Y191*$B$257))*$D191)","v":12.523341693634841},{"$f":"+IF(Tablero!$Y191=0,0,+N$260*$C191*Tablero!$W191+(N$260/(Tablero!$Y191*$B$257))*$D191)","v":14.563428363218271},{"$f":"+IF(Tablero!$Y191=0,0,+O$260*$C191*Tablero!$W191+(O$260/(Tablero!$Y191*$B$257))*$D191)","v":17.013579960012478},{"$f":"+IF(Tablero!$Y191=0,0,+P$260*$C191*Tablero!$W191+(P$260/(Tablero!$Y191*$B$257))*$D191)","v":19.969942671496547},{"$f":"+IF(Tablero!$Y191=0,0,+Q$260*$C191*Tablero!$W191+(Q$260/(Tablero!$Y191*$B$257))*$D191)","v":23.554241820819456},{"$f":"+IF(Tablero!$Y191=0,0,+R$260*$C191*Tablero!$W191+(R$260/(Tablero!$Y191*$B$257))*$D191)","v":27.921368319197242},{"$f":"+IF(Tablero!$Y191=0,0,+S$260*$C191*Tablero!$W191+(S$260/(Tablero!$Y191*$B$257))*$D191)","v":33.269442485499738},{"$f":"+IF(Tablero!$Y191=0,0,+T$260*$C191*Tablero!$W191+(T$260/(Tablero!$Y191*$B$257))*$D191)","v":39.8532377104464},{"$f":"+IF(Tablero!$Y191=0,0,+U$260*$C191*Tablero!$W191+(U$260/(Tablero!$Y191*$B$257))*$D191)","v":48.002186876809084},{"$f":"+IF(Tablero!$Y191=0,0,+V$260*$C191*Tablero!$W191+(V$260/(Tablero!$Y191*$B$257))*$D191)","v":58.144676281987103},{"$f":"+IF(Tablero!$Y191=0,0,+W$260*$C191*Tablero!$W191+(W$260/(Tablero!$Y191*$B$257))*$D191)","v":70.84101797947541},{"$f":"+IF(Tablero!$Y191=0,0,+X$260*$C191*Tablero!$W191+(X$260/(Tablero!$Y191*$B$257))*$D191)","v":86.828474790316207},{"$f":"+IF(Tablero!$Y191=0,0,+Y$260*$C191*Tablero!$W191+(Y$260/(Tablero!$Y191*$B$257))*$D191)","v":107.08313056362395},{"$f":"+IF(Tablero!$Y191=0,0,+Z$260*$C191*Tablero!$W191+(Z$260/(Tablero!$Y191*$B$257))*$D191)","v":132.90545761432276},{"$f":"+IF(Tablero!$Y191=0,0,+AA$260*$C191*Tablero!$W191+(AA$260/(Tablero!$Y191*$B$257))*$D191)","v":166.03944374367501},{"$f":"+IF(Tablero!$Y191=0,0,+AB$260*$C191*Tablero!$W191+(AB$260/(Tablero!$Y191*$B$257))*$D191)","v":208.83957293821564},{"$f":"+IF(Tablero!$Y191=0,0,+AC$260*$C191*Tablero!$W191+(AC$260/(Tablero!$Y191*$B$257))*$D191)","v":264.50652452924533},{"$f":"+IF(Tablero!$Y191=0,0,+AD$260*$C191*Tablero!$W191+(AD$260/(Tablero!$Y191*$B$257))*$D191)","v":337.4222694736111},{"$f":"+IF(Tablero!$Y191=0,0,+AE$260*$C191*Tablero!$W191+(AE$260/(Tablero!$Y191*$B$257))*$D191)","v":433.63001113579492},{"$f":"+IF(Tablero!$Y191=0,0,+AF$260*$C191*Tablero!$W191+(AF$260/(Tablero!$Y191*$B$257))*$D191)","v":561.52681565236162},{"$f":"+IF(Tablero!$Y191=0,0,+AG$260*$C191*Tablero!$W191+(AG$260/(Tablero!$Y191*$B$257))*$D191)","v":732.87101519527641},{"$f":"+IF(Tablero!$Y191=0,0,+AH$260*$C191*Tablero!$W191+(AH$260/(Tablero!$Y191*$B$257))*$D191)","v":964.25923394372603},{"$f":"+IF(Tablero!$Y191=0,0,+AI$260*$C191*Tablero!$W191+(AI$260/(Tablero!$Y191*$B$257))*$D191)","v":1279.3098912167604},{"$f":"+IF(Tablero!$Y191=0,0,+AJ$260*$C191*Tablero!$W191+(AJ$260/(Tablero!$Y191*$B$257))*$D191)","v":1711.9185794874638},{"$f":"+IF(Tablero!$Y191=0,0,+AK$260*$C191*Tablero!$W191+(AK$260/(Tablero!$Y191*$B$257))*$D191)","v":2311.153993417458},{"$f":"+IF(Tablero!$Y191=0,0,+AL$260*$C191*Tablero!$W191+(AL$260/(Tablero!$Y191*$B$257))*$D191)","v":4330.1717485246254}]
["ATD",null,{"$f":"+IF(Tablero!$X192=0,0,$B192+C$260*$C192+(C$260/(Tablero!$X192*24*30))*$D192)","v":22.176543464558254},{"$f":"+IF(Tablero!$X192=0,0,$B192+D$260*$C192+(D$260/(Tablero!$X192*24*30))*$D192)","v":23.122393860294274},{"$f":"+IF(Tablero!$X192=0,0,$B192+E$260*$C192+(E$260/(Tablero!$X192*24*30))*$D192)","v":24.214246611723336},{"$f":"+IF(Tablero!$X192=0,0,$B192+F$260*$C192+(F$260/(Tablero!$X192*24*30))*$D192)","v":25.478994036839783},{"$f":"+IF(Tablero!$X192=0,0,$B192+G$260*$C192+(G$260/(Tablero!$X192*24*30))*$D192)","v":26.949230281452802},{"$f":"+IF(Tablero!$X192=0,0,$B192+H$260*$C192+(H$260/(Tablero!$X192*24*30))*$D192)","v":28.664612481333979},{"$f":"+IF(Tablero!$X192=0,0,$B192+I$260*$C192+(I$260/(Tablero!$X192*24*30))*$D192)","v":30.673582307846786},{"$f":"+IF(Tablero!$X192=0,0,$B192+J$260*$C192+(J$260/(Tablero!$X192*24*30))*$D192)","v":33.035552558195633},{"$f":"+IF(Tablero!$X192=0,0,$B192+K$260*$C192+(K$260/(Tablero!$X192*24*30))*$D192)","v":35.823696510776763},{"$f":"+IF(Tablero!$X192=0,0,$B192+L$260*$C192+(L$260/(Tablero!$X192*24*30))*$D192)","v":39.128522107119046},{"$f":"+IF(Tablero!$X192=0,0,$B192+M$260*$C192+(M$260/(Tablero!$X192*24*30))*$D192)","v":43.062472781191481},{"$f":"+IF(Tablero!$X192=0,0,$B192+N$260*$C192+(N$260/(Tablero!$X192*24*30))*$D192)","v":47.765877693376943},{"$f":"+IF(Tablero!$X192=0,0,$B192+O$260*$C192+(O$260/(Tablero!$X192*24*30))*$D192)","v":53.414684299379644},{"$f":"+IF(Tablero!$X192=0,0,$B192+P$260*$C192+(P$260/(Tablero!$X192*24*30))*$D192)","v":60.230556932004319},{"$f":"+IF(Tablero!$X192=0,0,$B192+Q$260*$C192+(Q$260/(Tablero!$X192*24*30))*$D192)","v":68.494132434465655},{"$f":"+IF(Tablero!$X192=0,0,$B192+R$260*$C192+(R$260/(Tablero!$X192*24*30))*$D192)","v":78.562510670964585},{"$f":"+IF(Tablero!$X192=0,0,$B192+S$260*$C192+(S$260/(Tablero!$X192*24*30))*$D192)","v":90.892456589220899},{"$f":"+IF(Tablero!$X192=0,0,$B192+T$260*$C192+(T$260/(Tablero!$X192*24*30))*$D192)","v":106.07134838020563},{"$f":"+IF(Tablero!$X192=0,0,$B192+U$260*$C192+(U$260/(Tablero!$X192*24*30))*$D192)","v":124.85869114836665},{"$f":"+IF(Tablero!$X192=0,0,$B192+V$260*$C192+(V$260/(Tablero!$X192*24*30))*$D192)","v":148.24212637263787},{"$f":"+IF(Tablero!$X192=0,0,$B192+W$260*$C192+(W$260/(Tablero!$X192*24*30))*$D192)","v":177.5134493988038},{"$f":"+IF(Tablero!$X192=0,0,$B192+X$260*$C192+(X$260/(Tablero!$X192*24*30))*$D192)","v":214.37241427445582},{"$f":"+IF(Tablero!$X192=0,0,$B192+Y$260*$C192+(Y$260/(Tablero!$X192*24*30))*$D192)","v":261.06937518261856},{"$f":"+IF(Tablero!$X192=0,0,$B192+Z$260*$C192+(Z$260/(Tablero!$X192*24*30))*$D192)","v":320.60256154431175},{"$f":"+IF(Tablero!$X192=0,0,$B192+AA$260*$C192+(AA$260/(Tablero!$X192*24*30))*$D192)","v":396.99272449405663},{"$f":"+IF(Tablero!$X192=0,0,$B192+AB$260*$C192+(AB$260/(Tablero!$X192*24*30))*$D192)","v":495.66810966133488},{"$f":"+IF(Tablero!$X192=0,0,$B192+AC$260*$C192+(AC$260/(Tablero!$X192*24*30))*$D192)","v":624.00785986082133},{"$f":"+IF(Tablero!$X192=0,0,$B192+AD$260*$C192+(AD$260/(Tablero!$X192*24*30))*$D192)","v":792.1145771195645},{"$f":"+IF(Tablero!$X192=0,0,$B192+AE$260*$C192+(AE$260/(Tablero!$X192*24*30))*$D192)","v":1013.9208226437229},{"$f":"+IF(Tablero!$X192=0,0,$B192+AF$260*$C192+(AF$260/(Tablero!$X192*24*30))*$D192)","v":1308.7859710635576},{"$f":"+IF(Tablero!$X192=0,0,$B192+AG$260*$C192+(AG$260/(Tablero!$X192*24*30))*$D192)","v":1703.8187712970839},{"$f":"+IF(Tablero!$X192=0,0,$B192+AH$260*$C192+(AH$260/(Tablero!$X192*24*30))*$D192)","v":2237.2826191371996},{"$f":"+IF(Tablero!$X192=0,0,$B192+AI$260*$C192+(AI$260/(Tablero!$X192*24*30))*$D192)","v":2963.6296077716702},{"$f":"+IF(Tablero!$X192=0,0,$B192+AJ$260*$C192+(AJ$260/(Tablero!$X192*24*30))*$D192)","v":3961.0057780115421},{"$f":"+IF(Tablero!$X192=0,0,$B192+AK$260*$C192+(AK$260/(Tablero!$X192*24*30))*$D192)","v":5342.5386469113373},{"$f":"+IF(Tablero!$X192=0,0,$B192+AL$260*$C192+(AL$260/(Tablero!$X192*24*30))*$D192)","v":9997.3693306978184}]
["MTH",null,{"$f":"+$B193+C267+C268+C269","v":20.913773766867685},21.710073706441491,22.629291252795515,23.69406672123802,24.931840726537807,26.376000128774372,28.067327381656561,30.05584139624797,32.403145865297489,35.185438323526554,38.49738352984275,42.457122896923067,47.212784446891305,52.950984684444016,59.907988353246211,68.38443348397054,78.764864928433326,91.543789238712719,107.3606245209958,127.0468541193094,151.69002481740193,182.7211388662522,222.03474207145518,272.15500730173255,336.4669560149112,419.54056215849312,527.58823628273194,669.1152361111989,855.85121539948545,1104.0945960944018,1436.6679040654219,1885.7846266622682,2497.2873185960843,3336.9661807869052,4500.0618933684545,8418.907208584611]
["MTH Punta",null,{"$f":"+IF(Tablero!$X194=0,0,C$260*$C194*Tablero!$V194+(C$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1.2423426721358637},{"$f":"+IF(Tablero!$X194=0,0,D$260*$C194*Tablero!$V194+(D$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1.3894739452947769},{"$f":"+IF(Tablero!$X194=0,0,E$260*$C194*Tablero!$V194+(E$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1.5593165400053413},{"$f":"+IF(Tablero!$X194=0,0,F$260*$C194*Tablero!$V194+(F$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1.7560536769994401},{"$f":"+IF(Tablero!$X194=0,0,G$260*$C194*Tablero!$V194+(G$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1.9847555219100865},{"$f":"+IF(Tablero!$X194=0,0,H$260*$C194*Tablero!$V194+(H$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":2.2515909201511133},{"$f":"+IF(Tablero!$X194=0,0,I$260*$C194*Tablero!$V194+(I$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":2.5640951910645486},{"$f":"+IF(Tablero!$X194=0,0,J$260*$C194*Tablero!$V194+(J$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":2.931510261845248},{"$f":"+IF(Tablero!$X194=0,0,K$260*$C194*Tablero!$V194+(K$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":3.3652185642817747},{"$f":"+IF(Tablero!$X194=0,0,L$260*$C194*Tablero!$V194+(L$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":3.8792990147949133},{"$f":"+IF(Tablero!$X194=0,0,M$260*$C194*Tablero!$V194+(M$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":4.4912426940807233},{"$f":"+IF(Tablero!$X194=0,0,N$260*$C194*Tablero!$V194+(N$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":5.2228784327043076},{"$f":"+IF(Tablero!$X194=0,0,O$260*$C194*Tablero!$V194+(O$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":6.1015756468899784},{"$f":"+IF(Tablero!$X194=0,0,P$260*$C194*Tablero!$V194+(P$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":7.1618152182301191},{"$f":"+IF(Tablero!$X194=0,0,Q$260*$C194*Tablero!$V194+(Q$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":8.4472514669254863},{"$f":"+IF(Tablero!$X194=0,0,R$260*$C194*Tablero!$V194+(R$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":10.013432879186606},{"$f":"+IF(Tablero!$X194=0,0,S$260*$C194*Tablero!$V194+(S$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":11.931411292170113},{"$f":"+IF(Tablero!$X194=0,0,T$260*$C194*Tablero!$V194+(T$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":14.292556019091863},{"$f":"+IF(Tablero!$X194=0,0,U$260*$C194*Tablero!$V194+(U$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":17.215011486905503},{"$f":"+IF(Tablero!$X194=0,0,V$260*$C194*Tablero!$V194+(V$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":20.852409759281123},{"$f":"+IF(Tablero!$X194=0,0,W$260*$C194*Tablero!$V194+(W$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":25.405695398638798},{"$f":"+IF(Tablero!$X194=0,0,X$260*$C194*Tablero!$V194+(X$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":31.139272774006187},{"$f":"+IF(Tablero!$X194=0,0,Y$260*$C194*Tablero!$V194+(Y$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":38.403194576061964},{"$f":"+IF(Tablero!$X194=0,0,Z$260*$C194*Tablero!$V194+(Z$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":47.663848844527678},{"$f":"+IF(Tablero!$X194=0,0,AA$260*$C194*Tablero!$V194+(AA$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":59.54668145979214},{"$f":"+IF(Tablero!$X194=0,0,AB$260*$C194*Tablero!$V194+(AB$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":74.896080386469436},{"$f":"+IF(Tablero!$X194=0,0,AC$260*$C194*Tablero!$V194+(AC$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":94.859904400153454},{"$f":"+IF(Tablero!$X194=0,0,AD$260*$C194*Tablero!$V194+(AD$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":121.00965857729003},{"$f":"+IF(Tablero!$X194=0,0,AE$260*$C194*Tablero!$V194+(AE$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":155.51261532995176},{"$f":"+IF(Tablero!$X194=0,0,AF$260*$C194*Tablero!$V194+(AF$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":201.38021224885202},{"$f":"+IF(Tablero!$X194=0,0,AG$260*$C194*Tablero!$V194+(AG$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":262.82933686719235},{"$f":"+IF(Tablero!$X194=0,0,AH$260*$C194*Tablero!$V194+(AH$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":345.81203209130535},{"$f":"+IF(Tablero!$X194=0,0,AI$260*$C194*Tablero!$V194+(AI$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":458.79856534720329},{"$f":"+IF(Tablero!$X194=0,0,AJ$260*$C194*Tablero!$V194+(AJ$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":613.94490393023284},{"$f":"+IF(Tablero!$X194=0,0,AK$260*$C194*Tablero!$V194+(AK$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":828.84854072993949},{"$f":"+IF(Tablero!$X194=0,0,AL$260*$C194*Tablero!$V194+(AL$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1552.9283401698294}]
["MTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y195=0,0,+C$260*$C195*Tablero!$W195+(C$260/(Tablero!$Y195*$B$258))*$D195)","v":2.8500397392914762},{"$f":"+IF(Tablero!$Y195=0,0,+D$260*$C195*Tablero!$W195+(D$260/(Tablero!$Y195*$B$258))*$D195)","v":3.1875713920314821},{"$f":"+IF(Tablero!$Y195=0,0,+E$260*$C195*Tablero!$W195+(E$260/(Tablero!$Y195*$B$258))*$D195)","v":3.577204747792563},{"$f":"+IF(Tablero!$Y195=0,0,+F$260*$C195*Tablero!$W195+(F$260/(Tablero!$Y195*$B$258))*$D195)","v":4.0285364706767401},{"$f":"+IF(Tablero!$Y195=0,0,+G$260*$C195*Tablero!$W195+(G$260/(Tablero!$Y195*$B$258))*$D195)","v":4.5531979518154451},{"$f":"+IF(Tablero!$Y195=0,0,+H$260*$C195*Tablero!$W195+(H$260/(Tablero!$Y195*$B$258))*$D195)","v":5.1653410471895569},{"$f":"+IF(Tablero!$Y195=0,0,+I$260*$C195*Tablero!$W195+(I$260/(Tablero!$Y195*$B$258))*$D195)","v":5.8822524201768296},{"$f":"+IF(Tablero!$Y195=0,0,+J$260*$C195*Tablero!$W195+(J$260/(Tablero!$Y195*$B$258))*$D195)","v":6.7251338377001488},{"$f":"+IF(Tablero!$Y195=0,0,+K$260*$C195*Tablero!$W195+(K$260/(Tablero!$Y195*$B$258))*$D195)","v":7.7200975662498896},{"$f":"+IF(Tablero!$Y195=0,0,+L$260*$C195*Tablero!$W195+(L$260/(Tablero!$Y195*$B$258))*$D195)","v":8.8994418373730824},{"$f":"+IF(Tablero!$Y195=0,0,+M$260*$C195*Tablero!$W195+(M$260/(Tablero!$Y195*$B$258))*$D195)","v":10.303292677636311},{"$f":"+IF(Tablero!$Y195=0,0,+N$260*$C195*Tablero!$W195+(N$260/(Tablero!$Y195*$B$258))*$D195)","v":11.981727280690057},{"$f":"+IF(Tablero!$Y195=0,0,+O$260*$C195*Tablero!$W195+(O$260/(Tablero!$Y195*$B$258))*$D195)","v":13.997533414861067},{"$f":"+IF(Tablero!$Y195=0,0,+P$260*$C195*Tablero!$W195+(P$260/(Tablero!$Y195*$B$258))*$D195)","v":16.429813154792836},{"$f":"+IF(Tablero!$Y195=0,0,+Q$260*$C195*Tablero!$W195+(Q$260/(Tablero!$Y195*$B$258))*$D195)","v":19.378713223410067},{"$f":"+IF(Tablero!$Y195=0,0,+R$260*$C195*Tablero!$W195+(R$260/(Tablero!$Y195*$B$258))*$D195)","v":22.971666571949385},{"$f":"+IF(Tablero!$Y195=0,0,+S$260*$C195*Tablero!$W195+(S$260/(Tablero!$Y195*$B$258))*$D195)","v":27.371672157130149},{"$f":"+IF(Tablero!$Y195=0,0,+T$260*$C195*Tablero!$W195+(T$260/(Tablero!$Y195*$B$258))*$D195)","v":32.788338953559389},{"$f":"+IF(Tablero!$Y195=0,0,+U$260*$C195*Tablero!$W195+(U$260/(Tablero!$Y195*$B$258))*$D195)","v":39.492700323727028},{"$f":"+IF(Tablero!$Y195=0,0,+V$260*$C195*Tablero!$W195+(V$260/(Tablero!$Y195*$B$258))*$D195)","v":47.837201286636052},{"$f":"+IF(Tablero!$Y195=0,0,+W$260*$C195*Tablero!$W195+(W$260/(Tablero!$Y195*$B$258))*$D195)","v":58.282825756899271},{"$f":"+IF(Tablero!$Y195=0,0,+X$260*$C195*Tablero!$W195+(X$260/(Tablero!$Y195*$B$258))*$D195)","v":71.436139842139454},{"$f":"+IF(Tablero!$Y195=0,0,+Y$260*$C195*Tablero!$W195+(Y$260/(Tablero!$Y195*$B$258))*$D195)","v":88.100194183420825},{"$f":"+IF(Tablero!$Y195=0,0,+Z$260*$C195*Tablero!$W195+(Z$260/(Tablero!$Y195*$B$258))*$D195)","v":109.34492260572533},{"$f":"+IF(Tablero!$Y195=0,0,+AA$260*$C195*Tablero!$W195+(AA$260/(Tablero!$Y195*$B$258))*$D195)","v":136.6051511468801},{"$f":"+IF(Tablero!$Y195=0,0,+AB$260*$C195*Tablero!$W195+(AB$260/(Tablero!$Y195*$B$258))*$D195)","v":171.81797760486407},{"$f":"+IF(Tablero!$Y195=0,0,+AC$260*$C195*Tablero!$W195+(AC$260/(Tablero!$Y195*$B$258))*$D195)","v":217.61668762534586},{"$f":"+IF(Tablero!$Y195=0,0,+AD$260*$C195*Tablero!$W195+(AD$260/(Tablero!$Y195*$B$258))*$D195)","v":277.60644749523146},{"$f":"+IF(Tablero!$Y195=0,0,+AE$260*$C195*Tablero!$W195+(AE$260/(Tablero!$Y195*$B$258))*$D195)","v":356.75916443369232},{"$f":"+IF(Tablero!$Y195=0,0,+AF$260*$C195*Tablero!$W195+(AF$260/(Tablero!$Y195*$B$258))*$D195)","v":461.98333236791024},{"$f":"+IF(Tablero!$Y195=0,0,+AG$260*$C195*Tablero!$W195+(AG$260/(Tablero!$Y195*$B$258))*$D195)","v":602.95284990517121},{"$f":"+IF(Tablero!$Y195=0,0,+AH$260*$C195*Tablero!$W195+(AH$260/(Tablero!$Y195*$B$258))*$D195)","v":793.32220963716202},{"$f":"+IF(Tablero!$Y195=0,0,+AI$260*$C195*Tablero!$W195+(AI$260/(Tablero!$Y195*$B$258))*$D195)","v":1052.5229253547263},{"$f":"+IF(Tablero!$Y195=0,0,+AJ$260*$C195*Tablero!$W195+(AJ$260/(Tablero!$Y195*$B$258))*$D195)","v":1408.4418197826303},{"$f":"+IF(Tablero!$Y195=0,0,+AK$260*$C195*Tablero!$W195+(AK$260/(Tablero!$Y195*$B$258))*$D195)","v":1901.4490381086575},{"$f":"+IF(Tablero!$Y195=0,0,+AL$260*$C195*Tablero!$W195+(AL$260/(Tablero!$Y195*$B$258))*$D195)","v":3562.5496741143456}]
["MTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y196=0,0,+C$260*$C196*Tablero!$W196+(C$260/(Tablero!$Y196*$B$257))*$D196)","v":2.631391355440349},{"$f":"+IF(Tablero!$Y196=0,0,+D$260*$C196*Tablero!$W196+(D$260/(Tablero!$Y196*$B$257))*$D196)","v":2.9430283691152344},{"$f":"+IF(Tablero!$Y196=0,0,+E$260*$C196*Tablero!$W196+(E$260/(Tablero!$Y196*$B$257))*$D196)","v":3.3027699649976157},{"$f":"+IF(Tablero!$Y196=0,0,+F$260*$C196*Tablero!$W196+(F$260/(Tablero!$Y196*$B$257))*$D196)","v":3.7194765735618427},{"$f":"+IF(Tablero!$Y196=0,0,+G$260*$C196*Tablero!$W196+(G$260/(Tablero!$Y196*$B$257))*$D196)","v":4.2038872528122777},{"$f":"+IF(Tablero!$Y196=0,0,+H$260*$C196*Tablero!$W196+(H$260/(Tablero!$Y196*$B$257))*$D196)","v":4.7690681614337063},{"$f":"+IF(Tablero!$Y196=0,0,+I$260*$C196*Tablero!$W196+(I$260/(Tablero!$Y196*$B$257))*$D196)","v":5.4309797704151883},{"$f":"+IF(Tablero!$Y196=0,0,+J$260*$C196*Tablero!$W196+(J$260/(Tablero!$Y196*$B$257))*$D196)","v":6.2091972967025768},{"$f":"+IF(Tablero!$Y196=0,0,+K$260*$C196*Tablero!$W196+(K$260/(Tablero!$Y196*$B$257))*$D196)","v":7.1278297347658288},{"$f":"+IF(Tablero!$Y196=0,0,+L$260*$C196*Tablero!$W196+(L$260/(Tablero!$Y196*$B$257))*$D196)","v":8.2166974713585681},{"$f":"+IF(Tablero!$Y196=0,0,+M$260*$C196*Tablero!$W196+(M$260/(Tablero!$Y196*$B$257))*$D196)","v":9.512848158125724},{"$f":"+IF(Tablero!$Y196=0,0,+N$260*$C196*Tablero!$W196+(N$260/(Tablero!$Y196*$B$257))*$D196)","v":11.062517183528701},{"$f":"+IF(Tablero!$Y196=0,0,+O$260*$C196*Tablero!$W196+(O$260/(Tablero!$Y196*$B$257))*$D196)","v":12.923675385140267},{"$f":"+IF(Tablero!$Y196=0,0,+P$260*$C196*Tablero!$W196+(P$260/(Tablero!$Y196*$B$257))*$D196)","v":15.169356311421062},{"$f":"+IF(Tablero!$Y196=0,0,+Q$260*$C196*Tablero!$W196+(Q$260/(Tablero!$Y196*$B$257))*$D196)","v":17.89202366291066},{"$f":"+IF(Tablero!$Y196=0,0,+R$260*$C196*Tablero!$W196+(R$260/(Tablero!$Y196*$B$257))*$D196)","v":21.209334032834558},{"$f":"+IF(Tablero!$Y196=0,0,+S$260*$C196*Tablero!$W196+(S$260/(Tablero!$Y196*$B$257))*$D196)","v":25.271781479133065},{"$f":"+IF(Tablero!$Y196=0,0,+T$260*$C196*Tablero!$W196+(T$260/(Tablero!$Y196*$B$257))*$D196)","v":30.272894266061463},{"$f":"+IF(Tablero!$Y196=0,0,+U$260*$C196*Tablero!$W196+(U$260/(Tablero!$Y196*$B$257))*$D196)","v":36.46291271036327},{"$f":"+IF(Tablero!$Y196=0,0,+V$260*$C196*Tablero!$W196+(V$260/(Tablero!$Y196*$B$257))*$D196)","v":44.167243073392228},{"$f":"+IF(Tablero!$Y196=0,0,+W$260*$C196*Tablero!$W196+(W$260/(Tablero!$Y196*$B$257))*$D196)","v":53.811503661863881},{"$f":"+IF(Tablero!$Y196=0,0,+X$260*$C196*Tablero!$W196+(X$260/(Tablero!$Y196*$B$257))*$D196)","v":65.955726250106551},{"$f":"+IF(Tablero!$Y196=0,0,+Y$260*$C196*Tablero!$W196+(Y$260/(Tablero!$Y196*$B$257))*$D196)","v":81.341353311972398},{"$f":"+IF(Tablero!$Y196=0,0,+Z$260*$C196*Tablero!$W196+(Z$260/(Tablero!$Y196*$B$257))*$D196)","v":100.95623585147958},{"$f":"+IF(Tablero!$Y196=0,0,+AA$260*$C196*Tablero!$W196+(AA$260/(Tablero!$Y196*$B$257))*$D196)","v":126.12512340823895},{"$f":"+IF(Tablero!$Y196=0,0,+AB$260*$C196*Tablero!$W196+(AB$260/(Tablero!$Y196*$B$257))*$D196)","v":158.63650416715961},{"$f":"+IF(Tablero!$Y196=0,0,+AC$260*$C196*Tablero!$W196+(AC$260/(Tablero!$Y196*$B$257))*$D196)","v":200.92164425723257},{"$f":"+IF(Tablero!$Y196=0,0,+AD$260*$C196*Tablero!$W196+(AD$260/(Tablero!$Y196*$B$257))*$D196)","v":256.30913003867738},{"$f":"+IF(Tablero!$Y196=0,0,+AE$260*$C196*Tablero!$W196+(AE$260/(Tablero!$Y196*$B$257))*$D196)","v":329.38943563584144},{"$f":"+IF(Tablero!$Y196=0,0,+AF$260*$C196*Tablero!$W196+(AF$260/(Tablero!$Y196*$B$257))*$D196)","v":426.54105147763971},{"$f":"+IF(Tablero!$Y196=0,0,+AG$260*$C196*Tablero!$W196+(AG$260/(Tablero!$Y196*$B$257))*$D196)","v":556.69571729305835},{"$f":"+IF(Tablero!$Y196=0,0,+AH$260*$C196*Tablero!$W196+(AH$260/(Tablero!$Y196*$B$257))*$D196)","v":732.46038493380092},{"$f":"+IF(Tablero!$Y196=0,0,+AI$260*$C196*Tablero!$W196+(AI$260/(Tablero!$Y196*$B$257))*$D196)","v":971.77582789415442},{"$f":"+IF(Tablero!$Y196=0,0,+AJ$260*$C196*Tablero!$W196+(AJ$260/(Tablero!$Y196*$B$257))*$D196)","v":1300.3894570740422},{"$f":"+IF(Tablero!$Y196=0,0,+AK$260*$C196*Tablero!$W196+(AK$260/(Tablero!$Y196*$B$257))*$D196)","v":1755.5743145298579},{"$f":"+IF(Tablero!$Y196=0,0,+AL$260*$C196*Tablero!$W196+(AL$260/(Tablero!$Y196*$B$257))*$D196)","v":3289.2391943004359}]
["MTD",null,{"$f":"+SUM(C271:C275)+$B197+(C$260/(Tablero!$X198*24*30))*$D198","v":22.437350010620513},{"$f":"+SUM(D271:D275)+$B197+(D$260/(Tablero!$X198*24*30))*$D198","v":23.41171924781775},{"$f":"+SUM(E271:E275)+$B197+(E$260/(Tablero!$X198*24*30))*$D198","v":24.536493035868848},{"$f":"+SUM(F271:F275)+$B197+(F$260/(Tablero!$X198*24*30))*$D198","v":25.839374537439642},{"$f":"+SUM(G271:G275)+$B197+(G$260/(Tablero!$X198*24*30))*$D198","v":27.353940661872631},{"$f":"+SUM(H271:H275)+$B197+(H$260/(Tablero!$X198*24*30))*$D198","v":29.121044268462871},{"$f":"+SUM(I271:I275)+$B197+(I$260/(Tablero!$X198*24*30))*$D198","v":31.190587619331069},{"$f":"+SUM(J271:J275)+$B197+(J$260/(Tablero!$X198*24*30))*$D198","v":33.623774898725387},{"$f":"+SUM(K271:K275)+$B197+(K$260/(Tablero!$X198*24*30))*$D198","v":36.495985671718245},{"$f":"+SUM(L271:L275)+$B197+(L$260/(Tablero!$X198*24*30))*$D198","v":39.900456833219593},{"$f":"+SUM(M271:M275)+$B197+(M$260/(Tablero!$X198*24*30))*$D198","v":43.953022159351029},{"$f":"+SUM(N271:N275)+$B197+(N$260/(Tablero!$X198*24*30))*$D198","v":48.798241950108405},{"$f":"+SUM(O271:O275)+$B197+(O$260/(Tablero!$X198*24*30))*$D198","v":54.617368747092563},{"$f":"+SUM(P271:P275)+$B197+(P$260/(Tablero!$X198*24*30))*$D198","v":61.638750403032041},{"$f":"+SUM(Q271:Q275)+$B197+(Q$260/(Tablero!$X198*24*30))*$D198","v":70.151485392786356},{"$f":"+SUM(R271:R275)+$B197+(R$260/(Tablero!$X198*24*30))*$D198","v":80.523440689666799},{"$f":"+SUM(S271:S275)+$B197+(S$260/(Tablero!$X198*24*30))*$D198","v":93.225153405773256},{"$f":"+SUM(T271:T275)+$B197+(T$260/(Tablero!$X198*24*30))*$D198","v":108.86171208625285},{"$f":"+SUM(U271:U275)+$B197+(U$260/(Tablero!$X198*24*30))*$D198","v":128.21552208041282},{"$f":"+SUM(V271:V275)+$B197+(V$260/(Tablero!$X198*24*30))*$D198","v":152.30400377396273},{"$f":"+SUM(W271:W275)+$B197+(W$260/(Tablero!$X198*24*30))*$D198","v":182.45790212547232},{"$f":"+SUM(X271:X275)+$B197+(X$260/(Tablero!$X198*24*30))*$D198","v":220.42822137645885},{"$f":"+SUM(Y271:Y275)+$B197+(Y$260/(Tablero!$X198*24*30))*$D198","v":268.5331673432143},{"$f":"+SUM(Z271:Z275)+$B197+(Z$260/(Tablero!$X198*24*30))*$D198","v":329.86137066655789},{"$f":"+SUM(AA271:AA275)+$B197+(AA$260/(Tablero!$X198*24*30))*$D198","v":408.55481430020484},{"$f":"+SUM(AB271:AB275)+$B197+(AB$260/(Tablero!$X198*24*30))*$D198","v":510.20541381258022},{"$f":"+SUM(AC271:AC275)+$B197+(AC$260/(Tablero!$X198*24*30))*$D198","v":642.41480450237123},{"$f":"+SUM(AD271:AD275)+$B197+(AD$260/(Tablero!$X198*24*30))*$D198","v":815.59019735683182},{"$f":"+SUM(AE271:AE275)+$B197+(AE$260/(Tablero!$X198*24*30))*$D198","v":1044.0842416911689},{"$f":"+SUM(AF271:AF275)+$B197+(AF$260/(Tablero!$X198*24*30))*$D198","v":1347.8400270004433},{"$f":"+SUM(AG271:AG275)+$B197+(AG$260/(Tablero!$X198*24*30))*$D198","v":1754.7836725987611},{"$f":"+SUM(AH271:AH275)+$B197+(AH$260/(Tablero!$X198*24*30))*$D198","v":2304.3322744025327},{"$f":"+SUM(AI271:AI275)+$B197+(AI$260/(Tablero!$X198*24*30))*$D198","v":3052.5797398016994},{"$f":"+SUM(AJ271:AJ275)+$B197+(AJ$260/(Tablero!$X198*24*30))*$D198","v":4080.0283327042771},{"$f":"+SUM(AK271:AK275)+$B197+(AK$260/(Tablero!$X198*24*30))*$D198","v":5503.2165384725922},{"$f":"+SUM(AL271:AL275)+$B197+(AL$260/(Tablero!$X198*24*30))*$D198","v":10298.397513275646}]
["MTD_1 (0-10,000)",{"$f":"+B404","v":999999},{"$f":"+IF($C198=0,0,(MIN(C$260,$B271)*$C198))","v":5.4182285426338108},6.0599120987279829,6.8006465313895106,7.6586761193331085,8.6561133736757334,9.819862477173066,11.182787214715182,12.785194399260558,14.676726225498797,16.918785065344977,19.58765476124811,22.77853738222899,26.61079915107609,31.234821521320121,36.840994060208573,43.671580355909526,52.036458754166979,62.334118200012426,75.079821930096017,90.94360539527284,110.80184802612274,135.8076964795176,167.48783539939728,207.87632273566516,259.70091532788098,326.64424203001693,413.71245880880241,527.75937005417597,678.23709997158426,878.27942998407991,1146.2774698119692,1508.1898615315388,2000.957978695111,2677.5976360534869,3614.8567715077352,6772.7856782922636]
["MTD_2 (10,001-30,000)",{"$f":"+B405","v":999999},{"$f":"+IF(OR($C199=0,$B271>C$260),0,MIN(($B272-$B271),(C$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>M$260),0,MIN(($B272-$B271),(M$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>W$260),0,MIN(($B272-$B271),(W$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>AG$260),0,MIN(($B272-$B271),(AG$260-$B271))*$C199)","v":0},0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B406","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B407","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+$B203+C277+C278+C279","v":15.928764505211891},17.146083802111228,18.551309649326686,20.179052739818232,22.071262078246995,24.278976810816367,26.864541872402576,29.904422150947465,33.492792416806559,37.746137332081204,42.809172765789526,48.862503806877804,56.132576660829095,64.904675629446245,75.539983248790207,88.498090758206644,104.36685939612518,123.90225100352009,148.08175654926544,178.17648088899642,215.84897806842389,263.28684922557528,323.38632359945433,400.0061536388547,498.32108787287495,625.31733488467682,790.49192822562793,1006.8470217795367,1292.3139667283099,1671.8084795737955,2180.2198021257627,2866.7933227390422,3801.6094516908283,5085.2429562851485,6863.2901275862087,12854.105631514863]
["BTH Punta",null,{"$f":"+IF(Tablero!$X204=0,0,C$260*$C204*Tablero!$V204+(C$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":4.1727247567806209},{"$f":"+IF(Tablero!$X204=0,0,D$260*$C204*Tablero!$V204+(D$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":4.6669026674140488},{"$f":"+IF(Tablero!$X204=0,0,E$260*$C204*Tablero!$V204+(E$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5.2373623446029551},{"$f":"+IF(Tablero!$X204=0,0,F$260*$C204*Tablero!$V204+(F$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5.8981542022166487},{"$f":"+IF(Tablero!$X204=0,0,G$260*$C204*Tablero!$V204+(G$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":6.6663076848136722},{"$f":"+IF(Tablero!$X204=0,0,H$260*$C204*Tablero!$V204+(H$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":7.5625424332438405},{"$f":"+IF(Tablero!$X204=0,0,I$260*$C204*Tablero!$V204+(I$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":8.6121677396001886},{"$f":"+IF(Tablero!$X204=0,0,J$260*$C204*Tablero!$V204+(J$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":9.84622497376502},{"$f":"+IF(Tablero!$X204=0,0,K$260*$C204*Tablero!$V204+(K$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":11.302944936291007},{"$f":"+IF(Tablero!$X204=0,0,L$260*$C204*Tablero!$V204+(L$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":13.029615259177991},{"$f":"+IF(Tablero!$X204=0,0,M$260*$C204*Tablero!$V204+(M$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":15.084984198507215},{"$f":"+IF(Tablero!$X204=0,0,N$260*$C204*Tablero!$V204+(N$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":17.542369449753124},{"$f":"+IF(Tablero!$X204=0,0,O$260*$C204*Tablero!$V204+(O$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":20.493698178599796},{"$f":"+IF(Tablero!$X204=0,0,P$260*$C204*Tablero!$V204+(P$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":24.054783221137598},{"$f":"+IF(Tablero!$X204=0,0,Q$260*$C204*Tablero!$V204+(Q$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":28.372248746951712},{"$f":"+IF(Tablero!$X204=0,0,R$260*$C204*Tablero!$V204+(R$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":33.632668516093233},{"$f":"+IF(Tablero!$X204=0,0,S$260*$C204*Tablero!$V204+(S$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":40.074688247306213},{"$f":"+IF(Tablero!$X204=0,0,T$260*$C204*Tablero!$V204+(T$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":48.00519508519011},{"$f":"+IF(Tablero!$X204=0,0,U$260*$C204*Tablero!$V204+(U$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":57.821007223534842},{"$f":"+IF(Tablero!$X204=0,0,V$260*$C204*Tablero!$V204+(V$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":70.038137136104538},{"$f":"+IF(Tablero!$X204=0,0,W$260*$C204*Tablero!$V204+(W$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":85.331508392021306},{"$f":"+IF(Tablero!$X204=0,0,X$260*$C204*Tablero!$V204+(X$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":104.58919050800384},{"$f":"+IF(Tablero!$X204=0,0,Y$260*$C204*Tablero!$V204+(Y$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":128.98692473590927},{"$f":"+IF(Tablero!$X204=0,0,Z$260*$C204*Tablero!$V204+(Z$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":160.09119427176813},{"$f":"+IF(Tablero!$X204=0,0,AA$260*$C204*Tablero!$V204+(AA$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":200.00271864140814},{"$f":"+IF(Tablero!$X204=0,0,AB$260*$C204*Tablero!$V204+(AB$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":251.55759020750679},{"$f":"+IF(Tablero!$X204=0,0,AC$260*$C204*Tablero!$V204+(AC$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":318.61118545968736},{"$f":"+IF(Tablero!$X204=0,0,AD$260*$C204*Tablero!$V204+(AD$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":406.44180505119755},{"$f":"+IF(Tablero!$X204=0,0,AE$260*$C204*Tablero!$V204+(AE$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":522.32878619822986},{"$f":"+IF(Tablero!$X204=0,0,AF$260*$C204*Tablero!$V204+(AF$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":676.38681019613614},{"$f":"+IF(Tablero!$X204=0,0,AG$260*$C204*Tablero!$V204+(AG$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":882.77936945405816},{"$f":"+IF(Tablero!$X204=0,0,AH$260*$C204*Tablero!$V204+(AH$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":1161.4979182991465},{"$f":"+IF(Tablero!$X204=0,0,AI$260*$C204*Tablero!$V204+(AI$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":1540.992010447776},{"$f":"+IF(Tablero!$X204=0,0,AJ$260*$C204*Tablero!$V204+(AJ$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":2062.0905627628799},{"$f":"+IF(Tablero!$X204=0,0,AK$260*$C204*Tablero!$V204+(AK$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":2783.8992438207733},{"$f":"+IF(Tablero!$X204=0,0,AL$260*$C204*Tablero!$V204+(AL$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5215.9059459757773}]
["BTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y205=0,0,+C$260*$C205*Tablero!$W205+(C$260/(Tablero!$Y205*$B$258))*$D205)","v":3.1084353753322609},{"$f":"+IF(Tablero!$Y205=0,0,+D$260*$C205*Tablero!$W205+(D$260/(Tablero!$Y205*$B$258))*$D205)","v":3.4765689543862246},{"$f":"+IF(Tablero!$Y205=0,0,+E$260*$C205*Tablero!$W205+(E$260/(Tablero!$Y205*$B$258))*$D205)","v":3.9015279785569743},{"$f":"+IF(Tablero!$Y205=0,0,+F$260*$C205*Tablero!$W205+(F$260/(Tablero!$Y205*$B$258))*$D205)","v":4.393779182665309},{"$f":"+IF(Tablero!$Y205=0,0,+G$260*$C205*Tablero!$W205+(G$260/(Tablero!$Y205*$B$258))*$D205)","v":4.9660085047909046},{"$f":"+IF(Tablero!$Y205=0,0,+H$260*$C205*Tablero!$W205+(H$260/(Tablero!$Y205*$B$258))*$D205)","v":5.6336508629635382},{"$f":"+IF(Tablero!$Y205=0,0,+I$260*$C205*Tablero!$W205+(I$260/(Tablero!$Y205*$B$258))*$D205)","v":6.4155601963841535},{"$f":"+IF(Tablero!$Y205=0,0,+J$260*$C205*Tablero!$W205+(J$260/(Tablero!$Y205*$B$258))*$D205)","v":7.3348605062426504},{"$f":"+IF(Tablero!$Y205=0,0,+K$260*$C205*Tablero!$W205+(K$260/(Tablero!$Y205*$B$258))*$D205)","v":8.4200314981970887},{"$f":"+IF(Tablero!$Y205=0,0,+L$260*$C205*Tablero!$W205+(L$260/(Tablero!$Y205*$B$258))*$D205)","v":9.7062996865017617},{"$f":"+IF(Tablero!$Y205=0,0,+M$260*$C205*Tablero!$W205+(M$260/(Tablero!$Y205*$B$258))*$D205)","v":11.237429078630514},{"$f":"+IF(Tablero!$Y205=0,0,+N$260*$C205*Tablero!$W205+(N$260/(Tablero!$Y205*$B$258))*$D205)","v":13.068037060472568},{"$f":"+IF(Tablero!$Y205=0,0,+O$260*$C205*Tablero!$W205+(O$260/(Tablero!$Y205*$B$258))*$D205)","v":15.266603982499651},{"$f":"+IF(Tablero!$Y205=0,0,+P$260*$C205*Tablero!$W205+(P$260/(Tablero!$Y205*$B$258))*$D205)","v":17.919403619668021},{"$f":"+IF(Tablero!$Y205=0,0,+Q$260*$C205*Tablero!$W205+(Q$260/(Tablero!$Y205*$B$258))*$D205)","v":21.135662384497849},{"$f":"+IF(Tablero!$Y205=0,0,+R$260*$C205*Tablero!$W205+(R$260/(Tablero!$Y205*$B$258))*$D205)","v":25.054366792912383},{"$f":"+IF(Tablero!$Y205=0,0,+S$260*$C205*Tablero!$W205+(S$260/(Tablero!$Y205*$B$258))*$D205)","v":29.853293918060317},{"$f":"+IF(Tablero!$Y205=0,0,+T$260*$C205*Tablero!$W205+(T$260/(Tablero!$Y205*$B$258))*$D205)","v":35.761056695639731},{"$f":"+IF(Tablero!$Y205=0,0,+U$260*$C205*Tablero!$W205+(U$260/(Tablero!$Y205*$B$258))*$D205)","v":43.073261422027521},{"$f":"+IF(Tablero!$Y205=0,0,+V$260*$C205*Tablero!$W205+(V$260/(Tablero!$Y205*$B$258))*$D205)","v":52.174307146059718},{"$f":"+IF(Tablero!$Y205=0,0,+W$260*$C205*Tablero!$W205+(W$260/(Tablero!$Y205*$B$258))*$D205)","v":63.566972368641657},{"$f":"+IF(Tablero!$Y205=0,0,+X$260*$C205*Tablero!$W205+(X$260/(Tablero!$Y205*$B$258))*$D205)","v":77.912816828895075},{"$f":"+IF(Tablero!$Y205=0,0,+Y$260*$C205*Tablero!$W205+(Y$260/(Tablero!$Y205*$B$258))*$D205)","v":96.087698847829813},{"$f":"+IF(Tablero!$Y205=0,0,+Z$260*$C205*Tablero!$W205+(Z$260/(Tablero!$Y205*$B$258))*$D205)","v":119.25855659300468},{"$f":"+IF(Tablero!$Y205=0,0,+AA$260*$C205*Tablero!$W205+(AA$260/(Tablero!$Y205*$B$258))*$D205)","v":148.99030298543684},{"$f":"+IF(Tablero!$Y205=0,0,+AB$260*$C205*Tablero!$W205+(AB$260/(Tablero!$Y205*$B$258))*$D205)","v":187.3956606085008},{"$f":"+IF(Tablero!$Y205=0,0,+AC$260*$C205*Tablero!$W205+(AC$260/(Tablero!$Y205*$B$258))*$D205)","v":237.34665897866427},{"$f":"+IF(Tablero!$Y205=0,0,+AD$260*$C205*Tablero!$W205+(AD$260/(Tablero!$Y205*$B$258))*$D205)","v":302.7753227149804},{"$f":"+IF(Tablero!$Y205=0,0,+AE$260*$C205*Tablero!$W205+(AE$260/(Tablero!$Y205*$B$258))*$D205)","v":389.10433139271169},{"$f":"+IF(Tablero!$Y205=0,0,+AF$260*$C205*Tablero!$W205+(AF$260/(Tablero!$Y205*$B$258))*$D205)","v":503.86852974313138},{"$f":"+IF(Tablero!$Y205=0,0,+AG$260*$C205*Tablero!$W205+(AG$260/(Tablero!$Y205*$B$258))*$D205)","v":657.61888947154671},{"$f":"+IF(Tablero!$Y205=0,0,+AH$260*$C205*Tablero!$W205+(AH$260/(Tablero!$Y205*$B$258))*$D205)","v":865.24787232825008},{"$f":"+IF(Tablero!$Y205=0,0,+AI$260*$C205*Tablero!$W205+(AI$260/(Tablero!$Y205*$B$258))*$D205)","v":1147.9487283690214},{"$f":"+IF(Tablero!$Y205=0,0,+AJ$260*$C205*Tablero!$W205+(AJ$260/(Tablero!$Y205*$B$258))*$D205)","v":1536.1366076243071},{"$f":"+IF(Tablero!$Y205=0,0,+AK$260*$C205*Tablero!$W205+(AK$260/(Tablero!$Y205*$B$258))*$D205)","v":2073.8417689283933},{"$f":"+IF(Tablero!$Y205=0,0,+AL$260*$C205*Tablero!$W205+(AL$260/(Tablero!$Y205*$B$258))*$D205)","v":3885.544219165326}]
["BTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y206=0,0,+C$260*$C206*Tablero!$W206+(C$260/(Tablero!$Y206*$B$257))*$D206)","v":2.9976043730990085},{"$f":"+IF(Tablero!$Y206=0,0,+D$260*$C206*Tablero!$W206+(D$260/(Tablero!$Y206*$B$257))*$D206)","v":3.3526121803109552},{"$f":"+IF(Tablero!$Y206=0,0,+E$260*$C206*Tablero!$W206+(E$260/(Tablero!$Y206*$B$257))*$D206)","v":3.7624193261667584},{"$f":"+IF(Tablero!$Y206=0,0,+F$260*$C206*Tablero!$W206+(F$260/(Tablero!$Y206*$B$257))*$D206)","v":4.2371193549362722},{"$f":"+IF(Tablero!$Y206=0,0,+G$260*$C206*Tablero!$W206+(G$260/(Tablero!$Y206*$B$257))*$D206)","v":4.7889458886424183},{"$f":"+IF(Tablero!$Y206=0,0,+H$260*$C206*Tablero!$W206+(H$260/(Tablero!$Y206*$B$257))*$D206)","v":5.4327835146089871},{"$f":"+IF(Tablero!$Y206=0,0,+I$260*$C206*Tablero!$W206+(I$260/(Tablero!$Y206*$B$257))*$D206)","v":6.1868139364182326},{"$f":"+IF(Tablero!$Y206=0,0,+J$260*$C206*Tablero!$W206+(J$260/(Tablero!$Y206*$B$257))*$D206)","v":7.0733366709397911},{"$f":"+IF(Tablero!$Y206=0,0,+K$260*$C206*Tablero!$W206+(K$260/(Tablero!$Y206*$B$257))*$D206)","v":8.1198159823184639},{"$f":"+IF(Tablero!$Y206=0,0,+L$260*$C206*Tablero!$W206+(L$260/(Tablero!$Y206*$B$257))*$D206)","v":9.3602223864014498},{"$f":"+IF(Tablero!$Y206=0,0,+M$260*$C206*Tablero!$W206+(M$260/(Tablero!$Y206*$B$257))*$D206)","v":10.836759488651797},{"$f":"+IF(Tablero!$Y206=0,0,+N$260*$C206*Tablero!$W206+(N$260/(Tablero!$Y206*$B$257))*$D206)","v":12.602097296652113},{"$f":"+IF(Tablero!$Y206=0,0,+O$260*$C206*Tablero!$W206+(O$260/(Tablero!$Y206*$B$257))*$D206)","v":14.722274499729645},{"$f":"+IF(Tablero!$Y206=0,0,+P$260*$C206*Tablero!$W206+(P$260/(Tablero!$Y206*$B$257))*$D206)","v":17.280488788640628},{"$f":"+IF(Tablero!$Y206=0,0,+Q$260*$C206*Tablero!$W206+(Q$260/(Tablero!$Y206*$B$257))*$D206)","v":20.382072117340641},{"$f":"+IF(Tablero!$Y206=0,0,+R$260*$C206*Tablero!$W206+(R$260/(Tablero!$Y206*$B$257))*$D206)","v":24.161055449201022},{"$f":"+IF(Tablero!$Y206=0,0,+S$260*$C206*Tablero!$W206+(S$260/(Tablero!$Y206*$B$257))*$D206)","v":28.788877230758647},{"$f":"+IF(Tablero!$Y206=0,0,+T$260*$C206*Tablero!$W206+(T$260/(Tablero!$Y206*$B$257))*$D206)","v":34.485999222690253},{"$f":"+IF(Tablero!$Y206=0,0,+U$260*$C206*Tablero!$W206+(U$260/(Tablero!$Y206*$B$257))*$D206)","v":41.537487903703081},{"$f":"+IF(Tablero!$Y206=0,0,+V$260*$C206*Tablero!$W206+(V$260/(Tablero!$Y206*$B$257))*$D206)","v":50.314036606832161},{"$f":"+IF(Tablero!$Y206=0,0,+W$260*$C206*Tablero!$W206+(W$260/(Tablero!$Y206*$B$257))*$D206)","v":61.300497307760921},{"$f":"+IF(Tablero!$Y206=0,0,+X$260*$C206*Tablero!$W206+(X$260/(Tablero!$Y206*$B$257))*$D206)","v":75.134841888676377},{"$f":"+IF(Tablero!$Y206=0,0,+Y$260*$C206*Tablero!$W206+(Y$260/(Tablero!$Y206*$B$257))*$D206)","v":92.661700015715255},{"$f":"+IF(Tablero!$Y206=0,0,+Z$260*$C206*Tablero!$W206+(Z$260/(Tablero!$Y206*$B$257))*$D206)","v":115.00640277408189},{"$f":"+IF(Tablero!$Y206=0,0,+AA$260*$C206*Tablero!$W206+(AA$260/(Tablero!$Y206*$B$257))*$D206)","v":143.67806624603},{"$f":"+IF(Tablero!$Y206=0,0,+AB$260*$C206*Tablero!$W206+(AB$260/(Tablero!$Y206*$B$257))*$D206)","v":180.71408406866925},{"$f":"+IF(Tablero!$Y206=0,0,+AC$260*$C206*Tablero!$W206+(AC$260/(Tablero!$Y206*$B$257))*$D206)","v":228.88408378727638},{"$f":"+IF(Tablero!$Y206=0,0,+AD$260*$C206*Tablero!$W206+(AD$260/(Tablero!$Y206*$B$257))*$D206)","v":291.97989401335883},{"$f":"+IF(Tablero!$Y206=0,0,+AE$260*$C206*Tablero!$W206+(AE$260/(Tablero!$Y206*$B$257))*$D206)","v":375.2308491373683},{"$f":"+IF(Tablero!$Y206=0,0,+AF$260*$C206*Tablero!$W206+(AF$260/(Tablero!$Y206*$B$257))*$D206)","v":485.90313963452809},{"$f":"+IF(Tablero!$Y206=0,0,+AG$260*$C206*Tablero!$W206+(AG$260/(Tablero!$Y206*$B$257))*$D206)","v":634.17154320015788},{"$f":"+IF(Tablero!$Y206=0,0,+AH$260*$C206*Tablero!$W206+(AH$260/(Tablero!$Y206*$B$257))*$D206)","v":834.39753211164543},{"$f":"+IF(Tablero!$Y206=0,0,+AI$260*$C206*Tablero!$W206+(AI$260/(Tablero!$Y206*$B$257))*$D206)","v":1107.0187128740308},{"$f":"+IF(Tablero!$Y206=0,0,+AJ$260*$C206*Tablero!$W206+(AJ$260/(Tablero!$Y206*$B$257))*$D206)","v":1481.3657858979609},{"$f":"+IF(Tablero!$Y206=0,0,+AK$260*$C206*Tablero!$W206+(AK$260/(Tablero!$Y206*$B$257))*$D206)","v":1999.8991148370412},{"$f":"+IF(Tablero!$Y206=0,0,+AL$260*$C206*Tablero!$W206+(AL$260/(Tablero!$Y206*$B$257))*$D206)","v":3747.0054663737601}]
["BTD",null,{"$f":"+SUM(C281:C285)+$B207+(C$260/(Tablero!$X208*24*30))*$D208","v":13.228725732466874},{"$f":"+SUM(D281:D285)+$B207+(D$260/(Tablero!$X208*24*30))*$D208","v":14.126278067220875},{"$f":"+SUM(E281:E285)+$B207+(E$260/(Tablero!$X208*24*30))*$D208","v":15.162377423599684},{"$f":"+SUM(F281:F285)+$B207+(F$260/(Tablero!$X208*24*30))*$D208","v":16.362542914257464},{"$f":"+SUM(G281:G285)+$B207+(G$260/(Tablero!$X208*24*30))*$D208","v":17.757704326613275},{"$f":"+SUM(H281:H285)+$B207+(H$260/(Tablero!$X208*24*30))*$D208","v":19.385493779828771},{"$f":"+SUM(I281:I285)+$B207+(I$260/(Tablero!$X208*24*30))*$D208","v":21.291879362967176},{"$f":"+SUM(J281:J285)+$B207+(J$260/(Tablero!$X208*24*30))*$D208","v":23.533240071148104},{"$f":"+SUM(K281:K285)+$B207+(K$260/(Tablero!$X208*24*30))*$D208","v":26.179012727744706},{"$f":"+SUM(L281:L285)+$B207+(L$260/(Tablero!$X208*24*30))*$D208","v":29.315083657485751},{"$f":"+SUM(M281:M285)+$B207+(M$260/(Tablero!$X208*24*30))*$D208","v":33.048154583118929},{"$f":"+SUM(N281:N285)+$B207+(N$260/(Tablero!$X208*24*30))*$D208","v":37.511389021944176},{"$f":"+SUM(O281:O285)+$B207+(O$260/(Tablero!$X208*24*30))*$D208","v":42.871750005719207},{"$f":"+SUM(P281:P285)+$B207+(P$260/(Tablero!$X208*24*30))*$D208","v":49.339582997465968},{"$f":"+SUM(Q281:Q285)+$B207+(Q$260/(Tablero!$X208*24*30))*$D208","v":57.181194650943716},{"$f":"+SUM(R281:R285)+$B207+(R$260/(Tablero!$X208*24*30))*$D208","v":66.735450201393476},{"$f":"+SUM(S281:S285)+$B207+(S$260/(Tablero!$X208*24*30))*$D208","v":78.435790758643861},{"$f":"+SUM(T281:T285)+$B207+(T$260/(Tablero!$X208*24*30))*$D208","v":92.839601157618404},{"$f":"+SUM(U281:U285)+$B207+(U$260/(Tablero!$X208*24*30))*$D208","v":110.66760381153155},{"$f":"+SUM(V281:V285)+$B207+(V$260/(Tablero!$X208*24*30))*$D208","v":132.85700815573728},{"$f":"+SUM(W281:W285)+$B207+(W$260/(Tablero!$X208*24*30))*$D208","v":160.63364645066503},{"$f":"+SUM(X281:X285)+$B207+(X$260/(Tablero!$X208*24*30))*$D208","v":195.61047801926998},{"$f":"+SUM(Y281:Y285)+$B207+(Y$260/(Tablero!$X208*24*30))*$D208","v":239.9229469657177},{"$f":"+SUM(Z281:Z285)+$B207+(Z$260/(Tablero!$X208*24*30))*$D208","v":296.41618379806317},{"$f":"+SUM(AA281:AA285)+$B207+(AA$260/(Tablero!$X208*24*30))*$D208","v":368.90562760109526},{"$f":"+SUM(AB281:AB285)+$B207+(AB$260/(Tablero!$X208*24*30))*$D208","v":462.54234091104968},{"$f":"+SUM(AC281:AC285)+$B207+(AC$260/(Tablero!$X208*24*30))*$D208","v":584.32866457554087},{"$f":"+SUM(AD281:AD285)+$B207+(AD$260/(Tablero!$X208*24*30))*$D208","v":743.85133036245247},{"$f":"+SUM(AE281:AE285)+$B207+(AE$260/(Tablero!$X208*24*30))*$D208","v":954.33145959928561},{"$f":"+SUM(AF281:AF285)+$B207+(AF$260/(Tablero!$X208*24*30))*$D208","v":1234.1398770772553},{"$f":"+SUM(AG281:AG285)+$B207+(AG$260/(Tablero!$X208*24*30))*$D208","v":1609.0010747385472},{"$f":"+SUM(AH281:AH285)+$B207+(AH$260/(Tablero!$X208*24*30))*$D208","v":2123.6421555145598},{"$f":"+SUM(AI281:AI285)+$B207+(AI$260/(Tablero!$X208*24*30))*$D208","v":2839.898432249011},{"$f":"+SUM(AJ281:AJ285)+$B207+(AJ$260/(Tablero!$X208*24*30))*$D208","v":3823.4186414298911},{"$f":"+SUM(AK281:AK285)+$B207+(AK$260/(Tablero!$X208*24*30))*$D208","v":5185.7586859928178},{"$f":"+SUM(AL281:AL285)+$B207+(AL$260/(Tablero!$X208*24*30))*$D208","v":9878.9217320411572}]
["BTD_1 (0-10,000)",{"$f":"+B414","v":10000},{"$f":"+IF($C208=0,0,(MIN(C$260,$B281)*$C208))","v":4.8239855185198124},5.3952925716855447,6.0547871183093047,6.8187124998491173,7.7067560426270392,8.7428712190704108,9.9563174856872134,11.382981014586905,13.067059503671285,15.063221033216102,17.439383032022217,20.280306303122526,23.692265605066087,27.809149338531817,32.800466136840065,38.88190938239277,46.32937158149705,55.497637491753345,66.845458967622505,80.969385469206969,98.649679705726228,120.91301722800071,149.11864387731646,185.0775327451471,231.2182745394222,290.81960660424977,368.33863585140563,469.87747718129947,603.85159515537271,781.95432660681342,1020.5597403409844,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533]
["BTD_2 (10,001-30,000)",{"$f":"+B415","v":30000},{"$f":"+IF(OR($C209=0,$B281>C$260),0,MIN(($B282-$B281),(C$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>M$260),0,MIN(($B282-$B281),(M$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>W$260),0,MIN(($B282-$B281),(W$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>AG$260),0,MIN(($B282-$B281),(AG$260-$B281))*$C209)","v":0},145.20064549525827,610.9233506351801,1250.4258684599843,2136.2438521668355,2560.4254476392248]
["BTD_3 (30,001-50,000)",{"$f":"+B416","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2663.424637338152]
["BTD_4 (50,001-más)",{"$f":"+B417","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",{"$f":"+B418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C287:C291)+$B213","v":9.1925508733899406},9.9212005957894362,10.762325373890125,11.736642099210581,12.869260149938704,14.190729982152309,15.738369347739738,17.557947766262583,19.705835345753613,22.251756206187043,25.282332795802585,28.905669741101963,33.257310744697897,38.508018175874312,44.873984742088233,53.66526937827026,66.016447150665485,81.221476608322334,100.04117070421468,123.46487161085304,158.84311074024819,212.2093219739352,279.81946480359471,366.01452235637072,476.61593468319307,619.48298117154741,805.29954552516745,1048.6926688344415,1369.8345943205923,1796.7547709753633,2368.7025707200878,3141.0776085274256,4192.7182868587079,5636.7682638461638,7637.0190890311706,14376.510508989359]
["BTS_1 (0-300)",{"$f":"+B420","v":300},{"$f":"+IF($C214=0,0,(MIN(C$260,$B287)*$C214))","v":6.1525508733899397},6.8812005957894362,7.7223253738901256,8.69664209921058,9.8292601499387029,11.150729982152308,12.698369347739739,14.517947766262584,16.665835345753614,19.211756206187044,22.242332795802586,25.865669741101964,30.217310744697894,35.468018175874313,41.833984742088234,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547]
["BTS_2 (301-750)",{"$f":"+B421","v":750},{"$f":"+IF(OR($C215=0,$B287>C$260),0,MIN(($B288-$B287),(C$260-$B287))*$C215)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C215=0,$B287>M$260),0,MIN(($B288-$B287),(M$260-$B287))*$C215)","v":0},0,0,0,0,4.4811378278457115,16.832315600240936,32.037345057897781,50.857039153790126,74.280740060428485,{"$f":"+IF(OR($C215=0,$B287>W$260),0,MIN(($B288-$B287),(W$260-$B287))*$C215)","v":90.00333101065948},90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,{"$f":"+IF(OR($C215=0,$B287>AG$260),0,MIN(($B288-$B287),(AG$260-$B287))*$C215)","v":90.00333101065948},90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948]
["BTS_3 (751-más)",{"$f":"+B422","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.655648179164185,73.0218594128512,140.63200224251071,226.82705979528669,337.42847212210904,480.29551861046343,666.11208296408347,909.50520627335766,1230.6471317595083,1657.5673084142793,2229.5151081590038,3001.8901459663416,4053.5308242976239,5497.5808012850803,7497.8316264700861,14237.323046428273]
["BTS_4 (xxx)",{"$f":"+B423","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+$B219+C293+C294+C295","v":11.987170200149393},13.046788107706469,14.269969630963544,15.686841713728006,17.333918947246669,19.255628453837634,21.5062385011679,24.152308097025223,27.275811850177398,30.978144057283227,35.385272922995256,40.654406492015362,46.982655296509904,54.618345601991294,63.875869436978149,75.155278873763663,88.968278850391016,105.97289779552847,127.01999459043456,153.21600488502014,186.00810202452331,227.30048759874092,279.61418988173023,346.30806731431784,431.88648963951545,542.43061546501337,686.20715578876582,874.53386029829403,1123.0191078860048,1453.3508315800041,1895.8984385661347,2493.5276712164214,3307.2401565385107,4424.5813928705775,5972.2859499171263,11187.002750186743]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+C$260*$C220*$V220","v":5.0810575805402376},5.6828098084769731,6.3774490756520112,7.1820843374989369,8.1174520656064804,9.2087822222516742,10.486893511744805,11.989584494246001,13.763408180145566,15.865945932951391,18.368734527625705,21.361051703317926,24.954835641739571,29.291109708446836,34.548415717670451,40.953941435940479,48.798281788387634,58.455128150150827,70.407679440204092,85.284275471091235,103.90675945487668,127.35651888126664,157.06523433038927,194.94038635318333,243.53998619972012,306.31749640070655,387.96754482648186,494.91743045068978,636.03108120999627,823.62497639937055,1074.9457653108495,1414.3367095961701,1876.4403579493671,2510.9734038078727,3389.9078373885295,6351.3219756752969]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C$260*$C221*$W221","v":2.2478958647487639},2.5141153128343183,2.8214286450341195,3.1774049844214067,3.5912182929115728,4.0740304845296658,4.6394759723634884,5.3042771071698649,6.089029270498644,7.0192068654370292,8.1264582679512642,9.4502805822301887,11.040196052764891,12.958594415401073,15.284463833435908,18.118313784042073,21.588705520494898,25.860962754157971,31.148856109472309,37.730367570283875,45.969086395046823,56.343426069097674,69.486772222238486,86.243007761635212,107.74381498371342,135.51703017428335,171.63958995706815,218.95497692507979,281.38465558416709,364.37752361686341,475.56362083472715,625.71257862532843,830.15050591762713,1110.8724200511244,1499.7192393035029,2809.8698309359552]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C$260*$C222*$W222","v":1.6182167548603921},1.8098629863951783,2.0310919102774139,2.2873523918076644,2.5852485887286192,2.9328157470562966,3.3398690170596059,3.8184464956093587,4.3833743995331904,5.05299125889481,5.8500801274182903,6.8030742064672518,7.9476236020054429,9.3286414781433908,11.002989885871795,13.043023653781113,15.541291541508491,18.616806891219667,22.423459040758164,27.161361843645039,33.092256174599818,40.560542648376604,50.022183329102461,62.084673199499321,77.562688456081915,97.556088890023489,123.56002100521587,157.62145292252444,202.56337109184153,262.30833156377014,342.349052420558,450.43838299492273,597.6092926715163,799.69556901158023,1079.6188732250944,2022.77094357549]
["BTSH_2 Punta",{"$f":"+B429","v":0},{"$f":"+IF($C223=0,0,$B223+(C$260-10)*$C223+(C$260/($C223*24*30))*$D223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",0,{"$f":"+IF($C224=0,0,$B224+(C$260-10)*$C224+(C$260/($C224*24*30))*$D224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",0,{"$f":"+IF($C225=0,0,$B225+(C$260-10)*$C225+(C$260/($C225*24*30))*$D225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",0,{"$f":"+IF($C226=0,0,$B226+(C$260-10)*$C226+(C$260/($C226*24*30))*$D226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",0,{"$f":"+IF($C227=0,0,$B227+(C$260-10)*$C227+(C$260/($C227*24*30))*$D227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",0,{"$f":"+IF($C228=0,0,$B228+(C$260-10)*$C228+(C$260/($C228*24*30))*$D228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+IFERROR(SUM(C303:C307)+$B229+(C$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(D303:D307)+$B229+(D$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(E303:E307)+$B229+(E$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(F303:F307)+$B229+(F$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(G303:G307)+$B229+(G$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(H303:H307)+$B229+(H$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(I303:I307)+$B229+(I$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(J303:J307)+$B229+(J$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(K303:K307)+$B229+(K$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(L303:L307)+$B229+(L$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(M303:M307)+$B229+(M$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(N303:N307)+$B229+(N$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(O303:O307)+$B229+(O$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(P303:P307)+$B229+(P$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Q303:Q307)+$B229+(Q$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(R303:R307)+$B229+(R$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(S303:S307)+$B229+(S$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(T303:T307)+$B229+(T$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(U303:U307)+$B229+(U$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(V303:V307)+$B229+(V$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(W303:W307)+$B229+(W$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(X303:X307)+$B229+(X$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Y303:Y307)+$B229+(Y$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Z303:Z307)+$B229+(Z$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AA303:AA307)+$B229+(AA$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AB303:AB307)+$B229+(AB$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AC303:AC307)+$B229+(AC$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AD303:AD307)+$B229+(AD$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AE303:AE307)+$B229+(AE$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AF303:AF307)+$B229+(AF$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AG303:AG307)+$B229+(AG$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AH303:AH307)+$B229+(AH$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AI303:AI307)+$B229+(AI$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AJ303:AJ307)+$B229+(AJ$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AK303:AK307)+$B229+(AK$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AL303:AL307)+$B229+(AL$260/(Tablero!$X230*24*30))*$D230,0)","v":0}]
["BTS Prep",{"$f":"+B436","v":999999},{"$f":"+IF($C230=0,0,(MIN(C$260,$B303)*$C230))","v":7.1204709803209809},7.9637519722107548,8.937202610253987,10.064798970048599,11.375600640438327,12.904964279241067,14.696078471945972,16.801913204909603,19.287706738922441,22.234152201619086,25.741499496109299,29.934860282854626,34.971102017464965,41.04785142746173,48.415312685274067,57.391861222201285,68.384729725262417,81.917600233106995,98.667616002968316,119.51531722359245,145.61241505926344,178.47433973624476,220.10741373018277,273.18473406727605,341.29103573325398,429.26591744191603,543.68831694082519,693.56529527942769,891.31854629689747,1154.2080856512796,1506.4029497774391,1982.0171957215712,2629.5980518412025,3518.8172876936292,4750.534706501252,8900.5887254012268]
["X1D_2 (10,001-30,000)",{"$f":"+B437","v":999999},{"$f":"+IF(OR($C231=0,$B303>C$260),0,MIN(($B304-$B303),(C$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>M$260),0,MIN(($B304-$B303),(M$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>W$260),0,MIN(($B304-$B303),(W$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>AG$260),0,MIN(($B304-$B303),(AG$260-$B303))*$C231)","v":0},0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B438","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B439","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+$B235+C309+C310","v":0},{"$f":"+$B250+D309+D310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+IF(Tablero!$T251=0,0,C$260*$C236*Tablero!R251+(C$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,D$260*$C236*Tablero!S251+(D$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,E$260*$C236*Tablero!T251+(E$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,F$260*$C236*Tablero!U251+(F$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,G$260*$C236*Tablero!V251+(G$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,H$260*$C236*Tablero!W251+(H$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,I$260*$C236*Tablero!X251+(I$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,J$260*$C236*Tablero!Y251+(J$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,K$260*$C236*Tablero!Z251+(K$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,L$260*$C236*Tablero!AA251+(L$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,M$260*$C236*Tablero!AB251+(M$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,N$260*$C236*Tablero!AC251+(N$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,O$260*$C236*Tablero!AD251+(O$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,P$260*$C236*Tablero!AE251+(P$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Q$260*$C236*Tablero!AF251+(Q$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,R$260*$C236*Tablero!AG251+(R$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,S$260*$C236*Tablero!AH251+(S$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,T$260*$C236*Tablero!AI251+(T$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,U$260*$C236*Tablero!AJ251+(U$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,V$260*$C236*Tablero!AK251+(V$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,W$260*$C236*Tablero!AL251+(W$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,X$260*$C236*Tablero!AM251+(X$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Y$260*$C236*Tablero!AN251+(Y$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Z$260*$C236*Tablero!AO251+(Z$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AA$260*$C236*Tablero!AP251+(AA$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AB$260*$C236*Tablero!AQ251+(AB$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AC$260*$C236*Tablero!AR251+(AC$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AD$260*$C236*Tablero!AS251+(AD$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AE$260*$C236*Tablero!AT251+(AE$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AF$260*$C236*Tablero!AU251+(AF$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AG$260*$C236*Tablero!AV251+(AG$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AH$260*$C236*Tablero!AW251+(AH$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AI$260*$C236*Tablero!AX251+(AI$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AJ$260*$C236*Tablero!AY251+(AJ$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AK$260*$C236*Tablero!AZ251+(AK$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AL$260*$C236*Tablero!BA251+(AL$260/(Tablero!$T251*$B$256))*$D236)","v":0}]
["X2H Fuera de Punta",null,{"$f":"+IF(Tablero!$T252=0,0,C$260*$C237*Tablero!R252+(C$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,D$260*$C237*Tablero!S252+(D$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,E$260*$C237*Tablero!T252+(E$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,F$260*$C237*Tablero!U252+(F$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,G$260*$C237*Tablero!V252+(G$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,H$260*$C237*Tablero!W252+(H$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,I$260*$C237*Tablero!X252+(I$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,J$260*$C237*Tablero!Y252+(J$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,K$260*$C237*Tablero!Z252+(K$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,L$260*$C237*Tablero!AA252+(L$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,M$260*$C237*Tablero!AB252+(M$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,N$260*$C237*Tablero!AC252+(N$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,O$260*$C237*Tablero!AD252+(O$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,P$260*$C237*Tablero!AE252+(P$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Q$260*$C237*Tablero!AF252+(Q$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,R$260*$C237*Tablero!AG252+(R$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,S$260*$C237*Tablero!AH252+(S$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,T$260*$C237*Tablero!AI252+(T$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,U$260*$C237*Tablero!AJ252+(U$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,V$260*$C237*Tablero!AK252+(V$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,W$260*$C237*Tablero!AL252+(W$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,X$260*$C237*Tablero!AM252+(X$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Y$260*$C237*Tablero!AN252+(Y$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Z$260*$C237*Tablero!AO252+(Z$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AA$260*$C237*Tablero!AP252+(AA$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AB$260*$C237*Tablero!AQ252+(AB$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AC$260*$C237*Tablero!AR252+(AC$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AD$260*$C237*Tablero!AS252+(AD$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AE$260*$C237*Tablero!AT252+(AE$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AF$260*$C237*Tablero!AU252+(AF$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AG$260*$C237*Tablero!AV252+(AG$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AH$260*$C237*Tablero!AW252+(AH$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AI$260*$C237*Tablero!AX252+(AI$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AJ$260*$C237*Tablero!AY252+(AJ$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AK$260*$C237*Tablero!AZ252+(AK$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AL$260*$C237*Tablero!BA252+(AL$260/(Tablero!$T252*$B$256))*$D237)","v":0}]
["X2D",null,{"$f":"+IFERROR(SUM(C312:C316)+$B238+(C$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(D312:D316)+$B238+(D$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(E312:E316)+$B238+(E$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(F312:F316)+$B238+(F$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(G312:G316)+$B238+(G$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(H312:H316)+$B238+(H$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(I312:I316)+$B238+(I$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(J312:J316)+$B238+(J$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(K312:K316)+$B238+(K$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(L312:L316)+$B238+(L$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(M312:M316)+$B238+(M$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(N312:N316)+$B238+(N$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(O312:O316)+$B238+(O$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(P312:P316)+$B238+(P$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Q312:Q316)+$B238+(Q$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(R312:R316)+$B238+(R$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(S312:S316)+$B238+(S$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(T312:T316)+$B238+(T$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(U312:U316)+$B238+(U$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(V312:V316)+$B238+(V$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(W312:W316)+$B238+(W$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(X312:X316)+$B238+(X$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Y312:Y316)+$B238+(Y$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Z312:Z316)+$B238+(Z$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AA312:AA316)+$B238+(AA$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AB312:AB316)+$B238+(AB$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AC312:AC316)+$B238+(AC$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AD312:AD316)+$B238+(AD$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AE312:AE316)+$B238+(AE$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AF312:AF316)+$B238+(AF$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AG312:AG316)+$B238+(AG$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AH312:AH316)+$B238+(AH$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AI312:AI316)+$B238+(AI$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AJ312:AJ316)+$B238+(AJ$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AK312:AK316)+$B238+(AK$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AL312:AL316)+$B238+(AL$260/(Tablero!$T253*24*30))*$D239,0)","v":0}]
["X2D_1 (0-10,000)",{"$f":"+B445","v":300},{"$f":"+IF($C239=0,0,(MIN(C$260,$B312)*$C239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B446","v":750},{"$f":"+IF($C240=0,0,(MIN(C$260,$B313)*$C240))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B447","v":999999},{"$f":"+IF($C241=0,0,(MIN(C$260,$B314)*$C241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B448","v":999999},{"$f":"+IF($C242=0,0,(MIN(C$260,$B315)*$C242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+IF($C243=0,0,(MIN(C$260,$B316)*$C243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+IFERROR(SUM(C318:C322)+$B244+(C$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(D318:D322)+$B244+(D$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(E318:E322)+$B244+(E$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(F318:F322)+$B244+(F$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(G318:G322)+$B244+(G$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(H318:H322)+$B244+(H$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(I318:I322)+$B244+(I$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(J318:J322)+$B244+(J$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(K318:K322)+$B244+(K$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(L318:L322)+$B244+(L$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(M318:M322)+$B244+(M$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(N318:N322)+$B244+(N$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(O318:O322)+$B244+(O$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(P318:P322)+$B244+(P$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Q318:Q322)+$B244+(Q$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(R318:R322)+$B244+(R$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(S318:S322)+$B244+(S$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(T318:T322)+$B244+(T$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(U318:U322)+$B244+(U$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(V318:V322)+$B244+(V$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(W318:W322)+$B244+(W$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(X318:X322)+$B244+(X$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Y318:Y322)+$B244+(Y$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Z318:Z322)+$B244+(Z$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AA318:AA322)+$B244+(AA$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AB318:AB322)+$B244+(AB$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AC318:AC322)+$B244+(AC$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AD318:AD322)+$B244+(AD$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AE318:AE322)+$B244+(AE$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AF318:AF322)+$B244+(AF$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AG318:AG322)+$B244+(AG$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AH318:AH322)+$B244+(AH$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AI318:AI322)+$B244+(AI$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AJ318:AJ322)+$B244+(AJ$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AK318:AK322)+$B244+(AK$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AL318:AL322)+$B244+(AL$260/(Tablero!$T260*24*30))*$D245,0)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+B451","v":999999},{"$f":"+IF($C245=0,0,(MIN(C$260,$B318)*$C245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B452","v":999999},{"$f":"+IF($C246=0,0,(MIN(C$260,$B319)*$C246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B453","v":999999},{"$f":"+IF($C247=0,0,(MIN(C$260,$B320)*$C247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B454","v":999999},{"$f":"+IF($C248=0,0,(MIN(C$260,$B321)*$C248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+IF($C249=0,0,(MIN(C$260,$B322)*$C249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por Consumo ($/kWh)"]
[{"$f":"+A261","v":"ATH"},null,{"$f":"+C261/C$260","v":0.55525026183156312},0.51768581571159544,0.48313759147772195,0.45147269434470549,0.42255333490529706,0.39623788850071795,0.37238197062148565,0.35083951483584364,0.33146383953732761,0.31410868986440371,0.29862924148368691,0.28488305354666721,0.27273095902284289,0.26203788176601195,0.25267357106306915,0.24451324601566404,0.23743814387653256,0.23133596835959663,0.22610123591603742,0.22163551996373351,0.21784759501905809,0.21465348455255392,0.2119764181202618,0.2097467048617464,0.20790153176190812,0.20638469611258337,0.2051462823575913,0.20414229394802175,0.20333425097131938,0.20268876415767825,0.20217709543086132,0.20177471448803919,0.20146086000302127,0.20121811299397005,0.20103198872891878,0.200784061831563]
["ATH Punta",null,{"$f":"+C262/C$260","v":2.0805991051937259E-2},2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937256E-2,2.0805991051937259E-2,2.0805991051937259E-2]
["ATH Fuera de Punta Medio",null,{"$f":"+C263/C$260","v":9.3090835809133229E-2},9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133243E-2,9.3090835809133229E-2,9.3090835809133243E-2,9.3090835809133216E-2,9.3090835809133216E-2,9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133243E-2,9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133243E-2,9.3090835809133229E-2,9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133216E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2,9.3090835809133229E-2]
["ATH Fuera de Punta Bajo",null,{"$f":"+C264/C$260","v":8.6603434970492513E-2},8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492527E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492527E-2,8.6603434970492527E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492527E-2,8.6603434970492513E-2,8.6603434970492527E-2,8.6603434970492513E-2,8.6603434970492499E-2,8.6603434970492513E-2,8.6603434970492513E-2,8.6603434970492513E-2]
["ATD",null,{"$f":"+C265/C$260","v":0.55441358661395634},0.51684914049398856,0.48230091626011523,0.45063601912709877,0.42171665968769034,0.39540121328311129,0.37154529540387893,0.35000283961823697,0.33062716431972089,0.31327201464679699,0.29779256626608031,0.2840463783290606,0.27189428380523623,0.26120120654840534,0.25183689584546259,0.24367657079805743,0.23660146865892595,0.23049929314199,0.22526456069843082,0.22079884474612685,0.21701091980145146,0.21381680933494726,0.21113974290265519,0.20891002964413974,0.20706485654430148,0.20554802089497673,0.20430960713998469,0.20330561873041514,0.20249757575371274,0.20185208894007162,0.20134042021325466,0.20093803927043255,0.20062418478541463,0.20038143777636341,0.20019531351131215,0.19994738661395636]
["MTH",null,{"$f":"+C266/C$260","v":0.52284434417169212},0.4852798980517245,0.45073167381785106,0.41906677668483461,0.39014741724542629,0.36383197084084706,0.33997605296161471,0.3184335971759728,0.29905792187745672,0.28170277220453283,0.26622332382381608,0.25247713588679643,0.24032504136297203,0.22963196410614117,0.2202676534031984,0.21210732835579324,0.20503222621666181,0.19893005069972589,0.19369531825616668,0.18922960230386271,0.18544167735918729,0.18224756689268315,0.17957050046039102,0.1773407872018756,0.17549561410203735,0.17397877845271259,0.17274036469772058,0.17173637628815097,0.1709283333114486,0.17028284649780748,0.16977117777099052,0.16936879682816841,0.16905494234315052,0.16881219533409927,0.16862607106904801,0.16837814417169222]
["MTH Punta",null,{"$f":"+C267/C$260","v":3.1058566803396592E-2},3.1058566803396585E-2,3.1058566803396588E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396588E-2,3.1058566803396588E-2,3.1058566803396588E-2,3.1058566803396595E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396588E-2,3.1058566803396595E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396585E-2,3.1058566803396588E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396595E-2,3.1058566803396595E-2,3.1058566803396595E-2,3.1058566803396592E-2,3.1058566803396585E-2,3.1058566803396588E-2,3.1058566803396588E-2,3.1058566803396592E-2,3.1058566803396592E-2,3.1058566803396588E-2]
["MTH Fuera de Punta Medio",null,{"$f":"+C268/C$260","v":7.1250993482286903E-2},7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286917E-2,7.1250993482286917E-2,7.1250993482286903E-2,7.1250993482286917E-2]
["MTH Fuera de Punta Bajo",null,{"$f":"+C269/C$260","v":6.5784783886008724E-2},6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008738E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008738E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008738E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008724E-2,6.5784783886008738E-2,6.5784783886008724E-2,6.5784783886008724E-2]
["MTD",null,{"$f":"+C270/C$260","v":0.56093375026551284},0.52331635918977359,0.48871944119376648,0.45700991418459352,0.42804979454865322,0.40169725801524447,0.37780771657310974,0.35623489791814344,0.33683191370447796,0.31945230293264937,0.30395103714759053,0.29018547473849604,0.27801625252682982,0.26730810398422467,0.25793059481658431,0.24975876825396084,0.24267369415973544,0.23656291797258538,0.23132080747061379,0.22684879734501556,0.22305553353501997,0.21985692115101543,0.21717608154545728,0.21494322563259577,0.21309545186595014,0.21157647832282786,0.21033631909390352,0.20933091561962702,0.20852173375218938,0.20787533716150292,0.20736294726664251,0.20695999919070862,0.20664570234559906,0.20640261319840961,0.20621622660176561,0.20596795026551293]
["MTD_1 (0-10,000)",null,{"$f":"+C271/C$260","v":0.13545571356584526},0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584529,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526]
["MTD_2 (10,001-30,000)",null,{"$f":"+C272/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C273/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C274/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C275/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C276/C$260","v":0.3982191126302973},0.38326216262481327,0.36950617482203774,0.35689823480783467,0.3453834792875628,0.33490551789320955,0.32540686137328967,0.31682935078915464,0.30911458225944238,0.3022043218188491,0.2960409050922071,0.29056761673109632,0.28572904491576107,0.28147140668453519,0.277742840407465,0.27449366235828676,0.27167658504425624,0.26924689570876026,0.26716259420727262,0.26538449025163363,0.26387626079867976,0.26260446910482854,0.26153854765715762,0.26065074780440128,0.25991605943131557,0.25931210443352243,0.25881900804763758,0.25841925226792883,0.25809751563520378,0.25784050361990624,0.25763677364763593,0.25747655854355245,0.25735159181766437,0.25725493779362357,0.25718082911867363,0.25708211263029729]
["BTH Punta",null,{"$f":"+C277/C$260","v":0.10431811891951552},{"$f":"+D277/D$260","v":0.10431811891951553},0.10431811891951552,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951552,0.10431811891951553,0.10431811891951553,0.10431811891951553,0.10431811891951555,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951553,0.10431811891951551,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951553,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951555,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951553,0.10431811891951552,0.10431811891951553,0.10431811891951553,0.10431811891951553,0.10431811891951552,0.10431811891951555,0.10431811891951553,0.10431811891951555]
["BTH Fuera de Punta Medio",null,{"$f":"+C278/C$260","v":7.7710884383306519E-2},7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306533E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306533E-2,7.7710884383306519E-2,7.7710884383306533E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306519E-2,7.7710884383306533E-2,7.7710884383306533E-2,7.7710884383306519E-2,7.7710884383306533E-2,7.7710884383306533E-2,7.7710884383306519E-2]
["BTH Fuera de Punta Bajo",null,{"$f":"+C279/C$260","v":7.4940109327475218E-2},7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475218E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475218E-2,7.4940109327475204E-2,7.4940109327475204E-2,7.4940109327475218E-2,7.4940109327475204E-2]
["BTD",null,{"$f":"+C280/C$260","v":0.33071814331167182},0.31576119330618785,0.30200520550341237,0.28939726548920919,0.27788250996893737,0.26740454857458412,0.2579058920546643,0.24932838147052919,0.24161361294081699,0.23470335250022367,0.22853993577358167,0.22306664741247093,0.21822807559713564,0.21397043736590982,0.21024187108883957,0.20699269303966136,0.20417561572563084,0.20174592639013489,0.19966162488864725,0.19788352093300826,0.19637529148005434,0.19510349978620314,0.19403757833853222,0.19314977848577591,0.1924150901126902,0.191811135114897,0.19131803872901224,0.19091828294930344,0.19059654631657838,0.19033953430128087,0.1901358043290105,0.19073159876676374,0.19224814948171853,0.19342110754892192,0.19432046346291432,0.19757843464082314]
["BTD_1 (0-10,000)",null,{"$f":"+C281/C$260","v":0.1205996379629953},0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.1205996379629953,0.12059963796299533,0.1205996379629953,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.1205996379629953,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299533,0.12059963796299533,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.1205996379629953,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299533,0.12059963796299532,0.10831467862720759,8.164044517673133E-2,6.1009577376747483E-2,4.5191029821207894E-2,2.4119927592599066E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+C282/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3040968877624463E-2,4.1356719768943541E-2,6.3257199660171612E-2,8.0049211804653547E-2,5.1208508952784497E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+C283/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3268492746763041E-2]
["BTD_4 (50,001-más)",null,{"$f":"+C284/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C285/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C286/C$260","v":0.22981377183474852},0.22176613855746152,0.21436468671313627,0.20758094553735265,0.20138539566449845,0.19574769608240394,0.19063691452124351,0.18602175838393897,0.18187080328122657,0.17815271624770376,0.17483647078770526,0.17189155103234657,0.16928814248037857,0.16699730704269244,0.16499114040865817,0.16645304104167244,0.17184691598867155,0.17649905683352904,0.18048988150663031,0.18389442788940571,0.19418635423180142,0.2116593232817176,0.22630386967625857,0.23850122827258399,0.24859500956265265,0.25689266320750853,0.26366724581474349,0.26915943482662935,0.27357972963827837,0.27711078194068184,0.27990979967073171,0.28211097268398111,0.28382787313573593,0.28515578931790664,0.28617395808720364,0.28753021017978719]
["BTS_1 (0-300)",null,{"$f":"+C287/C$260","v":0.15381377183474848},0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.15381377183474848,0.14312480141775294,0.12011744103432988,0.10027391814516347,8.3251213246863881E-2,6.872925522220262E-2,5.6411390038958287E-2,4.602453637067383E-2,3.731904619301972E-2,3.0068293414960433E-2,2.4068017851025077E-2,1.9135455219396164E-2,1.5108286281819854E-2,1.184343968236388E-2,9.2157834867789817E-3,7.116739903782433E-3,5.4528562504716199E-3,4.1443630045966086E-3,3.1237468915339909E-3,2.3343635286635477E-3,1.7291103523949445E-3,9.2288263100849088E-4]
["BTS_2 (301-750)",null,{"$f":"+C288/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3899101363195932E-2,4.3816073867892949E-2,6.961903947446689E-2,9.1754033924544273E-2,0.11063725267271413,0.11002944122807029,8.9770062679699114E-2,7.2790154558267831E-2,5.8647686590331288E-2,4.6944252814664598E-2,3.7323374658572786E-2,2.946845125344931E-2,2.3100424392465759E-2,1.7975226400712419E-2,1.3881078173005643E-2,1.0635701866627186E-2,8.083508407205205E-3,6.0928143195202412E-3,4.5531357143416291E-3,3.3725998555308909E-3,1.8000666202131895E-3]
["BTS_3 (751-más)",null,{"$f":"+C289/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.402911049895292E-2,7.283260322557919E-2,0.11373607025565148,0.1478043330585708,0.17599712504296375,0.19917317933276005,0.21809516632040979,0.23343531862818914,0.24578157901894346,0.25564410924293607,0.26346200447527723,0.26961006842681723,0.27440551781324879,0.27811450096047458,0.28095833316694785,0.28474646092856548]
["BTS_4 (xxx)",null,{"$f":"+C290/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C291/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C292/C$260","v":0.29967925500373482},0.29163162172644785,0.28423016988212263,0.27744642870633895,0.2712508788334847,0.26561317925139022,0.26050239769022987,0.2558872415529253,0.2517362864502129,0.24801819941669012,0.24470195395669159,0.24175703420133288,0.2391536256493649,0.23686279021167878,0.2348566235776445,0.2331083932644584,0.23159265609018356,0.23028535421763352,0.22916388933895698,0.22820717499822377,0.22739566746955478,0.22671137600950034,0.22613785367305439,0.2256601702124563,0.22526486885773406,0.22493990900051439,0.22467459696279937,0.22445950712734544,0.22428639573557835,0.22414810962469259,0.22403849208209051,0.2239522878490969,0.22388504911516779,0.22383304411816171,0.22379316971606472,0.22374005500373484]
[{"$f":"+A293","v":"BTSH_1 Punta"},null,{"$f":"+C293/C$260","v":0.12702643951350595},0.12702643951350592,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350592,0.12702643951350592,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350595,0.12702643951350595,0.12702643951350592,0.12702643951350595]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C294/C$260","v":5.61973966187191E-2},5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.61973966187191E-2,5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.61973966187191E-2,5.6197396618719093E-2,5.61973966187191E-2,5.6197396618719093E-2,5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719107E-2,5.61973966187191E-2,5.6197396618719093E-2,5.61973966187191E-2,5.61973966187191E-2,5.6197396618719093E-2,5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.6197396618719093E-2,5.6197396618719107E-2,5.61973966187191E-2,5.6197396618719093E-2,5.61973966187191E-2,5.61973966187191E-2,5.6197396618719093E-2,5.6197396618719107E-2,5.61973966187191E-2]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C295/C$260","v":4.0455418871509802E-2},4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2,4.0455418871509802E-2,4.0455418871509795E-2,4.0455418871509802E-2]
["BTSH_2 Punta",null,{"$f":"+C296/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C297/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C298/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C299/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C300/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C301/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C302/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",null,{"$f":"+C303/C$260","v":0.17801177450802452},0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.1780117745080245,0.17801177450802452,0.17801177450802452,0.1780117745080245,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.1780117745080245,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802455]
["X1D_2 (10,001-30,000)",null,{"$f":"+C304/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C305/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C306/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C307/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C308/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C309/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C310/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C311/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",null,{"$f":"+C312/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C313/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C314/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C315/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C316/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C317/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C318/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C319/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C320/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C321/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C322/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["ANÁLISIS CON FC Y CONSUMO MEDIO (Gráfico 2)"]
["Kw",{"$f":"+N217","v":50}]
["FC",{"$f":"+(V391-C391)/20","v":2.5000000000000001E-2},{"$f":"+N215","v":0.1},{"$f":"+C391+$B$391","v":0.125},{"$f":"+D391+$B$391","v":0.15},0.17499999999999999,0.19999999999999998,0.22499999999999998,0.24999999999999997,0.27499999999999997,0.3,0.32500000000000001,0.35000000000000003,0.37500000000000006,0.40000000000000008,0.4250000000000001,0.45000000000000012,0.47500000000000014,0.50000000000000011,0.52500000000000013,0.55000000000000016,{"$f":"+N216","v":0.6}]
["kWh",null,{"$f":"+C391*$B$390*24*30","v":3600},4500,5400,6300,7200,8099.9999999999982,8999.9999999999982,9899.9999999999982,10800,11700,12600,13500.000000000004,14400.000000000004,15300.000000000004,16200.000000000007,17100.000000000007,18000.000000000007,18900.000000000007,19800.000000000007,21600]
["Ingresos Generados a partir de kW fijo y FC específicos"]
[{"$f":"+A325","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio"]
["ATH Fuera de Punta Bajo"]
["ATD",null,{"$f":"+IF($C192=0,0,$B192+$B$390*$D192+(C$392)*$C192)","v":1587.4978913577747},1732.4376745222903,1877.3774576868057,2022.317240851321,2167.2570240158366,2312.1968071803517,2457.1365903448668,2602.0763735093824,2747.016156673898,2891.9559398384135,3036.8957230029291,3181.8355061674447,3326.7752893319603,3471.7150724964758,3616.6548556609923,3761.594638825507,3906.5344219900226,4051.4742051545381,4196.4139883190537,4486.293554648083]
["MTH"]
["MTH Punta"]
["MTH Fuera de Punta Medio"]
["MTH Fuera de Punta Bajo"]
["MTD",null,{"$f":"+SUM(C404:C408)+$B197+$B$390*$D198","v":1816.5194158548215},1938.4295580640824,2060.3397002733432,2182.249842482604,2304.1599846918648,2426.0701269011251,2547.980269110386,2669.8904113196468,2791.8005535289076,2913.7106957381684,3035.6208379474292,3157.53098015669,3279.4411223659508,3401.3512645752116,3523.2614067844729,3645.1715489937337,3767.0816912029945,3888.9918334122553,4010.9019756215162,4254.7222600400364]
["MTD_1 (0-10,000)",{"$f":"+[1]Límites!$H$6*1000","v":999999},{"$f":"+IF($C198=0,0,MIN(C$392,$B404)*$C198)","v":487.64056883704296},609.55071104630372,731.46085325556442,853.37099546482511,975.28113767408593,1097.1912798833464,1219.1014220926072,1341.0115643018678,1462.9217065111288,1584.8318487203896,1706.7419909296502,1828.6521331389115,1950.5622753481723,2072.4724175574329,2194.3825597666942,2316.292701975955,2438.2028441852158,2560.1129863944766,2682.0231286037374,2925.8434130222577]
["MTD_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$6*1000","v":999999},{"$f":"+IF(OR($C199=0,$B404>C$392),0,MIN(($B405-$B404),(C$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B404>M$392),0,MIN(($B405-$B404),(M$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$6*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+[1]Límites!$K$6*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH"]
["BTH Punta"]
["BTH Fuera de Punta Medio"]
["BTH Fuera de Punta Bajo"]
["BTD",null,{"$f":"+SUM(C414:C418)+$B207+$B$390*$D208","v":1729.0271167940082},1837.5667909607041,1946.1064651273996,2054.6461392940955,2163.1858134607915,2271.7254876274869,2380.2651617941829,2488.8048359608783,2603.2818176627475,2718.5009628065127,2833.7201079502775,2948.9392530940431,3064.1583982378079,3179.3775433815736,3294.5966885253392,3409.815833669104,3525.0349788128697,3640.2541239566344,3755.4732691003992,3985.9115593879287]
["BTD_1 (0-10,000)",{"$f":"+[1]Límites!$H$7*1000","v":10000},{"$f":"+IF($C208=0,0,MIN(C$392,$B414)*$C208)","v":434.15869666678316},542.69837083347898,651.23804500017468,759.7777191668705,868.31739333356632,976.85706750026191,1085.3967416669577,1193.9364158336534,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533,1205.9963796299533]
["BTD_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$7*1000","v":30000},{"$f":"+IF(OR($C209=0,$B414>C$392),0,MIN(($B415-$B414),(C$392-$B414))*$C209)","v":0},0,0,0,0,0,0,0,102.41701790556898,217.6361630493341,{"$f":"+IF(OR($C209=0,$B414>M$392),0,MIN(($B415-$B414),(M$392-$B414))*$C209)","v":332.85530819309918},448.07445333686479,563.29359848062984,678.51274362439494,793.73188876816062,908.95103391192572,1024.1701790556908,1139.3893241994558,1254.608469343221,1485.0467596307503]
["BTD_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$7*1000","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",{"$f":"+[1]Límites!$K$7*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C420:C424)+$B213+$B$390*$D214","v":963.07316169449678},1223.247592999785,1483.4220243050734,1743.5964556103615,2003.7708869156497,2263.9453182209377,2524.1197495262259,2784.294180831514,3044.4686121368027,3304.6430434420909,3564.8174747473795,3824.9919060526686,4085.1663373579568,4345.3407686632445,4605.515199968534,4865.6896312738218,5125.8640625791113,5386.038493884399,5646.2129251896868,6166.5617878002622]
["BTS_1 (0-300)",{"$f":"[1]Límites!$H$8*1000","v":300},{"$f":"+IF($C214=0,0,MIN(C$392,$B420)*$C214)","v":46.144131550424547},{"$f":"+IF($C214=0,0,MIN(D$392,$B420)*$C214)","v":46.144131550424547},46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547,46.144131550424547]
["BTS_2 (301-750)",{"$f":"[1]Límites!$I$8*1000","v":750},{"$f":"+IF(OR($C215=0,$B420>C$392),0,MIN(($B421-$B420),(C$392-$B420))*$C215)","v":90.00333101065948},90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,{"$f":"+IF(OR($C215=0,$B420>M$392),0,MIN(($B421-$B420),(M$392-$B420))*$C215)","v":90.00333101065948},90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948,90.00333101065948]
["BTS_3 (751-más)",{"$f":"[1]Límites!$J$8*1000","v":999999},823.8856991334128,1084.060130438701,1344.2345617439894,1604.4089930492776,1864.5834243545658,2124.7578556598537,2384.9322869651419,2645.1067182704301,2905.2811495757187,3165.4555808810069,3425.6300121862955,3685.8044434915846,3945.9788747968728,4206.153306102161,4466.3277374074505,4726.5021687127382,4986.6766000180269,5246.8510313233155,5507.0254626286032,6027.3743252391778]
["BTS_4 (xxx)",{"$f":"[1]Límites!$K$8*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+IF($C219=0,0,$B214+$B$390*$D219+(C$392-10)*$C219)","v":217.79086726169396},272.39024902646401,326.98963079123411,381.58901255600415,436.18839432077425,490.78777608554418,545.38715785031422,599.98653961508433,654.58592137985454,709.18530314462464,763.78468490939463,818.38406667416496,872.98344843893506,927.58283020370516,982.18221196847537,1036.7815937332455,1091.3809754980155,1145.9803572627857,1200.5797390275557,1309.7785025570954]
[{"$f":"+A357","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio"]
["BTSH_1 Fuera de Punta Bajo"]
["BTSH_2 Punta"]
["BTSH_2 Fuera de Punta Medio"]
["BTSH_2 Fuera de Punta Bajo"]
["BTSH_3 Punta"]
["BTSH_3 Fuera de Punta Medio"]
["BTSH_3 Fuera de Punta Bajo"]
["BTS Prepago",null,{"$f":"+SUM(C436:C440)+$B229+$B$390*$D230","v":640.84238822888824},801.05298528611036,961.26358234333247,1121.4741794005545,1281.6847764577765,1441.8953735149983,1602.1059705722205,1762.3165676294425,1922.5271646866649,2082.7377617438869,2242.948358801109,2403.1589558583319,2563.3695529155539,2723.5801499727759,2883.7907470299988,3044.0013440872208,3204.2119411444428,3364.4225382016648,3524.6331352588868,3845.0543293733299]
["BTS Prep",{"$f":"+[1]Límites!$H$9*1000","v":999999},{"$f":"+IF($C230=0,0,MIN(C$392,$B436)*$C230)","v":640.84238822888824},801.05298528611036,961.26358234333247,1121.4741794005545,1281.6847764577765,1441.8953735149983,1602.1059705722205,1762.3165676294425,1922.5271646866649,2082.7377617438869,2242.948358801109,2403.1589558583319,2563.3695529155539,2723.5801499727759,2883.7907470299988,3044.0013440872208,3204.2119411444428,3364.4225382016648,3524.6331352588868,3845.0543293733299]
["X1D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$9*1000","v":999999},{"$f":"+IF(OR($C231=0,$B436>C$392),0,MIN(($B437-$B436),(C$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B436>M$392),0,MIN(($B437-$B436),(M$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$9*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+[1]Límites!$K$9*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H"]
["X2H Punta"]
["X2H Fuera de Punta"]
["X2D",null,{"$f":"+SUM(C445:C449)+$B238+$B$390*$D239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",{"$f":"+[1]Límites!$H$10*1000","v":300},{"$f":"+IF($C239=0,0,MIN(C$392,$B445)*$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$10*1000","v":750},{"$f":"+IF(OR($C240=0,$B445>C$392),0,MIN(($B446-$B445),(C$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C240=0,$B445>M$392),0,MIN(($B446-$B445),(M$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$10*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+[1]Límites!$K$10*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+SUM(C451:C455)+$B244+$B$390*$D245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+[1]Límites!$H$11*1000","v":999999},{"$f":"+IF($C245=0,0,MIN(C$392,$B451)*$C245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$11*1000","v":999999},{"$f":"+IF(OR($C246=0,$B451>C$392),0,MIN(($B452-$B451),(C$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C246=0,$B451>M$392),0,MIN(($B452-$B451),(M$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$11*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+[1]Límites!$K$11*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por FC ($/kWh)"]
[{"$f":"+A394","v":"ATH"},null,{"$f":"+C394/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",null,{"$f":"+C395/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Medio",null,{"$f":"+C396/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Bajo",null,{"$f":"+C397/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATD",null,{"$f":"+C398/C$392","v":0.44097163648827076},0.38498614989384228,0.34766249216422329,0.32100273664306683,0.3010079200021995,0.28545639594819161,0.27301517670498526,0.26283599732418012,0.25435334784017571,0.24717572135371055,0.24102347007959754,0.23569151897536622,0.23102606175916385,0.22690948186251469,0.22325029973215993,0.21997629466815821,0.21702969011055673,0.21436371455844108,0.21194010042015415,0.20769877567815198]
["MTH",null,{"$f":"+C399/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",null,{"$f":"+C400/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Medio",null,{"$f":"+C401/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Bajo",null,{"$f":"+C402/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD",null,{"$f":"+C403/C$392","v":0.50458872662633936},0.43076212401424052,0.38154438893950798,0.34638886388612761,0.32002222009609232,0.29951483048162048,0.28310891879004296,0.26968590013329768,0.25850005125267661,0.24903510219984346,0.24092228872598645,0.23389118371531031,0.22773896683096875,0.22231054016831445,0.2174852720237328,0.21316792684173871,0.20928231617794404,0.20576676367260602,0.20257080684957146,0.19697788240926095]
["MTD_1 (0-10,000)",null,{"$f":"+C404/C$392","v":0.13545571356584526},0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526,0.13545571356584526]
["MTD_2 (10,001-30,000)",null,{"$f":"+C405/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C406/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C407/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C408/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C409/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",null,{"$f":"+C410/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Medio",null,{"$f":"+C411/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Bajo",null,{"$f":"+C412/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD",null,{"$f":"+C413/C$392","v":0.48028531022055782},0.40834817576904536,0.36039008613470364,0.32613430782445962,0.3004424740917766,0.28045993674413427,0.26447390686602035,0.25139442787483623,0.2410446127465507,0.23235050964158227,0.22489842126589504,0.21843994467363276,0.21278877765540327,0.20780245381578907,0.20337016595835419,0.19940443471749136,0.1958352766007149,0.19260603830458375,0.18967036712628271,0.18453294256425595]
["BTD_1 (0-10,000)",null,{"$f":"+C414/C$392","v":0.12059963796299532},0.12059963796299533,0.1205996379629953,0.12059963796299532,0.12059963796299532,0.12059963796299532,0.12059963796299533,0.12059963796299532,0.1116663314472179,0.10307661364358575,9.5713998383329627E-2,8.9333065157774297E-2,8.3749748585413397E-2,7.882329278627144E-2,7.4444220964811902E-2,7.0526104071927068E-2,6.6999798868330712E-2,6.3809332255553061E-2,6.0908908062118829E-2,5.5833165723608948E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+C415/C$392","v":0},0,0,0,0,0,0,0,9.4830572134786094E-3,1.8601381457208042E-2,2.6417087951833267E-2,3.3190700247175159E-2,3.9117611005599282E-2,4.4347238145385277E-2,4.8995795602972854E-2,5.3155031222919612E-2,5.6898343280871691E-2,6.0285149428542614E-2,6.3364064108243467E-2,6.8752164797719922E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+C416/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",null,{"$f":"+C417/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C418/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C419/C$392","v":0.26752032269291576},0.27183279844439667,0.27470778227871728,0.27676134216037485,0.27830151207161802,0.27949942200258499,0.2804577499473585,0.28124183644762774,0.28189524186451875,0.28244812337111885,0.28292202180534759,0.28333273378167906,0.28369210676096912,0.28400920056622508,0.28429106172645258,0.28454325329086666,0.28477022569883942,0.28497558168700515,0.28516226894897395,0.28548897165741954]
["BTS_1 (0-300)",null,{"$f":"+C420/C$392","v":1.2817814319562373E-2},1.0254251455649899E-2,8.5452095463749156E-3,7.3244653254642134E-3,6.4089071597811867E-3,5.6968063642499449E-3,5.1271257278249511E-3,4.6610233889317733E-3,4.2726047731874578E-3,3.9439428675576539E-3,3.6622326627321067E-3,3.4180838185499654E-3,3.2044535798905929E-3,3.0159563104852636E-3,2.8484031821249707E-3,2.6984872251710249E-3,2.5635628639124738E-3,2.4414884418214036E-3,2.3305116944658854E-3,2.1363023865937289E-3]
["BTS_2 (301-750)",null,{"$f":"+C421/C$392","v":2.5000925280738745E-2},2.0000740224590995E-2,1.6667283520492498E-2,1.4286243017564997E-2,1.2500462640369372E-2,1.1111522346995001E-2,1.0000370112295499E-2,9.0912455566322728E-3,8.3336417602462489E-3,7.6925923940734595E-3,7.1431215087824984E-3,6.666913408196997E-3,6.2502313201846845E-3,5.8825706542914675E-3,5.5557611734974961E-3,5.2633526906818388E-3,5.0001850561477469E-3,4.7620810058549975E-3,4.5456227783161338E-3,4.1668208801231245E-3]
["BTS_3 (751-más)",null,{"$f":"+C422/C$392","v":0.22885713864817023},0.2409022512086002,0.24893232624888692,0.25466809413480596,0.25896992004924524,0.26231578464936472,0.26499247632946027,0.26718249679499301,0.26900751384960359,0.27055175904965872,0.27187539779256314,0.27302255136974696,0.27402631074978279,0.27491198079099083,0.2756992430498425,0.27640363559723602,0.27703758888989027,0.27761116567848221,0.27813259912265664,0.27904510764996193]
["BTS_4 (xxx)",null,{"$f":"+C423/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C424/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C425/C$392","v":6.0497463128248323E-2},6.0531166450325337E-2,6.0553635331710022E-2,6.0569684532699071E-2,6.0581721433440872E-2,6.0591083467351148E-2,6.0598573094479372E-2,6.060470097122065E-2,6.0609807535171714E-2,6.0614128473899541E-2,6.0617832135666239E-2,6.0621041975864057E-2,6.0623850586037142E-2,6.0626328771483981E-2,6.0628531602992281E-2,6.0630502557499709E-2,6.0632276416556392E-2,6.0633881336655301E-2,6.0635340354927028E-2,6.0637893636902564E-2]
[{"$f":"+A426","v":"BTSH_1 Punta"},null,{"$f":"+C426/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C427/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C428/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Punta",null,{"$f":"+C429/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C430/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C431/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C432/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C433/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C434/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C435/C$392","v":0.17801177450802452},{"$f":"+D435/D$392","v":0.17801177450802452},0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452]
["BTS Prep",null,{"$f":"+C436/C$392","v":0.17801177450802452},0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452,0.17801177450802452]
["X1D_2 (10,001-30,000)",null,{"$f":"+C437/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C438/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C439/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C440/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C441/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C442/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C443/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C444/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",null,{"$f":"+C445/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C446/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C447/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C448/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C449/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C450/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C451/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C452/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C453/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C454/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C455/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nuevas Tarifas surgidas del Modelo"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A458","v":"ATH"},{"$f":"+CD!W11","v":0},{"$f":"+CD!X11","v":0},{"$f":"+CCOMF!W11","v":0},{"$f":"+CCOMF!X11","v":14.190000000000003},{"$f":"+CCOMV!W11","v":0},{"$f":"+CCOMV!X11","v":0},{"$f":"+CSERAP!W11","v":0},{"$f":"+CSERAP!X11","v":0},{"$f":"+CX!W11","v":0},{"$f":"+CX!X11","v":201.8899999999997},{"$f":"+CCONAP!W11","v":0},{"$f":"+CCONAP!X11","v":0},{"$f":"+CENEGEN!W11","v":0},{"$f":"+CENEGEN!X11","v":0},{"$f":"+CPOTGEN!W11","v":0},{"$f":"+CPOTGEN!X11","v":0},{"$f":"+CPT!W11","v":0},{"$f":"+CPT!X11","v":0},{"$f":"+CPET!W11","v":0},{"$f":"+CPET!X11","v":0},{"$f":"+CPERDP!AM11","v":0},{"$f":"+CPERDP!AN11","v":0},{"$f":"+CPERDE!AM11","v":0},{"$f":"+CPERDE!AN11","v":0}]
["ATH Punta",{"$f":"+CD!W12","v":0},{"$f":"+CD!X12","v":5.746311745429562},{"$f":"+CCOMF!W12","v":0},{"$f":"+CCOMF!X12","v":0},{"$f":"+CCOMV!W12","v":8.7974331174427781E-3},{"$f":"+CCOMV!X12","v":0},{"$f":"+CSERAP!W12","v":1.1536385871189897E-3},{"$f":"+CSERAP!X12","v":0},{"$f":"+CX!W12","v":0},{"$f":"+CX!X12","v":0},{"$f":"+CCONAP!W12","v":2.5964763305914638E-3},{"$f":"+CCONAP!X12","v":0},{"$f":"+CENEGEN!W12","v":0.15920509983913522},{"$f":"+CENEGEN!X12","v":0},{"$f":"+CPOTGEN!W12","v":6.4532340419940187E-2},{"$f":"+CPOTGEN!X12","v":4.3528130014572763},{"$f":"+CPT!W12","v":3.6863985433218554E-3},{"$f":"+CPT!X12","v":1.3250969496323497},{"$f":"+CPET!W12","v":1.116467972050939E-4},{"$f":"+CPET!X12","v":0},{"$f":"+CPERDP!AM12","v":0},{"$f":"+CPERDP!AN12","v":0},{"$f":"+CPERDE!AM12","v":9.4263711188114462E-3},{"$f":"+CPERDE!AN12","v":0.22407930772865095}]
["ATH Fuera de Punta Medio",{"$f":"+CD!W13","v":0},{"$f":"+CD!X13","v":3.8905356571514909},{"$f":"+CCOMF!W13","v":0},{"$f":"+CCOMF!X13","v":0},{"$f":"+CCOMV!W13","v":8.7974331174427781E-3},{"$f":"+CCOMV!X13","v":0},{"$f":"+CSERAP!W13","v":1.1536385871189897E-3},{"$f":"+CSERAP!X13","v":0},{"$f":"+CX!W13","v":0},{"$f":"+CX!X13","v":0},{"$f":"+CCONAP!W13","v":2.5964763305914638E-3},{"$f":"+CCONAP!X13","v":0},{"$f":"+CENEGEN!W13","v":6.9811275766769765E-2},{"$f":"+CENEGEN!X13","v":0},{"$f":"+CPOTGEN!W13","v":6.4532340419940187E-2},{"$f":"+CPOTGEN!X13","v":0},{"$f":"+CPT!W13","v":3.6863985433218554E-3},{"$f":"+CPT!X13","v":6.3860093958185538E-2},{"$f":"+CPET!W13","v":1.116467972050939E-4},{"$f":"+CPET!X13","v":0},{"$f":"+CPERDP!AM13","v":0},{"$f":"+CPERDP!AN13","v":0},{"$f":"+CPERDE!AM13","v":6.7213097325861063E-3},{"$f":"+CPERDE!AN13","v":1.2448850429369497E-2}]
["ATH Fuera de Punta Bajo",{"$f":"+CD!W14","v":0},{"$f":"+CD!X14","v":3.8905356571514909},{"$f":"+CCOMF!W14","v":0},{"$f":"+CCOMF!X14","v":0},{"$f":"+CCOMV!W14","v":8.7974331174427781E-3},{"$f":"+CCOMV!X14","v":0},{"$f":"+CSERAP!W14","v":1.1536385871189897E-3},{"$f":"+CSERAP!X14","v":0},{"$f":"+CX!W14","v":0},{"$f":"+CX!X14","v":0},{"$f":"+CCONAP!W14","v":2.5964763305914638E-3},{"$f":"+CCONAP!X14","v":0},{"$f":"+CENEGEN!W14","v":2.4499717572254661E-2},{"$f":"+CENEGEN!X14","v":0},{"$f":"+CPOTGEN!W14","v":6.4532340419940187E-2},{"$f":"+CPOTGEN!X14","v":0},{"$f":"+CPT!W14","v":3.6863985433218554E-3},{"$f":"+CPT!X14","v":6.3860093958185538E-2},{"$f":"+CPET!W14","v":1.116467972050939E-4},{"$f":"+CPET!X14","v":0},{"$f":"+CPERDP!AM14","v":0},{"$f":"+CPERDP!AN14","v":0},{"$f":"+CPERDE!AM14","v":6.7213097325861063E-3},{"$f":"+CPERDE!AN14","v":1.2448850429369497E-2}]
["ATD",{"$f":"+CD!W15","v":0},{"$f":"+CD!X15","v":15.807067391525914},{"$f":"+CCOMF!W15","v":0},{"$f":"+CCOMF!X15","v":14.189999999999998},{"$f":"+CCOMV!W15","v":8.7974331174427781E-3},{"$f":"+CCOMV!X15","v":0},{"$f":"+CSERAP!W15","v":1.1536385871189899E-3},{"$f":"+CSERAP!X15","v":0},{"$f":"+CX!W15","v":0},{"$f":"+CX!X15","v":201.88999999999967},{"$f":"+CCONAP!W15","v":2.5964763305914643E-3},{"$f":"+CCONAP!X15","v":0},{"$f":"+CENEGEN!W15","v":9.1852238490752178E-2},{"$f":"+CENEGEN!X15","v":0},{"$f":"+CPOTGEN!W15","v":3.4860393821643403E-2},{"$f":"+CPOTGEN!X15","v":1.179008227541124},{"$f":"+CPT!W15","v":1.4422409403316631E-2},{"$f":"+CPT!X15","v":2.7640763362770078},{"$f":"+CPET!W15","v":1.116467972050939E-4},{"$f":"+CPET!X15","v":0},{"$f":"+CPERDP!AM15","v":0},{"$f":"+CPERDP!AN15","v":0},{"$f":"+CPERDE!AM15","v":7.2499669680577009E-3},{"$f":"+CPERDE!AN15","v":0.12082321865021547}]
["MTH",{"$f":"+CD!W16","v":0},{"$f":"+CD!X16","v":0},{"$f":"+CCOMF!W16","v":0},{"$f":"+CCOMF!X16","v":14.189999999999996},{"$f":"+CCOMV!W16","v":0},{"$f":"+CCOMV!X16","v":0},{"$f":"+CSERAP!W16","v":0},{"$f":"+CSERAP!X16","v":0},{"$f":"+CX!W16","v":0},{"$f":"+CX!X16","v":141.30999999999975},{"$f":"+CCONAP!W16","v":0},{"$f":"+CCONAP!X16","v":0},{"$f":"+CENEGEN!W16","v":0},{"$f":"+CENEGEN!X16","v":0},{"$f":"+CPOTGEN!W16","v":0},{"$f":"+CPOTGEN!X16","v":0},{"$f":"+CPT!W16","v":0},{"$f":"+CPT!X16","v":0},{"$f":"+CPET!W16","v":0},{"$f":"+CPET!X16","v":0},{"$f":"+CPERDP!AM16","v":0},{"$f":"+CPERDP!AN16","v":0},{"$f":"+CPERDE!AM16","v":0},{"$f":"+CPERDE!AN16","v":0}]
["MTH Punta",{"$f":"+CD!W17","v":0},{"$f":"+CD!X17","v":21.854824999010798},{"$f":"+CCOMF!W17","v":0},{"$f":"+CCOMF!X17","v":0},{"$f":"+CCOMV!W17","v":8.7974331174427781E-3},{"$f":"+CCOMV!X17","v":0},{"$f":"+CSERAP!W17","v":1.1536385871189899E-3},{"$f":"+CSERAP!X17","v":0},{"$f":"+CX!W17","v":0},{"$f":"+CX!X17","v":0},{"$f":"+CCONAP!W17","v":2.5964763305914638E-3},{"$f":"+CCONAP!X17","v":0},{"$f":"+CENEGEN!W17","v":0.1791100557234919},{"$f":"+CENEGEN!X17","v":0},{"$f":"+CPOTGEN!W17","v":1.6699206646868241E-2},{"$f":"+CPOTGEN!X17","v":6.5229108020104176},{"$f":"+CPT!W17","v":1.4300856729606707E-3},{"$f":"+CPT!X17","v":2.2104721060530537},{"$f":"+CPET!W17","v":1.1164679720509391E-4},{"$f":"+CPET!X17","v":0},{"$f":"+CPERDP!AM17","v":0},{"$f":"+CPERDP!AN17","v":0},{"$f":"+CPERDE!AM17","v":9.5915429179557459E-3},{"$f":"+CPERDE!AN17","v":0.22015470249471597}]
["MTH Fuera de Punta Medio",{"$f":"+CD!W18","v":0},{"$f":"+CD!X18","v":3.2028622843377894},{"$f":"+CCOMF!W18","v":0},{"$f":"+CCOMF!X18","v":0},{"$f":"+CCOMV!W18","v":8.7974331174427781E-3},{"$f":"+CCOMV!X18","v":0},{"$f":"+CSERAP!W18","v":1.1536385871189899E-3},{"$f":"+CSERAP!X18","v":0},{"$f":"+CX!W18","v":0},{"$f":"+CX!X18","v":0},{"$f":"+CCONAP!W18","v":2.5964763305914638E-3},{"$f":"+CCONAP!X18","v":0},{"$f":"+CENEGEN!W18","v":7.8353761136290459E-2},{"$f":"+CENEGEN!X18","v":0},{"$f":"+CPOTGEN!W18","v":1.6699206646868241E-2},{"$f":"+CPOTGEN!X18","v":0},{"$f":"+CPT!W18","v":1.4300856729606707E-3},{"$f":"+CPT!X18","v":0.11335754390015661},{"$f":"+CPET!W18","v":1.1164679720509391E-4},{"$f":"+CPET!X18","v":0},{"$f":"+CPERDP!AM18","v":0},{"$f":"+CPERDP!AN18","v":0},{"$f":"+CPERDE!AM18","v":7.1669149684353336E-3},{"$f":"+CPERDE!AN18","v":0.1390450752598206}]
["MTH Fuera de Punta Bajo",{"$f":"+CD!W19","v":0},{"$f":"+CD!X19","v":3.2028622843377894},{"$f":"+CCOMF!W19","v":0},{"$f":"+CCOMF!X19","v":0},{"$f":"+CCOMV!W19","v":8.7974331174427781E-3},{"$f":"+CCOMV!X19","v":0},{"$f":"+CSERAP!W19","v":1.1536385871189899E-3},{"$f":"+CSERAP!X19","v":0},{"$f":"+CX!W19","v":0},{"$f":"+CX!X19","v":0},{"$f":"+CCONAP!W19","v":2.5964763305914638E-3},{"$f":"+CCONAP!X19","v":0},{"$f":"+CENEGEN!W19","v":3.9276104064717605E-2},{"$f":"+CENEGEN!X19","v":0},{"$f":"+CPOTGEN!W19","v":1.6699206646868241E-2},{"$f":"+CPOTGEN!X19","v":0},{"$f":"+CPT!W19","v":1.4300856729606707E-3},{"$f":"+CPT!X19","v":0.11335754390015661},{"$f":"+CPET!W19","v":1.1164679720509391E-4},{"$f":"+CPET!X19","v":0},{"$f":"+CPERDP!AM19","v":0},{"$f":"+CPERDP!AN19","v":0},{"$f":"+CPERDE!AM19","v":7.1669149684353336E-3},{"$f":"+CPERDE!AN19","v":0.1390450752598206}]
["MTD",{"$f":"+CD!W20","v":0},{"$f":"+CD!X20","v":0},{"$f":"+CCOMF!W20","v":0},{"$f":"+CCOMF!X20","v":14.209999999999997},{"$f":"+CCOMV!W20","v":0},{"$f":"+CCOMV!X20","v":0},{"$f":"+CSERAP!W20","v":0},{"$f":"+CSERAP!X20","v":0},{"$f":"+CX!W20","v":0},{"$f":"+CX!X20","v":141.30999999999977},{"$f":"+CCONAP!W20","v":0},{"$f":"+CCONAP!X20","v":0},{"$f":"+CENEGEN!W20","v":0},{"$f":"+CENEGEN!X20","v":0},{"$f":"+CPOTGEN!W20","v":0},{"$f":"+CPOTGEN!X20","v":0},{"$f":"+CPT!W20","v":0},{"$f":"+CPT!X20","v":0},{"$f":"+CPET!W20","v":0},{"$f":"+CPET!X20","v":0},{"$f":"+CPERDP!AM20","v":0},{"$f":"+CPERDP!AN20","v":0},{"$f":"+CPERDE!AM20","v":0},{"$f":"+CPERDE!AN20","v":0}]
["MTD_1 (0-10,000)",{"$f":"+CD!W21","v":0},{"$f":"+CD!X21","v":20.837445214574089},{"$f":"+CCOMF!W21","v":0},{"$f":"+CCOMF!X21","v":14.209999999999997},{"$f":"+CCOMV!W21","v":8.7974371331371193E-3},{"$f":"+CCOMV!X21","v":0},{"$f":"+CSERAP!W21","v":1.1536391137112224E-3},{"$f":"+CSERAP!X21","v":0},{"$f":"+CX!W21","v":0},{"$f":"+CX!X21","v":0},{"$f":"+CCONAP!W21","v":2.5964763305914638E-3},{"$f":"+CCONAP!X21","v":0},{"$f":"+CENEGEN!W21","v":5.747052220120473E-2},{"$f":"+CENEGEN!X21","v":0},{"$f":"+CPOTGEN!W21","v":5.3199044358810919E-2},{"$f":"+CPOTGEN!X21","v":3.426437129244273},{"$f":"+CPT!W21","v":4.9352285214778434E-3},{"$f":"+CPT!X21","v":1.8012494877735343},{"$f":"+CPET!W21","v":1.116467972050939E-4},{"$f":"+CPET!X21","v":0},{"$f":"+CPERDP!AM21","v":0},{"$f":"+CPERDP!AN21","v":0},{"$f":"+CPERDE!AM21","v":7.1917191097068574E-3},{"$f":"+CPERDE!AN21","v":0.22824510876367757}]
["MTD_2 (10,001-30,000)",{"$f":"+CD!W32","v":0},{"$f":"+CD!X32","v":0},{"$f":"+CCOMF!W32","v":0},{"$f":"+CCOMF!X32","v":0},{"$f":"+CCOMV!W32","v":0},{"$f":"+CCOMV!X32","v":0},{"$f":"+CSERAP!W32","v":0},{"$f":"+CSERAP!X32","v":0},{"$f":"+CX!W32","v":0},{"$f":"+CX!X32","v":0},{"$f":"+CCONAP!W32","v":0},{"$f":"+CCONAP!X32","v":0},{"$f":"+CENEGEN!W32","v":0},{"$f":"+CENEGEN!X32","v":0},{"$f":"+CPOTGEN!W32","v":0},{"$f":"+CPOTGEN!X32","v":0},{"$f":"+CPT!W32","v":0},{"$f":"+CPT!X32","v":0},{"$f":"+CPET!W32","v":0},{"$f":"+CPET!X32","v":0},{"$f":"+CPERDP!AM32","v":0},{"$f":"+CPERDP!AN32","v":0},{"$f":"+CPERDE!AM32","v":0},{"$f":"+CPERDE!AN32","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+CD!W43","v":0},{"$f":"+CD!X43","v":0},{"$f":"+CCOMF!W43","v":0},{"$f":"+CCOMF!X43","v":0},{"$f":"+CCOMV!W43","v":0},{"$f":"+CCOMV!X43","v":0},{"$f":"+CSERAP!W43","v":0},{"$f":"+CSERAP!X43","v":0},{"$f":"+CX!W43","v":0},{"$f":"+CX!X43","v":0},{"$f":"+CCONAP!W43","v":0},{"$f":"+CCONAP!X43","v":0},{"$f":"+CENEGEN!W43","v":0},{"$f":"+CENEGEN!X43","v":0},{"$f":"+CPOTGEN!W43","v":0},{"$f":"+CPOTGEN!X43","v":0},{"$f":"+CPT!W43","v":0},{"$f":"+CPT!X43","v":0},{"$f":"+CPET!W43","v":0},{"$f":"+CPET!X43","v":0},{"$f":"+CPERDP!AM43","v":0},{"$f":"+CPERDP!AN43","v":0},{"$f":"+CPERDE!AM43","v":0},{"$f":"+CPERDE!AN43","v":0}]
["MTD_4 (50,001-más)",{"$f":"+CD!W54","v":0},{"$f":"+CD!X54","v":0},{"$f":"+CCOMF!W54","v":0},{"$f":"+CCOMF!X54","v":0},{"$f":"+CCOMV!W54","v":0},{"$f":"+CCOMV!X54","v":0},{"$f":"+CSERAP!W54","v":0},{"$f":"+CSERAP!X54","v":0},{"$f":"+CX!W54","v":0},{"$f":"+CX!X54","v":0},{"$f":"+CCONAP!W54","v":0},{"$f":"+CCONAP!X54","v":0},{"$f":"+CENEGEN!W54","v":0},{"$f":"+CENEGEN!X54","v":0},{"$f":"+CPOTGEN!W54","v":0},{"$f":"+CPOTGEN!X54","v":0},{"$f":"+CPT!W54","v":0},{"$f":"+CPT!X54","v":0},{"$f":"+CPET!W54","v":0},{"$f":"+CPET!X54","v":0},{"$f":"+CPERDP!AM54","v":0},{"$f":"+CPERDP!AN54","v":0},{"$f":"+CPERDE!AM54","v":0},{"$f":"+CPERDE!AN54","v":0}]
["MTD_5 (xxx)",{"$f":"+CD!W65","v":0},{"$f":"+CD!X65","v":0},{"$f":"+CCOMF!W65","v":0},{"$f":"+CCOMF!X65","v":0},{"$f":"+CCOMV!W65","v":0},{"$f":"+CCOMV!X65","v":0},{"$f":"+CSERAP!W65","v":0},{"$f":"+CSERAP!X65","v":0},{"$f":"+CX!W65","v":0},{"$f":"+CX!X65","v":0},{"$f":"+CCONAP!W65","v":0},{"$f":"+CCONAP!X65","v":0},{"$f":"+CENEGEN!W65","v":0},{"$f":"+CENEGEN!X65","v":0},{"$f":"+CPOTGEN!W65","v":0},{"$f":"+CPOTGEN!X65","v":0},{"$f":"+CPT!W65","v":0},{"$f":"+CPT!X65","v":0},{"$f":"+CPET!W65","v":0},{"$f":"+CPET!X65","v":0},{"$f":"+CPERDP!AM65","v":0},{"$f":"+CPERDP!AN65","v":0},{"$f":"+CPERDE!AM65","v":0},{"$f":"+CPERDE!AN65","v":0}]
["BTH",{"$f":"+CD!W76","v":0},{"$f":"+CD!X76","v":0},{"$f":"+CCOMF!W76","v":0},{"$f":"+CCOMF!X76","v":5.65},{"$f":"+CCOMV!W76","v":0},{"$f":"+CCOMV!X76","v":0},{"$f":"+CSERAP!W76","v":0},{"$f":"+CSERAP!X76","v":0},{"$f":"+CX!W76","v":0},{"$f":"+CX!X76","v":71.759999999999877},{"$f":"+CCONAP!W76","v":0},{"$f":"+CCONAP!X76","v":0},{"$f":"+CENEGEN!W76","v":0},{"$f":"+CENEGEN!X76","v":0},{"$f":"+CPOTGEN!W76","v":0},{"$f":"+CPOTGEN!X76","v":0},{"$f":"+CPT!W76","v":0},{"$f":"+CPT!X76","v":0},{"$f":"+CPET!W76","v":0},{"$f":"+CPET!X76","v":0},{"$f":"+CPERDP!AM76","v":0},{"$f":"+CPERDP!AN76","v":0},{"$f":"+CPERDE!AM76","v":0},{"$f":"+CPERDE!AN76","v":0}]
["BTH Punta",{"$f":"+CD!W77","v":0},{"$f":"+CD!X77","v":22.495397455878354},{"$f":"+CCOMF!W77","v":0},{"$f":"+CCOMF!X77","v":0},{"$f":"+CCOMV!W77","v":8.7974331174427781E-3},{"$f":"+CCOMV!X77","v":0},{"$f":"+CSERAP!W77","v":1.1536385871189899E-3},{"$f":"+CSERAP!X77","v":0},{"$f":"+CX!W77","v":0},{"$f":"+CX!X77","v":0},{"$f":"+CCONAP!W77","v":2.5964763305914643E-3},{"$f":"+CCONAP!X77","v":0},{"$f":"+CENEGEN!W77","v":0.19907237231026331},{"$f":"+CENEGEN!X77","v":0},{"$f":"+CPOTGEN!W77","v":3.8015272402344084E-2},{"$f":"+CPOTGEN!X77","v":2.8522979416729868},{"$f":"+CPT!W77","v":3.0060893508372989E-3},{"$f":"+CPT!X77","v":1.0442999710514256},{"$f":"+CPET!W77","v":1.116467972050939E-4},{"$f":"+CPET!X77","v":0},{"$f":"+CPERDP!AM77","v":0},{"$f":"+CPERDP!AN77","v":0},{"$f":"+CPERDE!AM77","v":1.0321225834672943E-2},{"$f":"+CPERDE!AN77","v":5.8674811265293031E-2}]
["BTH Fuera de Punta Medio",{"$f":"+CD!W78","v":0},{"$f":"+CD!X78","v":2.7224329416871211},{"$f":"+CCOMF!W78","v":0},{"$f":"+CCOMF!X78","v":0},{"$f":"+CCOMV!W78","v":8.7974331174427781E-3},{"$f":"+CCOMV!X78","v":0},{"$f":"+CSERAP!W78","v":1.1536385871189899E-3},{"$f":"+CSERAP!X78","v":0},{"$f":"+CX!W78","v":0},{"$f":"+CX!X78","v":0},{"$f":"+CCONAP!W78","v":2.5964763305914643E-3},{"$f":"+CCONAP!X78","v":0},{"$f":"+CENEGEN!W78","v":7.8942492467863029E-2},{"$f":"+CENEGEN!X78","v":0},{"$f":"+CPOTGEN!W78","v":3.8015272402344084E-2},{"$f":"+CPOTGEN!X78","v":0},{"$f":"+CPT!W78","v":3.0060893508372989E-3},{"$f":"+CPT!X78","v":5.3553844669303879E-2},{"$f":"+CPET!W78","v":1.116467972050939E-4},{"$f":"+CPET!X78","v":0},{"$f":"+CPERDP!AM78","v":0},{"$f":"+CPERDP!AN78","v":0},{"$f":"+CPERDE!AM78","v":7.8065496607633376E-3},{"$f":"+CPERDE!AN78","v":5.4161364244885865E-2}]
["BTH Fuera de Punta Bajo",{"$f":"+CD!W79","v":0},{"$f":"+CD!X79","v":2.7224329416871211},{"$f":"+CCOMF!W79","v":0},{"$f":"+CCOMF!X79","v":0},{"$f":"+CCOMV!W79","v":8.7974331174427781E-3},{"$f":"+CCOMV!X79","v":0},{"$f":"+CSERAP!W79","v":1.1536385871189899E-3},{"$f":"+CSERAP!X79","v":0},{"$f":"+CX!W79","v":0},{"$f":"+CX!X79","v":0},{"$f":"+CCONAP!W79","v":2.5964763305914643E-3},{"$f":"+CCONAP!X79","v":0},{"$f":"+CENEGEN!W79","v":3.4322822812114365E-2},{"$f":"+CENEGEN!X79","v":0},{"$f":"+CPOTGEN!W79","v":3.8015272402344084E-2},{"$f":"+CPOTGEN!X79","v":0},{"$f":"+CPT!W79","v":3.0060893508372989E-3},{"$f":"+CPT!X79","v":5.3553844669303879E-2},{"$f":"+CPET!W79","v":1.116467972050939E-4},{"$f":"+CPET!X79","v":0},{"$f":"+CPERDP!AM79","v":0},{"$f":"+CPERDP!AN79","v":0},{"$f":"+CPERDE!AM79","v":7.8065496607633376E-3},{"$f":"+CPERDE!AN79","v":5.4161364244885865E-2}]
["BTD",{"$f":"+CD!W80","v":0},{"$f":"+CD!X80","v":0},{"$f":"+CCOMF!W80","v":0},{"$f":"+CCOMF!X80","v":5.6499999999999995},{"$f":"+CCOMV!W80","v":0},{"$f":"+CCOMV!X80","v":0},{"$f":"+CSERAP!W80","v":0},{"$f":"+CSERAP!X80","v":0},{"$f":"+CX!W80","v":0},{"$f":"+CX!X80","v":71.759999999999906},{"$f":"+CCONAP!W80","v":0},{"$f":"+CCONAP!X80","v":0},{"$f":"+CENEGEN!W80","v":0},{"$f":"+CENEGEN!X80","v":0},{"$f":"+CPOTGEN!W80","v":0},{"$f":"+CPOTGEN!X80","v":0},{"$f":"+CPT!W80","v":0},{"$f":"+CPT!X80","v":0},{"$f":"+CPET!W80","v":0},{"$f":"+CPET!X80","v":0},{"$f":"+CPERDP!AM80","v":0},{"$f":"+CPERDP!AN80","v":0},{"$f":"+CPERDE!AM80","v":0},{"$f":"+CPERDE!AN80","v":0}]
["BTD_1 (0-10,000)",{"$f":"+CD!W81","v":0},{"$f":"+CD!X81","v":22.005547930038457},{"$f":"+CCOMF!W81","v":0},{"$f":"+CCOMF!X81","v":5.6499999999999995},{"$f":"+CCOMV!W81","v":8.8209766494252301E-3},{"$f":"+CCOMV!X81","v":0},{"$f":"+CSERAP!W81","v":1.1629421241118848E-3},{"$f":"+CSERAP!X81","v":0},{"$f":"+CX!W81","v":0},{"$f":"+CX!X81","v":0},{"$f":"+CCONAP!W81","v":2.6046930278401715E-3},{"$f":"+CCONAP!X81","v":0},{"$f":"+CENEGEN!W81","v":5.4393461573330623E-2},{"$f":"+CENEGEN!X81","v":0},{"$f":"+CPOTGEN!W81","v":4.2508828186440091E-2},{"$f":"+CPOTGEN!X81","v":2.4712940146035054},{"$f":"+CPT!W81","v":3.7746323752942852E-3},{"$f":"+CPT!X81","v":1.1210082306665428},{"$f":"+CPET!W81","v":1.1164679720509387E-4},{"$f":"+CPET!X81","v":0},{"$f":"+CPERDP!AM81","v":0},{"$f":"+CPERDP!AN81","v":0},{"$f":"+CPERDE!AM81","v":7.2224572293479467E-3},{"$f":"+CPERDE!AN81","v":0.18651822723599654}]
["BTD_2 (10,001-30,000)",{"$f":"+CD!W92","v":0},{"$f":"+CD!X92","v":22.005547930038457},{"$f":"+CCOMF!W92","v":0},{"$f":"+CCOMF!X92","v":5.6499999999999995},{"$f":"+CCOMV!W92","v":8.8209766494252301E-3},{"$f":"+CCOMV!X92","v":0},{"$f":"+CSERAP!W92","v":1.1629421241118848E-3},{"$f":"+CSERAP!X92","v":0},{"$f":"+CX!W92","v":0},{"$f":"+CX!X92","v":0},{"$f":"+CCONAP!W92","v":2.6046930278401715E-3},{"$f":"+CCONAP!X92","v":0},{"$f":"+CENEGEN!W92","v":5.8553089237204148E-2},{"$f":"+CENEGEN!X92","v":0},{"$f":"+CPOTGEN!W92","v":4.5770834941532473E-2},{"$f":"+CPOTGEN!X92","v":2.4712940146035054},{"$f":"+CPT!W92","v":3.7746323752942852E-3},{"$f":"+CPT!X92","v":1.1210082306665428},{"$f":"+CPET!W92","v":1.1164679720509387E-4},{"$f":"+CPET!X92","v":0},{"$f":"+CPERDP!AM92","v":0},{"$f":"+CPERDP!AN92","v":0},{"$f":"+CPERDE!AM92","v":7.2224572293479467E-3},{"$f":"+CPERDE!AN92","v":0.18651822723599654}]
["BTD_3 (30,001-50,000)",{"$f":"+CD!W103","v":0},{"$f":"+CD!X103","v":22.005547930038457},{"$f":"+CCOMF!W103","v":0},{"$f":"+CCOMF!X103","v":5.6499999999999995},{"$f":"+CCOMV!W103","v":8.8209766494252301E-3},{"$f":"+CCOMV!X103","v":0},{"$f":"+CSERAP!W103","v":1.1629421241118848E-3},{"$f":"+CSERAP!X103","v":0},{"$f":"+CX!W103","v":0},{"$f":"+CX!X103","v":0},{"$f":"+CCONAP!W103","v":2.6046930278401715E-3},{"$f":"+CCONAP!X103","v":0},{"$f":"+CENEGEN!W103","v":6.146844566944943E-2},{"$f":"+CENEGEN!X103","v":0},{"$f":"+CPOTGEN!W103","v":4.8005437994233555E-2},{"$f":"+CPOTGEN!X103","v":2.4712940146035054},{"$f":"+CPT!W103","v":3.7746323752942852E-3},{"$f":"+CPT!X103","v":1.1210082306665428},{"$f":"+CPET!W103","v":1.1164679720509387E-4},{"$f":"+CPET!X103","v":0},{"$f":"+CPERDP!AM103","v":0},{"$f":"+CPERDP!AN103","v":0},{"$f":"+CPERDE!AM103","v":7.2224572293479467E-3},{"$f":"+CPERDE!AN103","v":0.18651822723599654}]
["BTD_4 (50,001-más)",{"$f":"+CD!W114","v":0},{"$f":"+CD!X114","v":22.005547930038457},{"$f":"+CCOMF!W114","v":0},{"$f":"+CCOMF!X114","v":5.6499999999999995},{"$f":"+CCOMV!W114","v":8.8209766494252301E-3},{"$f":"+CCOMV!X114","v":0},{"$f":"+CSERAP!W114","v":1.1629421241118848E-3},{"$f":"+CSERAP!X114","v":0},{"$f":"+CX!W114","v":0},{"$f":"+CX!X114","v":0},{"$f":"+CCONAP!W114","v":2.6046930278401715E-3},{"$f":"+CCONAP!X114","v":0},{"$f":"+CENEGEN!W114","v":7.4779254193844735E-2},{"$f":"+CENEGEN!X114","v":0},{"$f":"+CPOTGEN!W114","v":5.8407900480945484E-2},{"$f":"+CPOTGEN!X114","v":2.4712940146035054},{"$f":"+CPT!W114","v":3.7746323752942852E-3},{"$f":"+CPT!X114","v":1.1210082306665428},{"$f":"+CPET!W114","v":1.1164679720509387E-4},{"$f":"+CPET!X114","v":0},{"$f":"+CPERDP!AM114","v":0},{"$f":"+CPERDP!AN114","v":0},{"$f":"+CPERDE!AM114","v":7.2224572293479467E-3},{"$f":"+CPERDE!AN114","v":0.18651822723599654}]
["BTD_5 (xxx)",{"$f":"+CD!W125","v":0},{"$f":"+CD!X125","v":0},{"$f":"+CCOMF!W125","v":0},{"$f":"+CCOMF!X125","v":0},{"$f":"+CCOMV!W125","v":0},{"$f":"+CCOMV!X125","v":0},{"$f":"+CSERAP!W125","v":0},{"$f":"+CSERAP!X125","v":0},{"$f":"+CX!W125","v":0},{"$f":"+CX!X125","v":0},{"$f":"+CCONAP!W125","v":0},{"$f":"+CCONAP!X125","v":0},{"$f":"+CENEGEN!W125","v":0},{"$f":"+CENEGEN!X125","v":0},{"$f":"+CPOTGEN!W125","v":0},{"$f":"+CPOTGEN!X125","v":0},{"$f":"+CPT!W125","v":0},{"$f":"+CPT!X125","v":0},{"$f":"+CPET!W125","v":0},{"$f":"+CPET!X125","v":0},{"$f":"+CPERDP!AM125","v":0},{"$f":"+CPERDP!AN125","v":0},{"$f":"+CPERDE!AM125","v":0},{"$f":"+CPERDE!AN125","v":0}]
["BTS",{"$f":"+CD!W136","v":0},{"$f":"+CD!X136","v":0},{"$f":"+CCOMF!W136","v":0},{"$f":"+CCOMF!X136","v":3.04},{"$f":"+CCOMV!W136","v":0},{"$f":"+CCOMV!X136","v":0},{"$f":"+CSERAP!W136","v":0},{"$f":"+CSERAP!X136","v":0},{"$f":"+CX!W136","v":0},{"$f":"+CX!X136","v":16.649999999999974},{"$f":"+CCONAP!W136","v":0},{"$f":"+CCONAP!X136","v":0},{"$f":"+CENEGEN!W136","v":0},{"$f":"+CENEGEN!X136","v":0},{"$f":"+CPOTGEN!W136","v":0},{"$f":"+CPOTGEN!X136","v":0},{"$f":"+CPT!W136","v":0},{"$f":"+CPT!X136","v":0},{"$f":"+CPET!W136","v":0},{"$f":"+CPET!X136","v":0},{"$f":"+CPERDP!AM136","v":0},{"$f":"+CPERDP!AN136","v":0},{"$f":"+CPERDE!AM136","v":0},{"$f":"+CPERDE!AN136","v":0}]
["BTS_1 (0-300)",{"$f":"+CD!W137","v":5.5289218766382257E-2},{"$f":"+CD!X137","v":0},{"$f":"+CCOMF!W137","v":0},{"$f":"+CCOMF!X137","v":3.04},{"$f":"+CCOMV!W137","v":9.3518555465836838E-3},{"$f":"+CCOMV!X137","v":0},{"$f":"+CSERAP!W137","v":1.242059037167026E-3},{"$f":"+CSERAP!X137","v":0},{"$f":"+CX!W137","v":0},{"$f":"+CX!X137","v":0},{"$f":"+CCONAP!W137","v":2.7651916971133455E-3},{"$f":"+CCONAP!X137","v":0},{"$f":"+CENEGEN!W137","v":4.9688976302328713E-2},{"$f":"+CENEGEN!X137","v":0},{"$f":"+CPOTGEN!W137","v":1.7648143885064482E-2},{"$f":"+CPOTGEN!X137","v":0},{"$f":"+CPT!W137","v":9.3941153378988788E-3},{"$f":"+CPT!X137","v":0},{"$f":"+CPET!W137","v":1.1050840505411051E-4},{"$f":"+CPET!X137","v":0},{"$f":"+CPERDP!AM137","v":0},{"$f":"+CPERDP!AN137","v":0},{"$f":"+CPERDE!AM137","v":8.3237028571559978E-3},{"$f":"+CPERDE!AN137","v":0}]
["BTS_2 (301-750)",{"$f":"+CD!W148","v":5.5289218766382257E-2},{"$f":"+CD!X148","v":0},{"$f":"+CCOMF!W148","v":0},{"$f":"+CCOMF!X148","v":3.04},{"$f":"+CCOMV!W148","v":9.3518555465836838E-3},{"$f":"+CCOMV!X148","v":0},{"$f":"+CSERAP!W148","v":1.242059037167026E-3},{"$f":"+CSERAP!X148","v":0},{"$f":"+CX!W148","v":0},{"$f":"+CX!X148","v":0},{"$f":"+CCONAP!W148","v":2.7651916971133455E-3},{"$f":"+CCONAP!X148","v":0},{"$f":"+CENEGEN!W148","v":8.3775884094510478E-2},{"$f":"+CENEGEN!X148","v":0},{"$f":"+CPOTGEN!W148","v":2.9754866504044183E-2},{"$f":"+CPOTGEN!X148","v":0},{"$f":"+CPT!W148","v":9.3941153378988788E-3},{"$f":"+CPT!X148","v":0},{"$f":"+CPET!W148","v":1.1050840505411051E-4},{"$f":"+CPET!X148","v":0},{"$f":"+CPERDP!AM148","v":0},{"$f":"+CPERDP!AN148","v":0},{"$f":"+CPERDE!AM148","v":8.3237028571559978E-3},{"$f":"+CPERDE!AN148","v":0}]
["BTS_3 (751-más)",{"$f":"+CD!W159","v":5.5289218766382257E-2},{"$f":"+CD!X159","v":0},{"$f":"+CCOMF!W159","v":0},{"$f":"+CCOMF!X159","v":3.04},{"$f":"+CCOMV!W159","v":9.3518555465836838E-3},{"$f":"+CCOMV!X159","v":0},{"$f":"+CSERAP!W159","v":1.242059037167026E-3},{"$f":"+CSERAP!X159","v":0},{"$f":"+CX!W159","v":0},{"$f":"+CX!X159","v":0},{"$f":"+CCONAP!W159","v":2.7651916971133455E-3},{"$f":"+CCONAP!X159","v":0},{"$f":"+CENEGEN!W159","v":0.14950575818139533},{"$f":"+CENEGEN!X159","v":0},{"$f":"+CPOTGEN!W159","v":5.3100291621569706E-2},{"$f":"+CPOTGEN!X159","v":0},{"$f":"+CPT!W159","v":9.3941153378988788E-3},{"$f":"+CPT!X159","v":0},{"$f":"+CPET!W159","v":1.1050840505411051E-4},{"$f":"+CPET!X159","v":0},{"$f":"+CPERDP!AM159","v":0},{"$f":"+CPERDP!AN159","v":0},{"$f":"+CPERDE!AM159","v":8.3237028571559978E-3},{"$f":"+CPERDE!AN159","v":0}]
["BTS_4 (xxx)",{"$f":"+CD!W170","v":0},{"$f":"+CD!X170","v":0},{"$f":"+CCOMF!W170","v":0},{"$f":"+CCOMF!X170","v":0},{"$f":"+CCOMV!W170","v":0},{"$f":"+CCOMV!X170","v":0},{"$f":"+CSERAP!W170","v":0},{"$f":"+CSERAP!X170","v":0},{"$f":"+CX!W170","v":0},{"$f":"+CX!X170","v":0},{"$f":"+CCONAP!W170","v":0},{"$f":"+CCONAP!X170","v":0},{"$f":"+CENEGEN!W170","v":0},{"$f":"+CENEGEN!X170","v":0},{"$f":"+CPOTGEN!W170","v":0},{"$f":"+CPOTGEN!X170","v":0},{"$f":"+CPT!W170","v":0},{"$f":"+CPT!X170","v":0},{"$f":"+CPET!W170","v":0},{"$f":"+CPET!X170","v":0},{"$f":"+CPERDP!AM170","v":0},{"$f":"+CPERDP!AN170","v":0},{"$f":"+CPERDE!AM170","v":0},{"$f":"+CPERDE!AN170","v":0}]
["BTS_5 (xxx)",{"$f":"+CD!W181","v":0},{"$f":"+CD!X181","v":0},{"$f":"+CCOMF!W181","v":0},{"$f":"+CCOMF!X181","v":0},{"$f":"+CCOMV!W181","v":0},{"$f":"+CCOMV!X181","v":0},{"$f":"+CSERAP!W181","v":0},{"$f":"+CSERAP!X181","v":0},{"$f":"+CX!W181","v":0},{"$f":"+CX!X181","v":0},{"$f":"+CCONAP!W181","v":0},{"$f":"+CCONAP!X181","v":0},{"$f":"+CENEGEN!W181","v":0},{"$f":"+CENEGEN!X181","v":0},{"$f":"+CPOTGEN!W181","v":0},{"$f":"+CPOTGEN!X181","v":0},{"$f":"+CPT!W181","v":0},{"$f":"+CPT!X181","v":0},{"$f":"+CPET!W181","v":0},{"$f":"+CPET!X181","v":0},{"$f":"+CPERDP!AM181","v":0},{"$f":"+CPERDP!AN181","v":0},{"$f":"+CPERDE!AM181","v":0},{"$f":"+CPERDE!AN181","v":0}]
["BTSH",{"$f":"+CD!W196","v":6.0665979738633413E-2},{"$f":"+CD!X196","v":0},{"$f":"+CCOMF!W196","v":0},{"$f":"+CCOMF!X196","v":3.0399999999999991},{"$f":"+CCOMV!W196","v":0},{"$f":"+CCOMV!X196","v":0},{"$f":"+CSERAP!W196","v":0},{"$f":"+CSERAP!X196","v":0},{"$f":"+CX!W196","v":0},{"$f":"+CX!X196","v":16.649999999999974},{"$f":"+CCONAP!W196","v":0},{"$f":"+CCONAP!X196","v":0},{"$f":"+CENEGEN!W196","v":0},{"$f":"+CENEGEN!X196","v":0},{"$f":"+CPOTGEN!W196","v":0},{"$f":"+CPOTGEN!X196","v":0},{"$f":"+CPT!W196","v":0},{"$f":"+CPT!X196","v":0},{"$f":"+CPET!W196","v":0},{"$f":"+CPET!X196","v":0},{"$f":"+CPERDP!AM196","v":0},{"$f":"+CPERDP!AN196","v":0},{"$f":"+CPERDE!AM196","v":0},{"$f":"+CPERDE!AN196","v":0}]
[{"$f":"+A490","v":"BTSH_1 Punta"},{"$f":"+CD!W198","v":6.0665979738633413E-2},{"$f":"+CD!X198","v":0},{"$f":"+CCOMF!W198","v":0},{"$f":"+CCOMF!X198","v":3.0399999999999991},{"$f":"+CCOMV!W198","v":9.0328684372672947E-3},{"$f":"+CCOMV!X198","v":0},{"$f":"+CSERAP!W198","v":1.2094598090763603E-3},{"$f":"+CSERAP!X198","v":0},{"$f":"+CX!W198","v":0},{"$f":"+CX!X198","v":0},{"$f":"+CCONAP!W198","v":2.6457765140837069E-3},{"$f":"+CCONAP!X198","v":0},{"$f":"+CENEGEN!W198","v":0.20058546901984267},{"$f":"+CENEGEN!X198","v":0},{"$f":"+CPOTGEN!W198","v":4.9718103590829836E-2},{"$f":"+CPOTGEN!X198","v":0},{"$f":"+CPT!W198","v":8.9982311722019183E-3},{"$f":"+CPT!X198","v":0},{"$f":"+CPET!W198","v":9.7690947554457147E-5},{"$f":"+CPET!X198","v":0},{"$f":"+CPERDP!AM198","v":0},{"$f":"+CPERDP!AN198","v":0},{"$f":"+CPERDE!AM198","v":8.3026997187014596E-3},{"$f":"+CPERDE!AN198","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+CD!W199","v":5.4166053338065553E-2},{"$f":"+CD!X199","v":0},{"$f":"+CCOMF!W199","v":0},{"$f":"+CCOMF!X199","v":0},{"$f":"+CCOMV!W199","v":9.0328684372672947E-3},{"$f":"+CCOMV!X199","v":0},{"$f":"+CSERAP!W199","v":1.2094598090763603E-3},{"$f":"+CSERAP!X199","v":0},{"$f":"+CX!W199","v":0},{"$f":"+CX!X199","v":0},{"$f":"+CCONAP!W199","v":2.6457765140837069E-3},{"$f":"+CCONAP!X199","v":0},{"$f":"+CENEGEN!W199","v":4.4867802280754279E-2},{"$f":"+CENEGEN!X199","v":0},{"$f":"+CPOTGEN!W199","v":4.9718103590829836E-2},{"$f":"+CPOTGEN!X199","v":0},{"$f":"+CPT!W199","v":8.9982311722019183E-3},{"$f":"+CPT!X199","v":0},{"$f":"+CPET!W199","v":9.7690947554457147E-5},{"$f":"+CPET!X199","v":0},{"$f":"+CPERDP!AM199","v":0},{"$f":"+CPERDP!AN199","v":0},{"$f":"+CPERDE!AM199","v":8.3026997187014596E-3},{"$f":"+CPERDE!AN199","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+CD!W200","v":4.8353800310311383E-2},{"$f":"+CD!X200","v":0},{"$f":"+CCOMF!W200","v":0},{"$f":"+CCOMF!X200","v":0},{"$f":"+CCOMV!W200","v":9.0328684372672947E-3},{"$f":"+CCOMV!X200","v":0},{"$f":"+CSERAP!W200","v":1.2094598090763603E-3},{"$f":"+CSERAP!X200","v":0},{"$f":"+CX!W200","v":0},{"$f":"+CX!X200","v":0},{"$f":"+CCONAP!W200","v":2.6457765140837069E-3},{"$f":"+CCONAP!X200","v":0},{"$f":"+CENEGEN!W200","v":5.2785649742063858E-4},{"$f":"+CENEGEN!X200","v":0},{"$f":"+CPOTGEN!W200","v":4.9718103590829836E-2},{"$f":"+CPOTGEN!X200","v":0},{"$f":"+CPT!W200","v":8.9982311722019183E-3},{"$f":"+CPT!X200","v":0},{"$f":"+CPET!W200","v":9.7690947554457147E-5},{"$f":"+CPET!X200","v":0},{"$f":"+CPERDP!AM200","v":0},{"$f":"+CPERDP!AN200","v":0},{"$f":"+CPERDE!AM200","v":8.3026997187014596E-3},{"$f":"+CPERDE!AN200","v":0}]
["BTSH_2 Punta",{"$f":"+CD!W202","v":0},{"$f":"+CD!X202","v":0},{"$f":"+CCOMF!W202","v":0},{"$f":"+CCOMF!X202","v":0},{"$f":"+CCOMV!W202","v":0},{"$f":"+CCOMV!X202","v":0},{"$f":"+CSERAP!W202","v":0},{"$f":"+CSERAP!X202","v":0},{"$f":"+CX!W202","v":0},{"$f":"+CX!X202","v":0},{"$f":"+CCONAP!W202","v":0},{"$f":"+CCONAP!X202","v":0},{"$f":"+CENEGEN!W202","v":0},{"$f":"+CENEGEN!X202","v":0},{"$f":"+CPOTGEN!W202","v":0},{"$f":"+CPOTGEN!X202","v":0},{"$f":"+CPT!W202","v":0},{"$f":"+CPT!X202","v":0},{"$f":"+CPET!W202","v":0},{"$f":"+CPET!X202","v":0},{"$f":"+CPERDP!AM202","v":0},{"$f":"+CPERDP!AN202","v":0},{"$f":"+CPERDE!AM202","v":0},{"$f":"+CPERDE!AN202","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+CD!W203","v":0},{"$f":"+CD!X203","v":0},{"$f":"+CCOMF!W203","v":0},{"$f":"+CCOMF!X203","v":0},{"$f":"+CCOMV!W203","v":0},{"$f":"+CCOMV!X203","v":0},{"$f":"+CSERAP!W203","v":0},{"$f":"+CSERAP!X203","v":0},{"$f":"+CX!W203","v":0},{"$f":"+CX!X203","v":0},{"$f":"+CCONAP!W203","v":0},{"$f":"+CCONAP!X203","v":0},{"$f":"+CENEGEN!W203","v":0},{"$f":"+CENEGEN!X203","v":0},{"$f":"+CPOTGEN!W203","v":0},{"$f":"+CPOTGEN!X203","v":0},{"$f":"+CPT!W203","v":0},{"$f":"+CPT!X203","v":0},{"$f":"+CPET!W203","v":0},{"$f":"+CPET!X203","v":0},{"$f":"+CPERDP!AM203","v":0},{"$f":"+CPERDP!AN203","v":0},{"$f":"+CPERDE!AM203","v":0},{"$f":"+CPERDE!AN203","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+CD!W204","v":0},{"$f":"+CD!X204","v":0},{"$f":"+CCOMF!W204","v":0},{"$f":"+CCOMF!X204","v":0},{"$f":"+CCOMV!W204","v":0},{"$f":"+CCOMV!X204","v":0},{"$f":"+CSERAP!W204","v":0},{"$f":"+CSERAP!X204","v":0},{"$f":"+CX!W204","v":0},{"$f":"+CX!X204","v":0},{"$f":"+CCONAP!W204","v":0},{"$f":"+CCONAP!X204","v":0},{"$f":"+CENEGEN!W204","v":0},{"$f":"+CENEGEN!X204","v":0},{"$f":"+CPOTGEN!W204","v":0},{"$f":"+CPOTGEN!X204","v":0},{"$f":"+CPT!W204","v":0},{"$f":"+CPT!X204","v":0},{"$f":"+CPET!W204","v":0},{"$f":"+CPET!X204","v":0},{"$f":"+CPERDP!AM204","v":0},{"$f":"+CPERDP!AN204","v":0},{"$f":"+CPERDE!AM204","v":0},{"$f":"+CPERDE!AN204","v":0}]
["BTSH_3 Punta",{"$f":"+CD!W206","v":0},{"$f":"+CD!X206","v":0},{"$f":"+CCOMF!W206","v":0},{"$f":"+CCOMF!X206","v":0},{"$f":"+CCOMV!W206","v":0},{"$f":"+CCOMV!X206","v":0},{"$f":"+CSERAP!W206","v":0},{"$f":"+CSERAP!X206","v":0},{"$f":"+CX!W206","v":0},{"$f":"+CX!X206","v":0},{"$f":"+CCONAP!W206","v":0},{"$f":"+CCONAP!X206","v":0},{"$f":"+CENEGEN!W206","v":0},{"$f":"+CENEGEN!X206","v":0},{"$f":"+CPOTGEN!W206","v":0},{"$f":"+CPOTGEN!X206","v":0},{"$f":"+CPT!W206","v":0},{"$f":"+CPT!X206","v":0},{"$f":"+CPET!W206","v":0},{"$f":"+CPET!X206","v":0},{"$f":"+CPERDP!AM206","v":0},{"$f":"+CPERDP!AN206","v":0},{"$f":"+CPERDE!AM206","v":0},{"$f":"+CPERDE!AN206","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+CD!W207","v":0},{"$f":"+CD!X207","v":0},{"$f":"+CCOMF!W207","v":0},{"$f":"+CCOMF!X207","v":0},{"$f":"+CCOMV!W207","v":0},{"$f":"+CCOMV!X207","v":0},{"$f":"+CSERAP!W207","v":0},{"$f":"+CSERAP!X207","v":0},{"$f":"+CX!W207","v":0},{"$f":"+CX!X207","v":0},{"$f":"+CCONAP!W207","v":0},{"$f":"+CCONAP!X207","v":0},{"$f":"+CENEGEN!W207","v":0},{"$f":"+CENEGEN!X207","v":0},{"$f":"+CPOTGEN!W207","v":0},{"$f":"+CPOTGEN!X207","v":0},{"$f":"+CPT!W207","v":0},{"$f":"+CPT!X207","v":0},{"$f":"+CPET!W207","v":0},{"$f":"+CPET!X207","v":0},{"$f":"+CPERDP!AM207","v":0},{"$f":"+CPERDP!AN207","v":0},{"$f":"+CPERDE!AM207","v":0},{"$f":"+CPERDE!AN207","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+CD!W208","v":0},{"$f":"+CD!X208","v":0},{"$f":"+CCOMF!W208","v":0},{"$f":"+CCOMF!X208","v":0},{"$f":"+CCOMV!W208","v":0},{"$f":"+CCOMV!X208","v":0},{"$f":"+CSERAP!W208","v":0},{"$f":"+CSERAP!X208","v":0},{"$f":"+CX!W208","v":0},{"$f":"+CX!X208","v":0},{"$f":"+CCONAP!W208","v":0},{"$f":"+CCONAP!X208","v":0},{"$f":"+CENEGEN!W208","v":0},{"$f":"+CENEGEN!X208","v":0},{"$f":"+CPOTGEN!W208","v":0},{"$f":"+CPOTGEN!X208","v":0},{"$f":"+CPT!W208","v":0},{"$f":"+CPT!X208","v":0},{"$f":"+CPET!W208","v":0},{"$f":"+CPET!X208","v":0},{"$f":"+CPERDP!AM208","v":0},{"$f":"+CPERDP!AN208","v":0},{"$f":"+CPERDE!AM208","v":0},{"$f":"+CPERDE!AN208","v":0}]
["BTS Prepago",{"$f":"+CD!W209","v":0},{"$f":"+CD!X209","v":0},{"$f":"+CCOMF!W209","v":0},{"$f":"+CCOMF!X209","v":0},{"$f":"+CCOMV!W209","v":0},{"$f":"+CCOMV!X209","v":0},{"$f":"+CSERAP!W209","v":0},{"$f":"+CSERAP!X209","v":0},{"$f":"+CX!W209","v":0},{"$f":"+CX!X209","v":16.649999999999974},{"$f":"+CCONAP!W209","v":0},{"$f":"+CCONAP!X209","v":0},{"$f":"+CENEGEN!W209","v":0},{"$f":"+CENEGEN!X209","v":0},{"$f":"+CPOTGEN!W209","v":0},{"$f":"+CPOTGEN!X209","v":0},{"$f":"+CPT!W209","v":0},{"$f":"+CPT!X209","v":0},{"$f":"+CPET!W209","v":0},{"$f":"+CPET!X209","v":0},{"$f":"+CPERDP!AM209","v":0},{"$f":"+CPERDP!AN209","v":0},{"$f":"+CPERDE!AM209","v":0},{"$f":"+CPERDE!AN209","v":0}]
["BTS Prep",{"$f":"+CD!W210","v":5.6013216432110553E-2},{"$f":"+CD!X210","v":0},{"$f":"+CCOMF!W210","v":1.2217847438548726E-2},{"$f":"+CCOMF!X210","v":0},{"$f":"+CCOMV!W210","v":9.4629353307415683E-3},{"$f":"+CCOMV!X210","v":0},{"$f":"+CSERAP!W210","v":1.2733180539393168E-3},{"$f":"+CSERAP!X210","v":0},{"$f":"+CX!W210","v":0},{"$f":"+CX!X210","v":0},{"$f":"+CCONAP!W210","v":2.8073168774709807E-3},{"$f":"+CCONAP!X210","v":0},{"$f":"+CENEGEN!W210","v":3.6573627998121895E-2},{"$f":"+CENEGEN!X210","v":0},{"$f":"+CPOTGEN!W210","v":4.0825514865607926E-2},{"$f":"+CPOTGEN!X210","v":0},{"$f":"+CPT!W210","v":9.4959283887333015E-3},{"$f":"+CPT!X210","v":0},{"$f":"+CPET!W210","v":1.1153580710650193E-4},{"$f":"+CPET!X210","v":0},{"$f":"+CPERDP!AM210","v":0},{"$f":"+CPERDP!AN210","v":0},{"$f":"+CPERDE!AM210","v":9.2305333156437828E-3},{"$f":"+CPERDE!AN210","v":0}]
["X1D_2 (10,001-30,000)",{"$f":"+CD!W221","v":0},{"$f":"+CD!X221","v":0},{"$f":"+CCOMF!W221","v":0},{"$f":"+CCOMF!X221","v":0},{"$f":"+CCOMV!W221","v":0},{"$f":"+CCOMV!X221","v":0},{"$f":"+CSERAP!W221","v":0},{"$f":"+CSERAP!X221","v":0},{"$f":"+CX!W221","v":0},{"$f":"+CX!X221","v":0},{"$f":"+CCONAP!W221","v":0},{"$f":"+CCONAP!X221","v":0},{"$f":"+CENEGEN!W221","v":0},{"$f":"+CENEGEN!X221","v":0},{"$f":"+CPOTGEN!W221","v":0},{"$f":"+CPOTGEN!X221","v":0},{"$f":"+CPT!W221","v":0},{"$f":"+CPT!X221","v":0},{"$f":"+CPET!W221","v":0},{"$f":"+CPET!X221","v":0},{"$f":"+CPERDP!AM221","v":0},{"$f":"+CPERDP!AN221","v":0},{"$f":"+CPERDE!AM221","v":0},{"$f":"+CPERDE!AN221","v":0}]
["X1D_3 (30,001-50,000)",{"$f":"+CD!W232","v":0},{"$f":"+CD!X232","v":0},{"$f":"+CCOMF!W232","v":0},{"$f":"+CCOMF!X232","v":0},{"$f":"+CCOMV!W232","v":0},{"$f":"+CCOMV!X232","v":0},{"$f":"+CSERAP!W232","v":0},{"$f":"+CSERAP!X232","v":0},{"$f":"+CX!W232","v":0},{"$f":"+CX!X232","v":0},{"$f":"+CCONAP!W232","v":0},{"$f":"+CCONAP!X232","v":0},{"$f":"+CENEGEN!W232","v":0},{"$f":"+CENEGEN!X232","v":0},{"$f":"+CPOTGEN!W232","v":0},{"$f":"+CPOTGEN!X232","v":0},{"$f":"+CPT!W232","v":0},{"$f":"+CPT!X232","v":0},{"$f":"+CPET!W232","v":0},{"$f":"+CPET!X232","v":0},{"$f":"+CPERDP!AM232","v":0},{"$f":"+CPERDP!AN232","v":0},{"$f":"+CPERDE!AM232","v":0},{"$f":"+CPERDE!AN232","v":0}]
["X1D_4 (50,001-más)",{"$f":"+CD!W243","v":0},{"$f":"+CD!X243","v":0},{"$f":"+CCOMF!W243","v":0},{"$f":"+CCOMF!X243","v":0},{"$f":"+CCOMV!W243","v":0},{"$f":"+CCOMV!X243","v":0},{"$f":"+CSERAP!W243","v":0},{"$f":"+CSERAP!X243","v":0},{"$f":"+CX!W243","v":0},{"$f":"+CX!X243","v":0},{"$f":"+CCONAP!W243","v":0},{"$f":"+CCONAP!X243","v":0},{"$f":"+CENEGEN!W243","v":0},{"$f":"+CENEGEN!X243","v":0},{"$f":"+CPOTGEN!W243","v":0},{"$f":"+CPOTGEN!X243","v":0},{"$f":"+CPT!W243","v":0},{"$f":"+CPT!X243","v":0},{"$f":"+CPET!W243","v":0},{"$f":"+CPET!X243","v":0},{"$f":"+CPERDP!AM243","v":0},{"$f":"+CPERDP!AN243","v":0},{"$f":"+CPERDE!AM243","v":0},{"$f":"+CPERDE!AN243","v":0}]
["X1D_5 (xxx)",{"$f":"+CD!W254","v":0},{"$f":"+CD!X254","v":0},{"$f":"+CCOMF!W254","v":0},{"$f":"+CCOMF!X254","v":0},{"$f":"+CCOMV!W254","v":0},{"$f":"+CCOMV!X254","v":0},{"$f":"+CSERAP!W254","v":0},{"$f":"+CSERAP!X254","v":0},{"$f":"+CX!W254","v":0},{"$f":"+CX!X254","v":0},{"$f":"+CCONAP!W254","v":0},{"$f":"+CCONAP!X254","v":0},{"$f":"+CENEGEN!W254","v":0},{"$f":"+CENEGEN!X254","v":0},{"$f":"+CPOTGEN!W254","v":0},{"$f":"+CPOTGEN!X254","v":0},{"$f":"+CPT!W254","v":0},{"$f":"+CPT!X254","v":0},{"$f":"+CPET!W254","v":0},{"$f":"+CPET!X254","v":0},{"$f":"+CPERDP!AM254","v":0},{"$f":"+CPERDP!AN254","v":0},{"$f":"+CPERDE!AM254","v":0},{"$f":"+CPERDE!AN254","v":0}]
["X2H",{"$f":"+CD!W265","v":0},{"$f":"+CD!X265","v":0},{"$f":"+CCOMF!W265","v":0},{"$f":"+CCOMF!X265","v":0},{"$f":"+CCOMV!W265","v":0},{"$f":"+CCOMV!X265","v":0},{"$f":"+CSERAP!W265","v":0},{"$f":"+CSERAP!X265","v":0},{"$f":"+CX!W265","v":0},{"$f":"+CX!X265","v":0},{"$f":"+CCONAP!W265","v":0},{"$f":"+CCONAP!X265","v":0},{"$f":"+CENEGEN!W265","v":0},{"$f":"+CENEGEN!X265","v":0},{"$f":"+CPOTGEN!W265","v":0},{"$f":"+CPOTGEN!X265","v":0},{"$f":"+CPT!W265","v":0},{"$f":"+CPT!X265","v":0},{"$f":"+CPET!W265","v":0},{"$f":"+CPET!X265","v":0},{"$f":"+CPERDP!AM265","v":0},{"$f":"+CPERDP!AN265","v":0},{"$f":"+CPERDE!AM265","v":0},{"$f":"+CPERDE!AN265","v":0}]
["X2H Punta",{"$f":"+CD!W266","v":0},{"$f":"+CD!X266","v":0},{"$f":"+CCOMF!W266","v":0},{"$f":"+CCOMF!X266","v":0},{"$f":"+CCOMV!W266","v":0},{"$f":"+CCOMV!X266","v":0},{"$f":"+CSERAP!W266","v":0},{"$f":"+CSERAP!X266","v":0},{"$f":"+CX!W266","v":0},{"$f":"+CX!X266","v":0},{"$f":"+CCONAP!W266","v":0},{"$f":"+CCONAP!X266","v":0},{"$f":"+CENEGEN!W266","v":0},{"$f":"+CENEGEN!X266","v":0},{"$f":"+CPOTGEN!W266","v":0},{"$f":"+CPOTGEN!X266","v":0},{"$f":"+CPT!W266","v":0},{"$f":"+CPT!X266","v":0},{"$f":"+CPET!W266","v":0},{"$f":"+CPET!X266","v":0},{"$f":"+CPERDP!AM266","v":0},{"$f":"+CPERDP!AN266","v":0},{"$f":"+CPERDE!AM266","v":0},{"$f":"+CPERDE!AN266","v":0}]
["X2H Fuera de Punta",{"$f":"+CD!W267","v":0},{"$f":"+CD!X267","v":0},{"$f":"+CCOMF!W267","v":0},{"$f":"+CCOMF!X267","v":0},{"$f":"+CCOMV!W267","v":0},{"$f":"+CCOMV!X267","v":0},{"$f":"+CSERAP!W267","v":0},{"$f":"+CSERAP!X267","v":0},{"$f":"+CX!W267","v":0},{"$f":"+CX!X267","v":0},{"$f":"+CCONAP!W267","v":0},{"$f":"+CCONAP!X267","v":0},{"$f":"+CENEGEN!W267","v":0},{"$f":"+CENEGEN!X267","v":0},{"$f":"+CPOTGEN!W267","v":0},{"$f":"+CPOTGEN!X267","v":0},{"$f":"+CPT!W267","v":0},{"$f":"+CPT!X267","v":0},{"$f":"+CPET!W267","v":0},{"$f":"+CPET!X267","v":0},{"$f":"+CPERDP!AM267","v":0},{"$f":"+CPERDP!AN267","v":0},{"$f":"+CPERDE!AM267","v":0},{"$f":"+CPERDE!AN267","v":0}]
["X2D",{"$f":"+CD!W268","v":0},{"$f":"+CD!X268","v":0},{"$f":"+CCOMF!W268","v":0},{"$f":"+CCOMF!X268","v":0},{"$f":"+CCOMV!W268","v":0},{"$f":"+CCOMV!X268","v":0},{"$f":"+CSERAP!W268","v":0},{"$f":"+CSERAP!X268","v":0},{"$f":"+CX!W268","v":0},{"$f":"+CX!X268","v":0},{"$f":"+CCONAP!W268","v":0},{"$f":"+CCONAP!X268","v":0},{"$f":"+CENEGEN!W268","v":0},{"$f":"+CENEGEN!X268","v":0},{"$f":"+CPOTGEN!W268","v":0},{"$f":"+CPOTGEN!X268","v":0},{"$f":"+CPT!W268","v":0},{"$f":"+CPT!X268","v":0},{"$f":"+CPET!W268","v":0},{"$f":"+CPET!X268","v":0},{"$f":"+CPERDP!AM268","v":0},{"$f":"+CPERDP!AN268","v":0},{"$f":"+CPERDE!AM268","v":0},{"$f":"+CPERDE!AN268","v":0}]
["X2D_1 (0-10,000)",{"$f":"+CD!W269","v":0},{"$f":"+CD!X269","v":0},{"$f":"+CCOMF!W269","v":0},{"$f":"+CCOMF!X269","v":0},{"$f":"+CCOMV!W269","v":0},{"$f":"+CCOMV!X269","v":0},{"$f":"+CSERAP!W269","v":0},{"$f":"+CSERAP!X269","v":0},{"$f":"+CX!W269","v":0},{"$f":"+CX!X269","v":0},{"$f":"+CCONAP!W269","v":0},{"$f":"+CCONAP!X269","v":0},{"$f":"+CENEGEN!W269","v":0},{"$f":"+CENEGEN!X269","v":0},{"$f":"+CPOTGEN!W269","v":0},{"$f":"+CPOTGEN!X269","v":0},{"$f":"+CPT!W269","v":0},{"$f":"+CPT!X269","v":0},{"$f":"+CPET!W269","v":0},{"$f":"+CPET!X269","v":0},{"$f":"+CPERDP!AM269","v":0},{"$f":"+CPERDP!AN269","v":0},{"$f":"+CPERDE!AM269","v":0},{"$f":"+CPERDE!AN269","v":0}]
["X2D_2 (10,001-30,000)",{"$f":"+CD!W280","v":0},{"$f":"+CD!X280","v":0},{"$f":"+CCOMF!W280","v":0},{"$f":"+CCOMF!X280","v":0},{"$f":"+CCOMV!W280","v":0},{"$f":"+CCOMV!X280","v":0},{"$f":"+CSERAP!W280","v":0},{"$f":"+CSERAP!X280","v":0},{"$f":"+CX!W280","v":0},{"$f":"+CX!X280","v":0},{"$f":"+CCONAP!W280","v":0},{"$f":"+CCONAP!X280","v":0},{"$f":"+CENEGEN!W280","v":0},{"$f":"+CENEGEN!X280","v":0},{"$f":"+CPOTGEN!W280","v":0},{"$f":"+CPOTGEN!X280","v":0},{"$f":"+CPT!W280","v":0},{"$f":"+CPT!X280","v":0},{"$f":"+CPET!W280","v":0},{"$f":"+CPET!X280","v":0},{"$f":"+CPERDP!AM280","v":0},{"$f":"+CPERDP!AN280","v":0},{"$f":"+CPERDE!AM280","v":0},{"$f":"+CPERDE!AN280","v":0}]
["X2D_3 (30,001-50,000)",{"$f":"+CD!W291","v":0},{"$f":"+CD!X291","v":0},{"$f":"+CCOMF!W291","v":0},{"$f":"+CCOMF!X291","v":0},{"$f":"+CCOMV!W291","v":0},{"$f":"+CCOMV!X291","v":0},{"$f":"+CSERAP!W291","v":0},{"$f":"+CSERAP!X291","v":0},{"$f":"+CX!W291","v":0},{"$f":"+CX!X291","v":0},{"$f":"+CCONAP!W291","v":0},{"$f":"+CCONAP!X291","v":0},{"$f":"+CENEGEN!W291","v":0},{"$f":"+CENEGEN!X291","v":0},{"$f":"+CPOTGEN!W291","v":0},{"$f":"+CPOTGEN!X291","v":0},{"$f":"+CPT!W291","v":0},{"$f":"+CPT!X291","v":0},{"$f":"+CPET!W291","v":0},{"$f":"+CPET!X291","v":0},{"$f":"+CPERDP!AM291","v":0},{"$f":"+CPERDP!AN291","v":0},{"$f":"+CPERDE!AM291","v":0},{"$f":"+CPERDE!AN291","v":0}]
["X2D_4 (50,001-más)",{"$f":"+CD!W302","v":0},{"$f":"+CD!X302","v":0},{"$f":"+CCOMF!W302","v":0},{"$f":"+CCOMF!X302","v":0},{"$f":"+CCOMV!W302","v":0},{"$f":"+CCOMV!X302","v":0},{"$f":"+CSERAP!W302","v":0},{"$f":"+CSERAP!X302","v":0},{"$f":"+CX!W302","v":0},{"$f":"+CX!X302","v":0},{"$f":"+CCONAP!W302","v":0},{"$f":"+CCONAP!X302","v":0},{"$f":"+CENEGEN!W302","v":0},{"$f":"+CENEGEN!X302","v":0},{"$f":"+CPOTGEN!W302","v":0},{"$f":"+CPOTGEN!X302","v":0},{"$f":"+CPT!W302","v":0},{"$f":"+CPT!X302","v":0},{"$f":"+CPET!W302","v":0},{"$f":"+CPET!X302","v":0},{"$f":"+CPERDP!AM302","v":0},{"$f":"+CPERDP!AN302","v":0},{"$f":"+CPERDE!AM302","v":0},{"$f":"+CPERDE!AN302","v":0}]
["X2D_5 (xxx)",{"$f":"+CD!W313","v":0},{"$f":"+CD!X313","v":0},{"$f":"+CCOMF!W313","v":0},{"$f":"+CCOMF!X313","v":0},{"$f":"+CCOMV!W313","v":0},{"$f":"+CCOMV!X313","v":0},{"$f":"+CSERAP!W313","v":0},{"$f":"+CSERAP!X313","v":0},{"$f":"+CX!W313","v":0},{"$f":"+CX!X313","v":0},{"$f":"+CCONAP!W313","v":0},{"$f":"+CCONAP!X313","v":0},{"$f":"+CENEGEN!W313","v":0},{"$f":"+CENEGEN!X313","v":0},{"$f":"+CPOTGEN!W313","v":0},{"$f":"+CPOTGEN!X313","v":0},{"$f":"+CPT!W313","v":0},{"$f":"+CPT!X313","v":0},{"$f":"+CPET!W313","v":0},{"$f":"+CPET!X313","v":0},{"$f":"+CPERDP!AM313","v":0},{"$f":"+CPERDP!AN313","v":0},{"$f":"+CPERDE!AM313","v":0},{"$f":"+CPERDE!AN313","v":0}]
["X3D",{"$f":"+CD!W324","v":0},{"$f":"+CD!X324","v":0},{"$f":"+CCOMF!W324","v":0},{"$f":"+CCOMF!X324","v":0},{"$f":"+CCOMV!W324","v":0},{"$f":"+CCOMV!X324","v":0},{"$f":"+CSERAP!W324","v":0},{"$f":"+CSERAP!X324","v":0},{"$f":"+CX!W324","v":0},{"$f":"+CX!X324","v":0},{"$f":"+CCONAP!W324","v":0},{"$f":"+CCONAP!X324","v":0},{"$f":"+CENEGEN!W324","v":0},{"$f":"+CENEGEN!X324","v":0},{"$f":"+CPOTGEN!W324","v":0},{"$f":"+CPOTGEN!X324","v":0},{"$f":"+CPT!W324","v":0},{"$f":"+CPT!X324","v":0},{"$f":"+CPET!W324","v":0},{"$f":"+CPET!X324","v":0},{"$f":"+CPERDP!AM324","v":0},{"$f":"+CPERDP!AN324","v":0},{"$f":"+CPERDE!AM324","v":0},{"$f":"+CPERDE!AN324","v":0}]
["X3D_1 (0-10,000)",{"$f":"+CD!W325","v":0},{"$f":"+CD!X325","v":0},{"$f":"+CCOMF!W325","v":0},{"$f":"+CCOMF!X325","v":0},{"$f":"+CCOMV!W325","v":0},{"$f":"+CCOMV!X325","v":0},{"$f":"+CSERAP!W325","v":0},{"$f":"+CSERAP!X325","v":0},{"$f":"+CX!W325","v":0},{"$f":"+CX!X325","v":0},{"$f":"+CCONAP!W325","v":0},{"$f":"+CCONAP!X325","v":0},{"$f":"+CENEGEN!W325","v":0},{"$f":"+CENEGEN!X325","v":0},{"$f":"+CPOTGEN!W325","v":0},{"$f":"+CPOTGEN!X325","v":0},{"$f":"+CPT!W325","v":0},{"$f":"+CPT!X325","v":0},{"$f":"+CPET!W325","v":0},{"$f":"+CPET!X325","v":0},{"$f":"+CPERDP!AM325","v":0},{"$f":"+CPERDP!AN325","v":0},{"$f":"+CPERDE!AM325","v":0},{"$f":"+CPERDE!AN325","v":0}]
["X3D_2 (10,001-30,000)",{"$f":"+CD!W336","v":0},{"$f":"+CD!X336","v":0},{"$f":"+CCOMF!W336","v":0},{"$f":"+CCOMF!X336","v":0},{"$f":"+CCOMV!W336","v":0},{"$f":"+CCOMV!X336","v":0},{"$f":"+CSERAP!W336","v":0},{"$f":"+CSERAP!X336","v":0},{"$f":"+CX!W336","v":0},{"$f":"+CX!X336","v":0},{"$f":"+CCONAP!W336","v":0},{"$f":"+CCONAP!X336","v":0},{"$f":"+CENEGEN!W336","v":0},{"$f":"+CENEGEN!X336","v":0},{"$f":"+CPOTGEN!W336","v":0},{"$f":"+CPOTGEN!X336","v":0},{"$f":"+CPT!W336","v":0},{"$f":"+CPT!X336","v":0},{"$f":"+CPET!W336","v":0},{"$f":"+CPET!X336","v":0},{"$f":"+CPERDP!AM336","v":0},{"$f":"+CPERDP!AN336","v":0},{"$f":"+CPERDE!AM336","v":0},{"$f":"+CPERDE!AN336","v":0}]
["X3D_3 (30,001-50,000)",{"$f":"+CD!W347","v":0},{"$f":"+CD!X347","v":0},{"$f":"+CCOMF!W347","v":0},{"$f":"+CCOMF!X347","v":0},{"$f":"+CCOMV!W347","v":0},{"$f":"+CCOMV!X347","v":0},{"$f":"+CSERAP!W347","v":0},{"$f":"+CSERAP!X347","v":0},{"$f":"+CX!W347","v":0},{"$f":"+CX!X347","v":0},{"$f":"+CCONAP!W347","v":0},{"$f":"+CCONAP!X347","v":0},{"$f":"+CENEGEN!W347","v":0},{"$f":"+CENEGEN!X347","v":0},{"$f":"+CPOTGEN!W347","v":0},{"$f":"+CPOTGEN!X347","v":0},{"$f":"+CPT!W347","v":0},{"$f":"+CPT!X347","v":0},{"$f":"+CPET!W347","v":0},{"$f":"+CPET!X347","v":0},{"$f":"+CPERDP!AM347","v":0},{"$f":"+CPERDP!AN347","v":0},{"$f":"+CPERDE!AM347","v":0},{"$f":"+CPERDE!AN347","v":0}]
["X3D_4 (50,001-más)",{"$f":"+CD!W358","v":0},{"$f":"+CD!X358","v":0},{"$f":"+CCOMF!W358","v":0},{"$f":"+CCOMF!X358","v":0},{"$f":"+CCOMV!W358","v":0},{"$f":"+CCOMV!X358","v":0},{"$f":"+CSERAP!W358","v":0},{"$f":"+CSERAP!X358","v":0},{"$f":"+CX!W358","v":0},{"$f":"+CX!X358","v":0},{"$f":"+CCONAP!W358","v":0},{"$f":"+CCONAP!X358","v":0},{"$f":"+CENEGEN!W358","v":0},{"$f":"+CENEGEN!X358","v":0},{"$f":"+CPOTGEN!W358","v":0},{"$f":"+CPOTGEN!X358","v":0},{"$f":"+CPT!W358","v":0},{"$f":"+CPT!X358","v":0},{"$f":"+CPET!W358","v":0},{"$f":"+CPET!X358","v":0},{"$f":"+CPERDP!AM358","v":0},{"$f":"+CPERDP!AN358","v":0},{"$f":"+CPERDE!AM358","v":0},{"$f":"+CPERDE!AN358","v":0}]
["X3D_5 (xxx)",{"$f":"+CD!W369","v":0},{"$f":"+CD!X369","v":0},{"$f":"+CCOMF!W369","v":0},{"$f":"+CCOMF!X369","v":0},{"$f":"+CCOMV!W369","v":0},{"$f":"+CCOMV!X369","v":0},{"$f":"+CSERAP!W369","v":0},{"$f":"+CSERAP!X369","v":0},{"$f":"+CX!W369","v":0},{"$f":"+CX!X369","v":0},{"$f":"+CCONAP!W369","v":0},{"$f":"+CCONAP!X369","v":0},{"$f":"+CENEGEN!W369","v":0},{"$f":"+CENEGEN!X369","v":0},{"$f":"+CPOTGEN!W369","v":0},{"$f":"+CPOTGEN!X369","v":0},{"$f":"+CPT!W369","v":0},{"$f":"+CPT!X369","v":0},{"$f":"+CPET!W369","v":0},{"$f":"+CPET!X369","v":0},{"$f":"+CPERDP!AM369","v":0},{"$f":"+CPERDP!AN369","v":0},{"$f":"+CPERDE!AM369","v":0},{"$f":"+CPERDE!AN369","v":0}]
["Selector de Tarifas"]
["TOTAL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["VAD",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VAD & PERDIDAS",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["ABSMTO",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
["ABSMTO & PERDIDAS",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["PERDIDAS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["Seleccionada",{"$f":"+IF($A$595=1,B588,IF($A$595=2,B589,IF($A$595=3,B590,IF($A$595=4,B591,IF($A$595=5,B592,B593)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1]
["Nuevas Tarifas Seleccionadas de acuerdo a selector de Costos"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A525","v":"ATH"},{"$f":"+B525*B$594","v":0},0,0,14.190000000000003,0,0,0,0,0,201.8899999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",{"$f":"+B526*B$594","v":0},5.746311745429562,0,0,8.7974331174427781E-3,0,1.1536385871189897E-3,0,0,0,2.5964763305914638E-3,0,0.15920509983913522,0,6.4532340419940187E-2,4.3528130014572763,3.6863985433218554E-3,1.3250969496323497,1.116467972050939E-4,0,0,0,9.4263711188114462E-3,0.22407930772865095]
["ATH Fuera de Punta Medio",{"$f":"+B527*B$594","v":0},3.8905356571514909,0,0,8.7974331174427781E-3,0,1.1536385871189897E-3,0,0,0,2.5964763305914638E-3,0,6.9811275766769765E-2,0,6.4532340419940187E-2,0,3.6863985433218554E-3,6.3860093958185538E-2,1.116467972050939E-4,0,0,0,6.7213097325861063E-3,1.2448850429369497E-2]
["ATH Fuera de Punta Bajo",{"$f":"+B528*B$594","v":0},3.8905356571514909,0,0,8.7974331174427781E-3,0,1.1536385871189897E-3,0,0,0,2.5964763305914638E-3,0,2.4499717572254661E-2,0,6.4532340419940187E-2,0,3.6863985433218554E-3,6.3860093958185538E-2,1.116467972050939E-4,0,0,0,6.7213097325861063E-3,1.2448850429369497E-2]
["ATD",{"$f":"+B529*B$594","v":0},15.807067391525914,0,14.189999999999998,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,201.88999999999967,2.5964763305914643E-3,0,9.1852238490752178E-2,0,3.4860393821643403E-2,1.179008227541124,1.4422409403316631E-2,2.7640763362770078,1.116467972050939E-4,0,0,0,7.2499669680577009E-3,0.12082321865021547]
["MTH",{"$f":"+B530*B$594","v":0},0,0,14.189999999999996,0,0,0,0,0,141.30999999999975,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",{"$f":"+B531*B$594","v":0},21.854824999010798,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914638E-3,0,0.1791100557234919,0,1.6699206646868241E-2,6.5229108020104176,1.4300856729606707E-3,2.2104721060530537,1.1164679720509391E-4,0,0,0,9.5915429179557459E-3,0.22015470249471597]
["MTH Fuera de Punta Medio",{"$f":"+B532*B$594","v":0},3.2028622843377894,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914638E-3,0,7.8353761136290459E-2,0,1.6699206646868241E-2,0,1.4300856729606707E-3,0.11335754390015661,1.1164679720509391E-4,0,0,0,7.1669149684353336E-3,0.1390450752598206]
["MTH Fuera de Punta Bajo",{"$f":"+B533*B$594","v":0},3.2028622843377894,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914638E-3,0,3.9276104064717605E-2,0,1.6699206646868241E-2,0,1.4300856729606707E-3,0.11335754390015661,1.1164679720509391E-4,0,0,0,7.1669149684353336E-3,0.1390450752598206]
["MTD",{"$f":"+B534*B$594","v":0},0,0,14.209999999999997,0,0,0,0,0,141.30999999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",{"$f":"+B535*B$594","v":0},20.837445214574089,0,14.209999999999997,8.7974371331371193E-3,0,1.1536391137112224E-3,0,0,0,2.5964763305914638E-3,0,5.747052220120473E-2,0,5.3199044358810919E-2,3.426437129244273,4.9352285214778434E-3,1.8012494877735343,1.116467972050939E-4,0,0,0,7.1917191097068574E-3,0.22824510876367757]
["MTD_2 (10,001-30,000)",{"$f":"+B536*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B537*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B538*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B539*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",{"$f":"+B540*B$594","v":0},0,0,5.65,0,0,0,0,0,71.759999999999877,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",{"$f":"+B541*B$594","v":0},22.495397455878354,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914643E-3,0,0.19907237231026331,0,3.8015272402344084E-2,2.8522979416729868,3.0060893508372989E-3,1.0442999710514256,1.116467972050939E-4,0,0,0,1.0321225834672943E-2,5.8674811265293031E-2]
["BTH Fuera de Punta Medio",{"$f":"+B542*B$594","v":0},2.7224329416871211,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914643E-3,0,7.8942492467863029E-2,0,3.8015272402344084E-2,0,3.0060893508372989E-3,5.3553844669303879E-2,1.116467972050939E-4,0,0,0,7.8065496607633376E-3,5.4161364244885865E-2]
["BTH Fuera de Punta Bajo",{"$f":"+B543*B$594","v":0},2.7224329416871211,0,0,8.7974331174427781E-3,0,1.1536385871189899E-3,0,0,0,2.5964763305914643E-3,0,3.4322822812114365E-2,0,3.8015272402344084E-2,0,3.0060893508372989E-3,5.3553844669303879E-2,1.116467972050939E-4,0,0,0,7.8065496607633376E-3,5.4161364244885865E-2]
["BTD",{"$f":"+B544*B$594","v":0},0,0,5.6499999999999995,0,0,0,0,0,71.759999999999906,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",{"$f":"+B545*B$594","v":0},22.005547930038457,0,5.6499999999999995,8.8209766494252301E-3,0,1.1629421241118848E-3,0,0,0,2.6046930278401715E-3,0,5.4393461573330623E-2,0,4.2508828186440091E-2,2.4712940146035054,3.7746323752942852E-3,1.1210082306665428,1.1164679720509387E-4,0,0,0,7.2224572293479467E-3,0.18651822723599654]
["BTD_2 (10,001-30,000)",{"$f":"+B546*B$594","v":0},22.005547930038457,0,5.6499999999999995,8.8209766494252301E-3,0,1.1629421241118848E-3,0,0,0,2.6046930278401715E-3,0,5.8553089237204148E-2,0,4.5770834941532473E-2,2.4712940146035054,3.7746323752942852E-3,1.1210082306665428,1.1164679720509387E-4,0,0,0,7.2224572293479467E-3,0.18651822723599654]
["BTD_3 (30,001-50,000)",{"$f":"+B547*B$594","v":0},22.005547930038457,0,5.6499999999999995,8.8209766494252301E-3,0,1.1629421241118848E-3,0,0,0,2.6046930278401715E-3,0,6.146844566944943E-2,0,4.8005437994233555E-2,2.4712940146035054,3.7746323752942852E-3,1.1210082306665428,1.1164679720509387E-4,0,0,0,7.2224572293479467E-3,0.18651822723599654]
["BTD_4 (50,001-más)",{"$f":"+B548*B$594","v":0},22.005547930038457,0,5.6499999999999995,8.8209766494252301E-3,0,1.1629421241118848E-3,0,0,0,2.6046930278401715E-3,0,7.4779254193844735E-2,0,5.8407900480945484E-2,2.4712940146035054,3.7746323752942852E-3,1.1210082306665428,1.1164679720509387E-4,0,0,0,7.2224572293479467E-3,0.18651822723599654]
["BTD_5 (xxx)",{"$f":"+B549*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",{"$f":"+B550*B$594","v":0},0,0,3.04,0,0,0,0,0,16.649999999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",{"$f":"+B551*B$594","v":5.5289218766382257E-2},0,0,3.04,9.3518555465836838E-3,0,1.242059037167026E-3,0,0,0,2.7651916971133455E-3,0,4.9688976302328713E-2,0,1.7648143885064482E-2,0,9.3941153378988788E-3,0,1.1050840505411051E-4,0,0,0,8.3237028571559978E-3,0]
["BTS_2 (301-750)",{"$f":"+B552*B$594","v":5.5289218766382257E-2},0,0,3.04,9.3518555465836838E-3,0,1.242059037167026E-3,0,0,0,2.7651916971133455E-3,0,8.3775884094510478E-2,0,2.9754866504044183E-2,0,9.3941153378988788E-3,0,1.1050840505411051E-4,0,0,0,8.3237028571559978E-3,0]
["BTS_3 (751-más)",{"$f":"+B553*B$594","v":5.5289218766382257E-2},0,0,3.04,9.3518555465836838E-3,0,1.242059037167026E-3,0,0,0,2.7651916971133455E-3,0,0.14950575818139533,0,5.3100291621569706E-2,0,9.3941153378988788E-3,0,1.1050840505411051E-4,0,0,0,8.3237028571559978E-3,0]
["BTS_4 (xxx)",{"$f":"+B554*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B555*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",{"$f":"+B556*B$594","v":6.0665979738633413E-2},0,0,3.0399999999999991,0,0,0,0,0,16.649999999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A557","v":"BTSH_1 Punta"},{"$f":"+B557*B$594","v":6.0665979738633413E-2},0,0,3.0399999999999991,9.0328684372672947E-3,0,1.2094598090763603E-3,0,0,0,2.6457765140837069E-3,0,0.20058546901984267,0,4.9718103590829836E-2,0,8.9982311722019183E-3,0,9.7690947554457147E-5,0,0,0,8.3026997187014596E-3,0]
[{"$f":"+A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B558*B$594","v":5.4166053338065553E-2},0,0,0,9.0328684372672947E-3,0,1.2094598090763603E-3,0,0,0,2.6457765140837069E-3,0,4.4867802280754279E-2,0,4.9718103590829836E-2,0,8.9982311722019183E-3,0,9.7690947554457147E-5,0,0,0,8.3026997187014596E-3,0]
[{"$f":"+A559","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B559*B$594","v":4.8353800310311383E-2},0,0,0,9.0328684372672947E-3,0,1.2094598090763603E-3,0,0,0,2.6457765140837069E-3,0,5.2785649742063858E-4,0,4.9718103590829836E-2,0,8.9982311722019183E-3,0,9.7690947554457147E-5,0,0,0,8.3026997187014596E-3,0]
[{"$f":"+A560","v":"BTSH_2 Punta"},{"$f":"+B560*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A561","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B561*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A562","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B562*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A563","v":"BTSH_3 Punta"},{"$f":"+B563*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",{"$f":"+B564*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+B565*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A566","v":"BTS Prepago"},{"$f":"+B566*B$594","v":0},0,0,0,0,0,0,0,0,16.649999999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",{"$f":"+B567*B$594","v":5.6013216432110553E-2},0,1.2217847438548726E-2,{"$f":"+E567*E$594","v":0},{"$f":"+F567*F$594","v":9.4629353307415683E-3},0,1.2733180539393168E-3,0,0,0,2.8073168774709807E-3,0,3.6573627998121895E-2,0,4.0825514865607926E-2,0,9.4959283887333015E-3,0,1.1153580710650193E-4,0,0,0,9.2305333156437828E-3,0]
["X1D_2 (10,001-30,000)",{"$f":"+B568*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B569*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B570*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",{"$f":"+B571*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A572","v":"X2H"},{"$f":"+B572*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",{"$f":"+B573*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",{"$f":"+B574*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",{"$f":"+B575*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0-10,000)",{"$f":"+B576*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B577*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B578*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B579*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",{"$f":"+B580*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",{"$f":"+B581*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+B582*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B583*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B584*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B585*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tarifa Vigente"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
["ATH",{"$f":"+[1]ITV_CD!M8","v":0},{"$f":"+[1]ITV_CD!U8","v":0},null,{"$f":"+[1]ITV_CCOMF!M8","v":14.19},{"$f":"+[1]ITV_CCOMV!M8","v":0},{"$f":"+[1]ITV_CCOMV!U8","v":0},{"$f":"+[1]ITV_CSERAP!M8","v":0},{"$f":"+[1]ITV_CSERAP!U8","v":0},null,{"$f":"+[1]ITV_CX!M8","v":201.89},{"$f":"+[1]ITV_CCONAP!M8","v":0},{"$f":"+[1]ITV_CCONAP!U8","v":0},{"$f":"+[1]ITV_CENEGEN!M9","v":0},{"$f":"+[1]ITV_CENEGEN!U9","v":0},{"$f":"+[1]ITV_CPOTGEN!M9","v":0},{"$f":"+[1]ITV_CPOTGEN!U9","v":0},{"$f":"+[1]ITV_CPT!M8","v":0},{"$f":"+[1]ITV_CPT!U8","v":0},{"$f":"+[1]ITV_CPET!M8","v":0},{"$f":"+[1]ITV_CPET!U8","v":0},{"$f":"+[1]ITV_CPERDP!M8","v":0},{"$f":"+[1]ITV_CPERDP!U8","v":0},{"$f":"+[1]ITV_CPERDE!M8","v":0},{"$f":"+[1]ITV_CPERDE!U8","v":0}]
["ATH Punta",{"$f":"+[1]ITV_CD!M9","v":0},{"$f":"+[1]ITV_CD!U9","v":6.1},null,{"$f":"+[1]ITV_CCOMF!M9","v":0},{"$f":"+[1]ITV_CCOMV!M9","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U9","v":0},{"$f":"+[1]ITV_CSERAP!M9","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U9","v":0},null,{"$f":"+[1]ITV_CX!M9","v":0},{"$f":"+[1]ITV_CCONAP!M9","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U9","v":0},{"$f":"+[1]ITV_CENEGEN!M10","v":0.20333000000000001},{"$f":"+[1]ITV_CENEGEN!U10","v":0},{"$f":"+[1]ITV_CPOTGEN!M10","v":3.7749999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U10","v":2.19},{"$f":"+[1]ITV_CPT!M9","v":2.7200000000000002E-3},{"$f":"+[1]ITV_CPT!U9","v":0.83},{"$f":"+[1]ITV_CPET!M9","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U9","v":0},{"$f":"+[1]ITV_CPERDP!M9","v":0},{"$f":"+[1]ITV_CPERDP!U9","v":0},{"$f":"+[1]ITV_CPERDE!M9","v":7.9799999999999992E-3},{"$f":"+[1]ITV_CPERDE!U9","v":0.18}]
["ATH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M10","v":0},{"$f":"+[1]ITV_CD!U10","v":4.13},null,{"$f":"+[1]ITV_CCOMF!M10","v":0},{"$f":"+[1]ITV_CCOMV!M10","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U10","v":0},{"$f":"+[1]ITV_CSERAP!M10","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U10","v":0},null,{"$f":"+[1]ITV_CX!M10","v":0},{"$f":"+[1]ITV_CCONAP!M10","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U10","v":0},{"$f":"+[1]ITV_CENEGEN!M11","v":8.9160000000000003E-2},{"$f":"+[1]ITV_CENEGEN!U11","v":0},{"$f":"+[1]ITV_CPOTGEN!M11","v":3.7749999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U11","v":0},{"$f":"+[1]ITV_CPT!M10","v":2.7200000000000002E-3},{"$f":"+[1]ITV_CPT!U10","v":0.04},{"$f":"+[1]ITV_CPET!M10","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U10","v":0},{"$f":"+[1]ITV_CPERDP!M10","v":0},{"$f":"+[1]ITV_CPERDP!U10","v":0},{"$f":"+[1]ITV_CPERDE!M10","v":5.6899999999999997E-3},{"$f":"+[1]ITV_CPERDE!U10","v":0.01}]
["ATH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M11","v":0},{"$f":"+[1]ITV_CD!U11","v":4.13},null,{"$f":"+[1]ITV_CCOMF!M11","v":0},{"$f":"+[1]ITV_CCOMV!M11","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U11","v":0},{"$f":"+[1]ITV_CSERAP!M11","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U11","v":0},null,{"$f":"+[1]ITV_CX!M11","v":0},{"$f":"+[1]ITV_CCONAP!M11","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U11","v":0},{"$f":"+[1]ITV_CENEGEN!M12","v":3.1289999999999998E-2},{"$f":"+[1]ITV_CENEGEN!U12","v":0},{"$f":"+[1]ITV_CPOTGEN!M12","v":3.7749999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U12","v":0},{"$f":"+[1]ITV_CPT!M11","v":2.7200000000000002E-3},{"$f":"+[1]ITV_CPT!U11","v":0.04},{"$f":"+[1]ITV_CPET!M11","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U11","v":0},{"$f":"+[1]ITV_CPERDP!M11","v":0},{"$f":"+[1]ITV_CPERDP!U11","v":0},{"$f":"+[1]ITV_CPERDE!M11","v":5.6899999999999997E-3},{"$f":"+[1]ITV_CPERDE!U11","v":0.01}]
["ATD",{"$f":"+[1]ITV_CD!M12","v":0},{"$f":"+[1]ITV_CD!U12","v":16.78},null,{"$f":"+[1]ITV_CCOMF!M12","v":14.19},{"$f":"+[1]ITV_CCOMV!M12","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U12","v":0},{"$f":"+[1]ITV_CSERAP!M12","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U12","v":0},null,{"$f":"+[1]ITV_CX!M12","v":201.89},{"$f":"+[1]ITV_CCONAP!M12","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U12","v":0},{"$f":"+[1]ITV_CENEGEN!M13","v":4.317E-2},{"$f":"+[1]ITV_CENEGEN!U13","v":0},{"$f":"+[1]ITV_CPOTGEN!M13","v":6.0740000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U13","v":1.97},{"$f":"+[1]ITV_CPT!M12","v":1.0059999999999999E-2},{"$f":"+[1]ITV_CPT!U12","v":1.84},{"$f":"+[1]ITV_CPET!M12","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U12","v":0},{"$f":"+[1]ITV_CPERDP!M12","v":0},{"$f":"+[1]ITV_CPERDP!U12","v":0},{"$f":"+[1]ITV_CPERDE!M12","v":6.0699999999999999E-3},{"$f":"+[1]ITV_CPERDE!U12","v":0.11}]
["MTH",{"$f":"+[1]ITV_CD!M13","v":0},{"$f":"+[1]ITV_CD!U13","v":0},null,{"$f":"+[1]ITV_CCOMF!M13","v":14.19},{"$f":"+[1]ITV_CCOMV!M13","v":0},{"$f":"+[1]ITV_CCOMV!U13","v":0},{"$f":"+[1]ITV_CSERAP!M13","v":0},{"$f":"+[1]ITV_CSERAP!U13","v":0},null,{"$f":"+[1]ITV_CX!M13","v":141.31},{"$f":"+[1]ITV_CCONAP!M13","v":0},{"$f":"+[1]ITV_CCONAP!U13","v":0},{"$f":"+[1]ITV_CENEGEN!M14","v":0},{"$f":"+[1]ITV_CENEGEN!U14","v":0},{"$f":"+[1]ITV_CPOTGEN!M14","v":0},{"$f":"+[1]ITV_CPOTGEN!U14","v":0},{"$f":"+[1]ITV_CPT!M13","v":0},{"$f":"+[1]ITV_CPT!U13","v":0},{"$f":"+[1]ITV_CPET!M13","v":0},{"$f":"+[1]ITV_CPET!U13","v":0},{"$f":"+[1]ITV_CPERDP!M13","v":0},{"$f":"+[1]ITV_CPERDP!U13","v":0},{"$f":"+[1]ITV_CPERDE!M13","v":0},{"$f":"+[1]ITV_CPERDE!U13","v":0}]
["MTH Punta",{"$f":"+[1]ITV_CD!M14","v":0},{"$f":"+[1]ITV_CD!U14","v":23.2},null,{"$f":"+[1]ITV_CCOMF!M14","v":0},{"$f":"+[1]ITV_CCOMV!M14","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U14","v":0},{"$f":"+[1]ITV_CSERAP!M14","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U14","v":0},null,{"$f":"+[1]ITV_CX!M14","v":0},{"$f":"+[1]ITV_CCONAP!M14","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U14","v":0},{"$f":"+[1]ITV_CENEGEN!M15","v":0.22752},{"$f":"+[1]ITV_CENEGEN!U15","v":0},{"$f":"+[1]ITV_CPOTGEN!M15","v":1.0000000000000001E-5},{"$f":"+[1]ITV_CPOTGEN!U15","v":0.01},{"$f":"+[1]ITV_CPT!M14","v":6.8000000000000005E-4},{"$f":"+[1]ITV_CPT!U14","v":1.95},{"$f":"+[1]ITV_CPET!M14","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U14","v":0},{"$f":"+[1]ITV_CPERDP!M14","v":0},{"$f":"+[1]ITV_CPERDP!U14","v":0},{"$f":"+[1]ITV_CPERDE!M14","v":8.0700000000000008E-3},{"$f":"+[1]ITV_CPERDE!U14","v":0.19}]
["MTH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M15","v":0},{"$f":"+[1]ITV_CD!U15","v":3.4},null,{"$f":"+[1]ITV_CCOMF!M15","v":0},{"$f":"+[1]ITV_CCOMV!M15","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U15","v":0},{"$f":"+[1]ITV_CSERAP!M15","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U15","v":0},null,{"$f":"+[1]ITV_CX!M15","v":0},{"$f":"+[1]ITV_CCONAP!M15","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U15","v":0},{"$f":"+[1]ITV_CENEGEN!M16","v":0.11375},{"$f":"+[1]ITV_CENEGEN!U16","v":0},{"$f":"+[1]ITV_CPOTGEN!M16","v":1.0000000000000001E-5},{"$f":"+[1]ITV_CPOTGEN!U16","v":0},{"$f":"+[1]ITV_CPT!M15","v":6.8000000000000005E-4},{"$f":"+[1]ITV_CPT!U15","v":0.1},{"$f":"+[1]ITV_CPET!M15","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U15","v":0},{"$f":"+[1]ITV_CPERDP!M15","v":0},{"$f":"+[1]ITV_CPERDP!U15","v":0},{"$f":"+[1]ITV_CPERDE!M15","v":6.0299999999999998E-3},{"$f":"+[1]ITV_CPERDE!U15","v":0.12}]
["MTH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M16","v":0},{"$f":"+[1]ITV_CD!U16","v":3.4},null,{"$f":"+[1]ITV_CCOMF!M16","v":0},{"$f":"+[1]ITV_CCOMV!M16","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U16","v":0},{"$f":"+[1]ITV_CSERAP!M16","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U16","v":0},null,{"$f":"+[1]ITV_CX!M16","v":0},{"$f":"+[1]ITV_CCONAP!M16","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U16","v":0},{"$f":"+[1]ITV_CENEGEN!M17","v":5.987E-2},{"$f":"+[1]ITV_CENEGEN!U17","v":0},{"$f":"+[1]ITV_CPOTGEN!M17","v":1.0000000000000001E-5},{"$f":"+[1]ITV_CPOTGEN!U17","v":0},{"$f":"+[1]ITV_CPT!M16","v":6.8000000000000005E-4},{"$f":"+[1]ITV_CPT!U16","v":0.1},{"$f":"+[1]ITV_CPET!M16","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U16","v":0},{"$f":"+[1]ITV_CPERDP!M16","v":0},{"$f":"+[1]ITV_CPERDP!U16","v":0},{"$f":"+[1]ITV_CPERDE!M16","v":6.0299999999999998E-3},{"$f":"+[1]ITV_CPERDE!U16","v":0.12}]
["MTD",{"$f":"+[1]ITV_CD!M17","v":0},{"$f":"+[1]ITV_CD!U17","v":0},null,{"$f":"+[1]ITV_CCOMF!M17","v":14.21},{"$f":"+[1]ITV_CCOMV!M17","v":0},{"$f":"+[1]ITV_CCOMV!U17","v":0},{"$f":"+[1]ITV_CSERAP!M17","v":0},{"$f":"+[1]ITV_CSERAP!U17","v":0},null,{"$f":"+[1]ITV_CX!M17","v":141.31},{"$f":"+[1]ITV_CCONAP!M17","v":0},{"$f":"+[1]ITV_CCONAP!U17","v":0},{"$f":"+[1]ITV_CENEGEN!M18","v":0},{"$f":"+[1]ITV_CENEGEN!U18","v":0},{"$f":"+[1]ITV_CPOTGEN!M18","v":0},{"$f":"+[1]ITV_CPOTGEN!U18","v":0},{"$f":"+[1]ITV_CPT!M17","v":0},{"$f":"+[1]ITV_CPT!U17","v":0},{"$f":"+[1]ITV_CPET!M17","v":0},{"$f":"+[1]ITV_CPET!U17","v":0},{"$f":"+[1]ITV_CPERDP!M17","v":0},{"$f":"+[1]ITV_CPERDP!U17","v":0},{"$f":"+[1]ITV_CPERDE!M17","v":0},{"$f":"+[1]ITV_CPERDE!U17","v":0}]
["MTD_1 (0-10,000)",{"$f":"+[1]ITV_CD!M19","v":0},{"$f":"+[1]ITV_CD!U19","v":22.12},null,{"$f":"+[1]ITV_CCOMF!M19","v":14.21},{"$f":"+[1]ITV_CCOMV!M19","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U19","v":0},{"$f":"+[1]ITV_CSERAP!M19","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U19","v":0},null,{"$f":"+[1]ITV_CX!M19","v":0},{"$f":"+[1]ITV_CCONAP!M19","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U19","v":0},{"$f":"+[1]ITV_CENEGEN!M20","v":8.2350000000000007E-2},{"$f":"+[1]ITV_CENEGEN!U20","v":0},{"$f":"+[1]ITV_CPOTGEN!M20","v":1.5800000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U20","v":0.98},{"$f":"+[1]ITV_CPT!M19","v":3.4399999999999999E-3},{"$f":"+[1]ITV_CPT!U19","v":1.2},{"$f":"+[1]ITV_CPET!M19","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U19","v":0},{"$f":"+[1]ITV_CPERDP!M19","v":0},{"$f":"+[1]ITV_CPERDP!U19","v":0},{"$f":"+[1]ITV_CPERDE!M19","v":6.0699999999999999E-3},{"$f":"+[1]ITV_CPERDE!U19","v":0.19}]
["MTD_2 (10,001-30,000)",{"$f":"+[1]ITV_CD!M28","v":0},{"$f":"+[1]ITV_CD!U28","v":22.12},null,{"$f":"+[1]ITV_CCOMF!M28","v":14.21},{"$f":"+[1]ITV_CCOMV!M28","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U28","v":0},{"$f":"+[1]ITV_CSERAP!M28","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U28","v":0},null,{"$f":"+[1]ITV_CX!M28","v":0},{"$f":"+[1]ITV_CCONAP!M28","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U28","v":0},{"$f":"+[1]ITV_CENEGEN!M29","v":8.2350000000000007E-2},{"$f":"+[1]ITV_CENEGEN!U29","v":0},{"$f":"+[1]ITV_CPOTGEN!M29","v":1.5800000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U29","v":0.98},{"$f":"+[1]ITV_CPT!M28","v":3.4399999999999999E-3},{"$f":"+[1]ITV_CPT!U28","v":1.2},{"$f":"+[1]ITV_CPET!M28","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U28","v":0},{"$f":"+[1]ITV_CPERDP!M28","v":0},{"$f":"+[1]ITV_CPERDP!U28","v":0},{"$f":"+[1]ITV_CPERDE!M28","v":6.0699999999999999E-3},{"$f":"+[1]ITV_CPERDE!U28","v":0.19}]
["MTD_3 (30,001-50,000)",{"$f":"+[1]ITV_CD!M37","v":0},{"$f":"+[1]ITV_CD!U37","v":22.12},null,{"$f":"+[1]ITV_CCOMF!M37","v":14.21},{"$f":"+[1]ITV_CCOMV!M37","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U37","v":0},{"$f":"+[1]ITV_CSERAP!M37","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U37","v":0},null,{"$f":"+[1]ITV_CX!M37","v":0},{"$f":"+[1]ITV_CCONAP!M37","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U37","v":0},{"$f":"+[1]ITV_CENEGEN!M38","v":8.2350000000000007E-2},{"$f":"+[1]ITV_CENEGEN!U38","v":0},{"$f":"+[1]ITV_CPOTGEN!M38","v":1.5800000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U38","v":0.98},{"$f":"+[1]ITV_CPT!M37","v":3.4399999999999999E-3},{"$f":"+[1]ITV_CPT!U37","v":1.2},{"$f":"+[1]ITV_CPET!M37","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U37","v":0},{"$f":"+[1]ITV_CPERDP!M37","v":0},{"$f":"+[1]ITV_CPERDP!U37","v":0},{"$f":"+[1]ITV_CPERDE!M37","v":6.0699999999999999E-3},{"$f":"+[1]ITV_CPERDE!U37","v":0.19}]
["MTD_4 (50,001-más)",{"$f":"+[1]ITV_CD!M46","v":0},{"$f":"+[1]ITV_CD!U46","v":22.12},null,{"$f":"+[1]ITV_CCOMF!M46","v":14.21},{"$f":"+[1]ITV_CCOMV!M46","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U46","v":0},{"$f":"+[1]ITV_CSERAP!M46","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U46","v":0},null,{"$f":"+[1]ITV_CX!M46","v":0},{"$f":"+[1]ITV_CCONAP!M46","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U46","v":0},{"$f":"+[1]ITV_CENEGEN!M47","v":8.2350000000000007E-2},{"$f":"+[1]ITV_CENEGEN!U47","v":0},{"$f":"+[1]ITV_CPOTGEN!M47","v":1.5800000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U47","v":0.98},{"$f":"+[1]ITV_CPT!M46","v":3.4399999999999999E-3},{"$f":"+[1]ITV_CPT!U46","v":1.2},{"$f":"+[1]ITV_CPET!M46","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U46","v":0},{"$f":"+[1]ITV_CPERDP!M46","v":0},{"$f":"+[1]ITV_CPERDP!U46","v":0},{"$f":"+[1]ITV_CPERDE!M46","v":6.0699999999999999E-3},{"$f":"+[1]ITV_CPERDE!U46","v":0.19}]
["BTH",{"$f":"+[1]ITV_CD!M54","v":0},{"$f":"+[1]ITV_CD!U54","v":0},null,{"$f":"+[1]ITV_CCOMF!M54","v":5.65},{"$f":"+[1]ITV_CCOMV!M54","v":0},{"$f":"+[1]ITV_CCOMV!U54","v":0},{"$f":"+[1]ITV_CSERAP!M54","v":0},{"$f":"+[1]ITV_CSERAP!U54","v":0},null,{"$f":"+[1]ITV_CX!M54","v":71.760000000000005},{"$f":"+[1]ITV_CCONAP!M54","v":0},{"$f":"+[1]ITV_CCONAP!U54","v":0},{"$f":"+[1]ITV_CENEGEN!M55","v":0},{"$f":"+[1]ITV_CENEGEN!U55","v":0},{"$f":"+[1]ITV_CPOTGEN!M55","v":0},{"$f":"+[1]ITV_CPOTGEN!U55","v":0},{"$f":"+[1]ITV_CPT!M54","v":0},{"$f":"+[1]ITV_CPT!U54","v":0},{"$f":"+[1]ITV_CPET!M54","v":0},{"$f":"+[1]ITV_CPET!U54","v":0},{"$f":"+[1]ITV_CPERDP!M54","v":0},{"$f":"+[1]ITV_CPERDP!U54","v":0},{"$f":"+[1]ITV_CPERDE!M54","v":0},{"$f":"+[1]ITV_CPERDE!U54","v":0}]
["BTH Punta",{"$f":"+[1]ITV_CD!M55","v":0},{"$f":"+[1]ITV_CD!U55","v":23.88},null,{"$f":"+[1]ITV_CCOMF!M55","v":0},{"$f":"+[1]ITV_CCOMV!M55","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U55","v":0},{"$f":"+[1]ITV_CSERAP!M55","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U55","v":0},null,{"$f":"+[1]ITV_CX!M55","v":0},{"$f":"+[1]ITV_CCONAP!M55","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U55","v":0},{"$f":"+[1]ITV_CENEGEN!M56","v":0.18645},{"$f":"+[1]ITV_CENEGEN!U56","v":0},{"$f":"+[1]ITV_CPOTGEN!M56","v":5.1000000000000004E-4},{"$f":"+[1]ITV_CPOTGEN!U56","v":0.04},{"$f":"+[1]ITV_CPT!M55","v":3.0020000000000002E-2},{"$f":"+[1]ITV_CPT!U55","v":6.15},{"$f":"+[1]ITV_CPET!M55","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U55","v":0},{"$f":"+[1]ITV_CPERDP!M55","v":0},{"$f":"+[1]ITV_CPERDP!U55","v":0},{"$f":"+[1]ITV_CPERDE!M55","v":7.4700000000000001E-3},{"$f":"+[1]ITV_CPERDE!U55","v":0.13}]
["BTH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M56","v":0},{"$f":"+[1]ITV_CD!U56","v":2.89},null,{"$f":"+[1]ITV_CCOMF!M56","v":0},{"$f":"+[1]ITV_CCOMV!M56","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U56","v":0},{"$f":"+[1]ITV_CSERAP!M56","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U56","v":0},null,{"$f":"+[1]ITV_CX!M56","v":0},{"$f":"+[1]ITV_CCONAP!M56","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U56","v":0},{"$f":"+[1]ITV_CENEGEN!M57","v":7.6630000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U57","v":0},{"$f":"+[1]ITV_CPOTGEN!M57","v":5.1000000000000004E-4},{"$f":"+[1]ITV_CPOTGEN!U57","v":0},{"$f":"+[1]ITV_CPT!M56","v":3.0020000000000002E-2},{"$f":"+[1]ITV_CPT!U56","v":6.15},{"$f":"+[1]ITV_CPET!M56","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U56","v":0},{"$f":"+[1]ITV_CPERDP!M56","v":0},{"$f":"+[1]ITV_CPERDP!U56","v":0},{"$f":"+[1]ITV_CPERDE!M56","v":5.6499999999999996E-3},{"$f":"+[1]ITV_CPERDE!U56","v":0.12}]
["BTH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M57","v":0},{"$f":"+[1]ITV_CD!U57","v":2.89},null,{"$f":"+[1]ITV_CCOMF!M57","v":0},{"$f":"+[1]ITV_CCOMV!M57","v":1.1209999999999999E-2},{"$f":"+[1]ITV_CCOMV!U57","v":0},{"$f":"+[1]ITV_CSERAP!M57","v":1.24E-3},{"$f":"+[1]ITV_CSERAP!U57","v":0},null,{"$f":"+[1]ITV_CX!M57","v":0},{"$f":"+[1]ITV_CCONAP!M57","v":3.16E-3},{"$f":"+[1]ITV_CCONAP!U57","v":0},{"$f":"+[1]ITV_CENEGEN!M58","v":2.554E-2},{"$f":"+[1]ITV_CENEGEN!U58","v":0},{"$f":"+[1]ITV_CPOTGEN!M58","v":5.1000000000000004E-4},{"$f":"+[1]ITV_CPOTGEN!U58","v":0},{"$f":"+[1]ITV_CPT!M57","v":3.0020000000000002E-2},{"$f":"+[1]ITV_CPT!U57","v":6.15},{"$f":"+[1]ITV_CPET!M57","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U57","v":0},{"$f":"+[1]ITV_CPERDP!M57","v":0},{"$f":"+[1]ITV_CPERDP!U57","v":0},{"$f":"+[1]ITV_CPERDE!M57","v":5.6499999999999996E-3},{"$f":"+[1]ITV_CPERDE!U57","v":0.12}]
["BTD",{"$f":"+[1]ITV_CD!M58","v":0},{"$f":"+[1]ITV_CD!U58","v":0},null,{"$f":"+[1]ITV_CCOMF!M58","v":5.65},{"$f":"+[1]ITV_CCOMV!M58","v":0},{"$f":"+[1]ITV_CCOMV!U58","v":0},{"$f":"+[1]ITV_CSERAP!M58","v":0},{"$f":"+[1]ITV_CSERAP!U58","v":0},null,{"$f":"+[1]ITV_CX!M58","v":71.760000000000005},{"$f":"+[1]ITV_CCONAP!M58","v":0},{"$f":"+[1]ITV_CCONAP!U58","v":0},{"$f":"+[1]ITV_CENEGEN!M59","v":0},{"$f":"+[1]ITV_CENEGEN!U59","v":0},{"$f":"+[1]ITV_CPOTGEN!M59","v":0},{"$f":"+[1]ITV_CPOTGEN!U59","v":0},{"$f":"+[1]ITV_CPT!M58","v":0},{"$f":"+[1]ITV_CPT!U58","v":0},{"$f":"+[1]ITV_CPET!M58","v":0},{"$f":"+[1]ITV_CPET!U58","v":0},{"$f":"+[1]ITV_CPERDP!M58","v":0},{"$f":"+[1]ITV_CPERDP!U58","v":0},{"$f":"+[1]ITV_CPERDE!M58","v":0},{"$f":"+[1]ITV_CPERDE!U58","v":0}]
["BTD_1 (0-10,000)",{"$f":"+[1]ITV_CD!M60","v":0},{"$f":"+[1]ITV_CD!U60","v":23.36},null,{"$f":"+[1]ITV_CCOMF!M60","v":5.65},{"$f":"+[1]ITV_CCOMV!M60","v":1.124E-2},{"$f":"+[1]ITV_CCOMV!U60","v":0},{"$f":"+[1]ITV_CSERAP!M60","v":1.25E-3},{"$f":"+[1]ITV_CSERAP!U60","v":0},null,{"$f":"+[1]ITV_CX!M60","v":0},{"$f":"+[1]ITV_CCONAP!M60","v":3.1700000000000001E-3},{"$f":"+[1]ITV_CCONAP!U60","v":0},{"$f":"+[1]ITV_CENEGEN!M61","v":7.5190000000000007E-2},{"$f":"+[1]ITV_CENEGEN!U61","v":0},{"$f":"+[1]ITV_CPOTGEN!M61","v":1.6549999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U61","v":0.92},{"$f":"+[1]ITV_CPT!M60","v":2.6199999999999999E-3},{"$f":"+[1]ITV_CPT!U60","v":0.75},{"$f":"+[1]ITV_CPET!M60","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U60","v":0},{"$f":"+[1]ITV_CPERDP!M60","v":0},{"$f":"+[1]ITV_CPERDP!U60","v":0},{"$f":"+[1]ITV_CPERDE!M60","v":6.0800000000000003E-3},{"$f":"+[1]ITV_CPERDE!U60","v":0.16}]
["BTD_2 (10,001-30,000)",{"$f":"+[1]ITV_CD!M69","v":0},{"$f":"+[1]ITV_CD!U69","v":23.36},null,{"$f":"+[1]ITV_CCOMF!M69","v":5.65},{"$f":"+[1]ITV_CCOMV!M69","v":1.124E-2},{"$f":"+[1]ITV_CCOMV!U69","v":0},{"$f":"+[1]ITV_CSERAP!M69","v":1.25E-3},{"$f":"+[1]ITV_CSERAP!U69","v":0},null,{"$f":"+[1]ITV_CX!M69","v":0},{"$f":"+[1]ITV_CCONAP!M69","v":3.1700000000000001E-3},{"$f":"+[1]ITV_CCONAP!U69","v":0},{"$f":"+[1]ITV_CENEGEN!M70","v":8.0939999999999998E-2},{"$f":"+[1]ITV_CENEGEN!U70","v":0},{"$f":"+[1]ITV_CPOTGEN!M70","v":1.7819999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U70","v":0.92},{"$f":"+[1]ITV_CPT!M69","v":2.6199999999999999E-3},{"$f":"+[1]ITV_CPT!U69","v":0.75},{"$f":"+[1]ITV_CPET!M69","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U69","v":0},{"$f":"+[1]ITV_CPERDP!M69","v":0},{"$f":"+[1]ITV_CPERDP!U69","v":0},{"$f":"+[1]ITV_CPERDE!M69","v":6.0800000000000003E-3},{"$f":"+[1]ITV_CPERDE!U69","v":0.16}]
["BTD_3 (30,001-50,000)",{"$f":"+[1]ITV_CD!M78","v":0},{"$f":"+[1]ITV_CD!U78","v":23.36},null,{"$f":"+[1]ITV_CCOMF!M78","v":5.65},{"$f":"+[1]ITV_CCOMV!M78","v":1.124E-2},{"$f":"+[1]ITV_CCOMV!U78","v":0},{"$f":"+[1]ITV_CSERAP!M78","v":1.25E-3},{"$f":"+[1]ITV_CSERAP!U78","v":0},null,{"$f":"+[1]ITV_CX!M78","v":0},{"$f":"+[1]ITV_CCONAP!M78","v":3.1700000000000001E-3},{"$f":"+[1]ITV_CCONAP!U78","v":0},{"$f":"+[1]ITV_CENEGEN!M79","v":8.4970000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U79","v":0},{"$f":"+[1]ITV_CPOTGEN!M79","v":1.8689999999999998E-2},{"$f":"+[1]ITV_CPOTGEN!U79","v":0.92},{"$f":"+[1]ITV_CPT!M78","v":2.6199999999999999E-3},{"$f":"+[1]ITV_CPT!U78","v":0.75},{"$f":"+[1]ITV_CPET!M78","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U78","v":0},{"$f":"+[1]ITV_CPERDP!M78","v":0},{"$f":"+[1]ITV_CPERDP!U78","v":0},{"$f":"+[1]ITV_CPERDE!M78","v":6.0800000000000003E-3},{"$f":"+[1]ITV_CPERDE!U78","v":0.16}]
["BTD_4 (50,001-más)",{"$f":"+[1]ITV_CD!M87","v":0},{"$f":"+[1]ITV_CD!U87","v":23.36},null,{"$f":"+[1]ITV_CCOMF!M87","v":5.65},{"$f":"+[1]ITV_CCOMV!M87","v":1.124E-2},{"$f":"+[1]ITV_CCOMV!U87","v":0},{"$f":"+[1]ITV_CSERAP!M87","v":1.25E-3},{"$f":"+[1]ITV_CSERAP!U87","v":0},null,{"$f":"+[1]ITV_CX!M87","v":0},{"$f":"+[1]ITV_CCONAP!M87","v":3.1700000000000001E-3},{"$f":"+[1]ITV_CCONAP!U87","v":0},{"$f":"+[1]ITV_CENEGEN!M88","v":0.10337},{"$f":"+[1]ITV_CENEGEN!U88","v":0},{"$f":"+[1]ITV_CPOTGEN!M88","v":2.274E-2},{"$f":"+[1]ITV_CPOTGEN!U88","v":0.92},{"$f":"+[1]ITV_CPT!M87","v":2.6199999999999999E-3},{"$f":"+[1]ITV_CPT!U87","v":0.75},{"$f":"+[1]ITV_CPET!M87","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U87","v":0},{"$f":"+[1]ITV_CPERDP!M87","v":0},{"$f":"+[1]ITV_CPERDP!U87","v":0},{"$f":"+[1]ITV_CPERDE!M87","v":6.0800000000000003E-3},{"$f":"+[1]ITV_CPERDE!U87","v":0.16}]
["BTS",{"$f":"+[1]ITV_CD!M95","v":0},{"$f":"+[1]ITV_CD!U95","v":0},null,{"$f":"+[1]ITV_CCOMF!M95","v":3.04},{"$f":"+[1]ITV_CCOMV!M95","v":0},{"$f":"+[1]ITV_CCOMV!U95","v":0},{"$f":"+[1]ITV_CSERAP!M95","v":0},{"$f":"+[1]ITV_CSERAP!U95","v":0},null,{"$f":"+[1]ITV_CX!M95","v":16.649999999999999},{"$f":"+[1]ITV_CCONAP!M95","v":0},{"$f":"+[1]ITV_CCONAP!U95","v":0},{"$f":"+[1]ITV_CENEGEN!M96","v":0},{"$f":"+[1]ITV_CENEGEN!U96","v":0},{"$f":"+[1]ITV_CPOTGEN!M96","v":0},{"$f":"+[1]ITV_CPOTGEN!U96","v":0},{"$f":"+[1]ITV_CPT!M95","v":0},{"$f":"+[1]ITV_CPT!U95","v":0},{"$f":"+[1]ITV_CPET!M95","v":0},{"$f":"+[1]ITV_CPET!U95","v":0},{"$f":"+[1]ITV_CPERDP!M95","v":0},{"$f":"+[1]ITV_CPERDP!U95","v":0},{"$f":"+[1]ITV_CPERDE!M95","v":0},{"$f":"+[1]ITV_CPERDE!U95","v":0}]
["BTS_1 (0-300)",{"$f":"+[1]ITV_CD!M97","v":5.935E-2},{"$f":"+[1]ITV_CD!U97","v":0},null,{"$f":"+[1]ITV_CCOMF!M97","v":3.04},{"$f":"+[1]ITV_CCOMV!M97","v":1.205E-2},{"$f":"+[1]ITV_CCOMV!U97","v":0},{"$f":"+[1]ITV_CSERAP!M97","v":1.3500000000000001E-3},{"$f":"+[1]ITV_CSERAP!U97","v":0},null,{"$f":"+[1]ITV_CX!M97","v":0},{"$f":"+[1]ITV_CCONAP!M97","v":3.3999999999999998E-3},{"$f":"+[1]ITV_CCONAP!U97","v":0},{"$f":"+[1]ITV_CENEGEN!M98","v":5.3076182271800193E-2},{"$f":"+[1]ITV_CENEGEN!U98","v":0},{"$f":"+[1]ITV_CPOTGEN!M98","v":2.0523817728199802E-2},{"$f":"+[1]ITV_CPOTGEN!U98","v":0},{"$f":"+[1]ITV_CPT!M97","v":6.5500000000000003E-3},{"$f":"+[1]ITV_CPT!U97","v":0},{"$f":"+[1]ITV_CPET!M97","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U97","v":0},{"$f":"+[1]ITV_CPERDP!M97","v":0},{"$f":"+[1]ITV_CPERDP!U97","v":0},{"$f":"+[1]ITV_CPERDE!M97","v":7.0899999999999999E-3},{"$f":"+[1]ITV_CPERDE!U97","v":0}]
["BTS_2 (301-700)",{"$f":"+[1]ITV_CD!M106","v":5.935E-2},{"$f":"+[1]ITV_CD!U106","v":0},null,{"$f":"+[1]ITV_CCOMF!M106","v":3.04},{"$f":"+[1]ITV_CCOMV!M106","v":1.205E-2},{"$f":"+[1]ITV_CCOMV!U106","v":0},{"$f":"+[1]ITV_CSERAP!M106","v":1.3500000000000001E-3},{"$f":"+[1]ITV_CSERAP!U106","v":0},null,{"$f":"+[1]ITV_CX!M106","v":0},{"$f":"+[1]ITV_CCONAP!M106","v":3.3999999999999998E-3},{"$f":"+[1]ITV_CCONAP!U106","v":0},{"$f":"+[1]ITV_CENEGEN!M107","v":8.9486731767767488E-2},{"$f":"+[1]ITV_CENEGEN!U107","v":0},{"$f":"+[1]ITV_CPOTGEN!M107","v":3.4603268232232524E-2},{"$f":"+[1]ITV_CPOTGEN!U107","v":0},{"$f":"+[1]ITV_CPT!M106","v":6.5500000000000003E-3},{"$f":"+[1]ITV_CPT!U106","v":0},{"$f":"+[1]ITV_CPET!M106","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U106","v":0},{"$f":"+[1]ITV_CPERDP!M106","v":0},{"$f":"+[1]ITV_CPERDP!U106","v":0},{"$f":"+[1]ITV_CPERDE!M106","v":7.0899999999999999E-3},{"$f":"+[1]ITV_CPERDE!U106","v":0}]
["BTS_3 (701-más)",{"$f":"+[1]ITV_CD!M115","v":5.935E-2},{"$f":"+[1]ITV_CD!U115","v":0},null,{"$f":"+[1]ITV_CCOMF!M115","v":3.04},{"$f":"+[1]ITV_CCOMV!M115","v":1.205E-2},{"$f":"+[1]ITV_CCOMV!U115","v":0},{"$f":"+[1]ITV_CSERAP!M115","v":1.3500000000000001E-3},{"$f":"+[1]ITV_CSERAP!U115","v":0},null,{"$f":"+[1]ITV_CX!M115","v":0},{"$f":"+[1]ITV_CCONAP!M115","v":3.3999999999999998E-3},{"$f":"+[1]ITV_CCONAP!U115","v":0},{"$f":"+[1]ITV_CENEGEN!M116","v":0.15969729027296406},{"$f":"+[1]ITV_CENEGEN!U116","v":0},{"$f":"+[1]ITV_CPOTGEN!M116","v":6.1752709727035969E-2},{"$f":"+[1]ITV_CPOTGEN!U116","v":0},{"$f":"+[1]ITV_CPT!M115","v":6.5500000000000003E-3},{"$f":"+[1]ITV_CPT!U115","v":0},{"$f":"+[1]ITV_CPET!M115","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U115","v":0},{"$f":"+[1]ITV_CPERDP!M115","v":0},{"$f":"+[1]ITV_CPERDP!U115","v":0},{"$f":"+[1]ITV_CPERDE!M115","v":7.0899999999999999E-3},{"$f":"+[1]ITV_CPERDE!U115","v":0}]
["BTSH",null,null,null,{"$f":"+[1]ITV_CCOMF!M129","v":3.04}]
["BTSH_1"]
["BTSH_1 Punta",{"$f":"+[1]ITV_CD!M129","v":6.4399999999999999E-2},{"$f":"+[1]ITV_CD!U129","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M129","v":1.1509999999999999E-2},{"$f":"+[1]ITV_CCOMV!U129","v":0},{"$f":"+[1]ITV_CSERAP!M129","v":1.2999999999999999E-3},{"$f":"+[1]ITV_CSERAP!U129","v":0},null,{"$f":"+[1]ITV_CX!M129","v":0},{"$f":"+[1]ITV_CCONAP!M129","v":3.2200000000000002E-3},{"$f":"+[1]ITV_CCONAP!U129","v":0},{"$f":"+[1]ITV_CENEGEN!M130","v":0.19739999999999999},{"$f":"+[1]ITV_CENEGEN!U130","v":0},{"$f":"+[1]ITV_CPOTGEN!M130","v":3.2530000000000003E-2},{"$f":"+[1]ITV_CPOTGEN!U130","v":0},{"$f":"+[1]ITV_CPT!M129","v":6.2100000000000002E-3},{"$f":"+[1]ITV_CPT!U129","v":0},{"$f":"+[1]ITV_CPET!M129","v":6.9999999999999994E-5},{"$f":"+[1]ITV_CPET!U129","v":0},{"$f":"+[1]ITV_CPERDP!M129","v":0},{"$f":"+[1]ITV_CPERDP!U129","v":0},{"$f":"+[1]ITV_CPERDE!M129","v":7.0000000000000001E-3},{"$f":"+[1]ITV_CPERDE!U129","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M130","v":5.7500000000000002E-2},{"$f":"+[1]ITV_CD!U130","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M130","v":1.1509999999999999E-2},{"$f":"+[1]ITV_CCOMV!U130","v":0},{"$f":"+[1]ITV_CSERAP!M130","v":1.2999999999999999E-3},{"$f":"+[1]ITV_CSERAP!U130","v":0},null,{"$f":"+[1]ITV_CX!M130","v":0},{"$f":"+[1]ITV_CCONAP!M130","v":3.2200000000000002E-3},{"$f":"+[1]ITV_CCONAP!U130","v":0},{"$f":"+[1]ITV_CENEGEN!M131","v":8.0759999999999998E-2},{"$f":"+[1]ITV_CENEGEN!U131","v":0},{"$f":"+[1]ITV_CPOTGEN!M131","v":3.2530000000000003E-2},{"$f":"+[1]ITV_CPOTGEN!U131","v":0},{"$f":"+[1]ITV_CPT!M130","v":6.2100000000000002E-3},{"$f":"+[1]ITV_CPT!U130","v":0},{"$f":"+[1]ITV_CPET!M130","v":6.9999999999999994E-5},{"$f":"+[1]ITV_CPET!U130","v":0},{"$f":"+[1]ITV_CPERDP!M130","v":0},{"$f":"+[1]ITV_CPERDP!U130","v":0},{"$f":"+[1]ITV_CPERDE!M130","v":7.0000000000000001E-3},{"$f":"+[1]ITV_CPERDE!U130","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M131","v":5.1330000000000001E-2},{"$f":"+[1]ITV_CD!U131","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M131","v":1.1509999999999999E-2},{"$f":"+[1]ITV_CCOMV!U131","v":0},{"$f":"+[1]ITV_CSERAP!M131","v":1.2999999999999999E-3},{"$f":"+[1]ITV_CSERAP!U131","v":0},null,{"$f":"+[1]ITV_CX!M131","v":0},{"$f":"+[1]ITV_CCONAP!M131","v":3.2200000000000002E-3},{"$f":"+[1]ITV_CCONAP!U131","v":0},{"$f":"+[1]ITV_CENEGEN!M132","v":1.7899999999999999E-3},{"$f":"+[1]ITV_CENEGEN!U132","v":0},{"$f":"+[1]ITV_CPOTGEN!M132","v":3.2530000000000003E-2},{"$f":"+[1]ITV_CPOTGEN!U132","v":0},{"$f":"+[1]ITV_CPT!M131","v":6.2100000000000002E-3},{"$f":"+[1]ITV_CPT!U131","v":0},{"$f":"+[1]ITV_CPET!M131","v":6.9999999999999994E-5},{"$f":"+[1]ITV_CPET!U131","v":0},{"$f":"+[1]ITV_CPERDP!M131","v":0},{"$f":"+[1]ITV_CPERDP!U131","v":0},{"$f":"+[1]ITV_CPERDE!M131","v":7.0000000000000001E-3},{"$f":"+[1]ITV_CPERDE!U131","v":0}]
["BTSH_2"]
["BTSH_2 Punta",{"$f":"+[1]ITV_CD!M133","v":0},{"$f":"+[1]ITV_CD!U133","v":0},null,{"$f":"+[1]ITV_CCOMF!M133","v":0},{"$f":"+[1]ITV_CCOMV!M133","v":0},{"$f":"+[1]ITV_CCOMV!U133","v":0},{"$f":"+[1]ITV_CSERAP!M133","v":0},{"$f":"+[1]ITV_CSERAP!U133","v":0},null,{"$f":"+[1]ITV_CX!M133","v":0},{"$f":"+[1]ITV_CCONAP!M133","v":0},{"$f":"+[1]ITV_CCONAP!U133","v":0},{"$f":"+[1]ITV_CENEGEN!M134","v":0},{"$f":"+[1]ITV_CENEGEN!U134","v":0},{"$f":"+[1]ITV_CPOTGEN!M134","v":0},{"$f":"+[1]ITV_CPOTGEN!U134","v":0},{"$f":"+[1]ITV_CPT!M133","v":0},{"$f":"+[1]ITV_CPT!U133","v":0},{"$f":"+[1]ITV_CPET!M133","v":0},{"$f":"+[1]ITV_CPET!U133","v":0},{"$f":"+[1]ITV_CPERDP!M133","v":0},{"$f":"+[1]ITV_CPERDP!U133","v":0},{"$f":"+[1]ITV_CPERDE!M133","v":0},{"$f":"+[1]ITV_CPERDE!U133","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M134","v":0},{"$f":"+[1]ITV_CD!U134","v":0},null,{"$f":"+[1]ITV_CCOMF!M134","v":0},{"$f":"+[1]ITV_CCOMV!M134","v":0},{"$f":"+[1]ITV_CCOMV!U134","v":0},{"$f":"+[1]ITV_CSERAP!M134","v":0},{"$f":"+[1]ITV_CSERAP!U134","v":0},null,{"$f":"+[1]ITV_CX!M134","v":0},{"$f":"+[1]ITV_CCONAP!M134","v":0},{"$f":"+[1]ITV_CCONAP!U134","v":0},{"$f":"+[1]ITV_CENEGEN!M135","v":0},{"$f":"+[1]ITV_CENEGEN!U135","v":0},{"$f":"+[1]ITV_CPOTGEN!M135","v":0},{"$f":"+[1]ITV_CPOTGEN!U135","v":0},{"$f":"+[1]ITV_CPT!M134","v":0},{"$f":"+[1]ITV_CPT!U134","v":0},{"$f":"+[1]ITV_CPET!M134","v":0},{"$f":"+[1]ITV_CPET!U134","v":0},{"$f":"+[1]ITV_CPERDP!M134","v":0},{"$f":"+[1]ITV_CPERDP!U134","v":0},{"$f":"+[1]ITV_CPERDE!M134","v":0},{"$f":"+[1]ITV_CPERDE!U134","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M135","v":0},{"$f":"+[1]ITV_CD!U135","v":0},null,{"$f":"+[1]ITV_CCOMF!M135","v":0},{"$f":"+[1]ITV_CCOMV!M135","v":0},{"$f":"+[1]ITV_CCOMV!U135","v":0},{"$f":"+[1]ITV_CSERAP!M135","v":0},{"$f":"+[1]ITV_CSERAP!U135","v":0},null,{"$f":"+[1]ITV_CX!M135","v":0},{"$f":"+[1]ITV_CCONAP!M135","v":0},{"$f":"+[1]ITV_CCONAP!U135","v":0},{"$f":"+[1]ITV_CENEGEN!M136","v":0},{"$f":"+[1]ITV_CENEGEN!U136","v":0},{"$f":"+[1]ITV_CPOTGEN!M136","v":0},{"$f":"+[1]ITV_CPOTGEN!U136","v":0},{"$f":"+[1]ITV_CPT!M135","v":0},{"$f":"+[1]ITV_CPT!U135","v":0},{"$f":"+[1]ITV_CPET!M135","v":0},{"$f":"+[1]ITV_CPET!U135","v":0},{"$f":"+[1]ITV_CPERDP!M135","v":0},{"$f":"+[1]ITV_CPERDP!U135","v":0},{"$f":"+[1]ITV_CPERDE!M135","v":0},{"$f":"+[1]ITV_CPERDE!U135","v":0}]
["BTSH_3"]
["BTSH_3 Punta",{"$f":"+[1]ITV_CD!M137","v":0},{"$f":"+[1]ITV_CD!U137","v":0},null,{"$f":"+[1]ITV_CCOMF!M137","v":0},{"$f":"+[1]ITV_CCOMV!M137","v":0},{"$f":"+[1]ITV_CCOMV!U137","v":0},{"$f":"+[1]ITV_CSERAP!M137","v":0},{"$f":"+[1]ITV_CSERAP!U137","v":0},null,{"$f":"+[1]ITV_CX!M137","v":0},{"$f":"+[1]ITV_CCONAP!M137","v":0},{"$f":"+[1]ITV_CCONAP!U137","v":0},{"$f":"+[1]ITV_CENEGEN!M138","v":0},{"$f":"+[1]ITV_CENEGEN!U138","v":0},{"$f":"+[1]ITV_CPOTGEN!M138","v":0},{"$f":"+[1]ITV_CPOTGEN!U138","v":0},{"$f":"+[1]ITV_CPT!M137","v":0},{"$f":"+[1]ITV_CPT!U137","v":0},{"$f":"+[1]ITV_CPET!M137","v":0},{"$f":"+[1]ITV_CPET!U137","v":0},{"$f":"+[1]ITV_CPERDP!M137","v":0},{"$f":"+[1]ITV_CPERDP!U137","v":0},{"$f":"+[1]ITV_CPERDE!M137","v":0},{"$f":"+[1]ITV_CPERDE!U137","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M138","v":0},{"$f":"+[1]ITV_CD!U138","v":0},null,{"$f":"+[1]ITV_CCOMF!M138","v":0},{"$f":"+[1]ITV_CCOMV!M138","v":0},{"$f":"+[1]ITV_CCOMV!U138","v":0},{"$f":"+[1]ITV_CSERAP!M138","v":0},{"$f":"+[1]ITV_CSERAP!U138","v":0},null,{"$f":"+[1]ITV_CX!M138","v":0},{"$f":"+[1]ITV_CCONAP!M138","v":0},{"$f":"+[1]ITV_CCONAP!U138","v":0},{"$f":"+[1]ITV_CENEGEN!M139","v":0},{"$f":"+[1]ITV_CENEGEN!U139","v":0},{"$f":"+[1]ITV_CPOTGEN!M139","v":0},{"$f":"+[1]ITV_CPOTGEN!U139","v":0},{"$f":"+[1]ITV_CPT!M138","v":0},{"$f":"+[1]ITV_CPT!U138","v":0},{"$f":"+[1]ITV_CPET!M138","v":0},{"$f":"+[1]ITV_CPET!U138","v":0},{"$f":"+[1]ITV_CPERDP!M138","v":0},{"$f":"+[1]ITV_CPERDP!U138","v":0},{"$f":"+[1]ITV_CPERDE!M138","v":0},{"$f":"+[1]ITV_CPERDE!U138","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M139","v":0},{"$f":"+[1]ITV_CD!U139","v":0},null,{"$f":"+[1]ITV_CCOMF!M139","v":0},{"$f":"+[1]ITV_CCOMV!M139","v":0},{"$f":"+[1]ITV_CCOMV!U139","v":0},{"$f":"+[1]ITV_CSERAP!M139","v":0},{"$f":"+[1]ITV_CSERAP!U139","v":0},null,{"$f":"+[1]ITV_CX!M139","v":0},{"$f":"+[1]ITV_CCONAP!M139","v":0},{"$f":"+[1]ITV_CCONAP!U139","v":0},{"$f":"+[1]ITV_CENEGEN!M140","v":0},{"$f":"+[1]ITV_CENEGEN!U140","v":0},{"$f":"+[1]ITV_CPOTGEN!M140","v":0},{"$f":"+[1]ITV_CPOTGEN!U140","v":0},{"$f":"+[1]ITV_CPT!M139","v":0},{"$f":"+[1]ITV_CPT!U139","v":0},{"$f":"+[1]ITV_CPET!M139","v":0},{"$f":"+[1]ITV_CPET!U139","v":0},{"$f":"+[1]ITV_CPERDP!M139","v":0},{"$f":"+[1]ITV_CPERDP!U139","v":0},{"$f":"+[1]ITV_CPERDE!M139","v":0},{"$f":"+[1]ITV_CPERDE!U139","v":0}]
["BTS Prepago"]
["BTS Prep",{"$f":"+[1]ITV_CD!M141","v":5.9520000000000003E-2},{"$f":"+[1]ITV_CD!U141","v":0},{"$f":"+[1]ITV_CCOMF!M141","v":1.223E-2},null,{"$f":"+[1]ITV_CCOMV!M141","v":1.2070000000000001E-2},{"$f":"+[1]ITV_CCOMV!U141","v":0},{"$f":"+[1]ITV_CSERAP!M141","v":1.3699999999999999E-3},{"$f":"+[1]ITV_CSERAP!U141","v":0},null,{"$f":"+[1]ITV_CX!M141","v":0},{"$f":"+[1]ITV_CCONAP!M141","v":0},{"$f":"+[1]ITV_CCONAP!U141","v":0},{"$f":"+[1]ITV_CENEGEN!M142","v":4.3016226528707631E-2},{"$f":"+[1]ITV_CENEGEN!U142","v":0},{"$f":"+[1]ITV_CPOTGEN!M142","v":1.6633773471292367E-2},{"$f":"+[1]ITV_CPOTGEN!U142","v":0},{"$f":"+[1]ITV_CPT!M141","v":6.5599999999999999E-3},{"$f":"+[1]ITV_CPT!U141","v":0},{"$f":"+[1]ITV_CPET!M141","v":8.0000000000000007E-5},{"$f":"+[1]ITV_CPET!U141","v":0},{"$f":"+[1]ITV_CPERDP!M141","v":0},{"$f":"+[1]ITV_CPERDP!U141","v":0},{"$f":"+[1]ITV_CPERDE!M141","v":7.79E-3},{"$f":"+[1]ITV_CPERDE!U141","v":0}]

{"sheet":"Resumen","index":2,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,17,4,17],[3,18,4,18],[3,19,4,19],[18,7,18,10],[27,2,27,5],[27,7,27,10],[3,15,4,15],[3,2,3,5],[3,7,3,10],[18,2,18,5],[3,12,3,13],[18,12,18,13],[27,12,27,13],[27,15,28,15],[18,15,19,15]]}
[{"$f":"+\"Resumen y Controles\"&\" - \"&PremisaCosto!A2","v":"Resumen y Controles - EDECHI"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuperación costos 2026/2027","Cuatro años = 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Tres años = 2"]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP",null,null,"Checks",null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar en tres años"]
["Resumen siguiendo Regimen Tarifario","u.m.",{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+C5","v":"2026/2027"},{"$f":"+D5","v":"2027/2028"},{"$f":"+E5","v":"2028/2029"},{"$f":"+F5","v":"2029/2030"},null,"Permitido","Ingresos"]
["Sistema de Distribucion","$",{"$f":"+(Costos!E35)","v":53024573.849853188},{"$f":"+(Costos!F35)","v":61891989.735605396},{"$f":"+(Costos!G35)","v":62720497.027913988},{"$f":"+(Costos!H35)","v":64792989.003524639},null,{"$f":"+CD!Z10+CD!AE10","v":58444522.567470446},{"$f":"+CD!AA10+CD!AF10","v":59630451.262109108},{"$f":"+CD!AB10+CD!AG10","v":60891081.014390215},{"$f":"+CD!AC10+CD!AH10","v":62231326.76577501},null,{"$f":"+SUMPRODUCT(C6:F6,PremisaCosto!$F$84:$I$84)","v":197682675.14073864},{"$f":"+SUMPRODUCT(H6:K6,PremisaCosto!$F$84:$I$84)","v":197682675.14073867},null,{"$f":"+IF(ROUND(M6-N6,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+N6-M6","v":0},{"$f":"IF($R$3=1,0,CD!Z4)","v":0},{"$f":"IF($R$3=1,0,CD!AA4)","v":0},{"$f":"+R6-S6","v":0}]
["Conexión","$",{"$f":"+Costos!E39","v":109068.56290606828},{"$f":"+Costos!F39","v":112735.03823004897},{"$f":"+Costos!G39","v":116522.49623800474},{"$f":"+Costos!H39","v":120435.01151985956},null,{"$f":"+CX!Z10+CX!AE10","v":109068.56290606871},{"$f":"+CX!AA10+CX!AF10","v":112735.03823004836},{"$f":"+CX!AB10+CX!AG10","v":116522.49623800559},{"$f":"+CX!AC10+CX!AH10","v":120435.01151985889},null,{"$f":"+SUMPRODUCT(C7:F7,PremisaCosto!$F$84:$I$84)","v":375414.9479280443},{"$f":"+SUMPRODUCT(H7:K7,PremisaCosto!$F$84:$I$84)","v":375414.94792804436},null,{"$f":"+IF(ROUND(M7-N7,0)=0,\"OK\",\"Error\")","v":"OK"},0,{"$f":"IF($R$3=1,0,CX!Z4)","v":0},{"$f":"IF($R$3=1,0,CX!AA4)","v":0},{"$f":"+R7-S7","v":0}]
["Comercializacion Fijo","$",{"$f":"+Costos!E41","v":6746881.9200424366},{"$f":"+Costos!F41","v":6973329.2738828035},{"$f":"+Costos!G41","v":7207400.0958128963},{"$f":"+Costos!H41","v":7449350.4403726226},null,{"$f":"+CCOMF!Z10+CCOMF!AE10","v":6746881.9210804831},{"$f":"+CCOMF!AA10+CCOMF!AF10","v":6973329.2742773136},{"$f":"+CCOMF!AB10+CCOMF!AG10","v":7207400.0953517258},{"$f":"+CCOMF!AC10+CCOMF!AH10","v":7449350.4389896672},null,{"$f":"+SUMPRODUCT(C8:F8,PremisaCosto!$F$84:$I$84)","v":23221617.980929017},{"$f":"+SUMPRODUCT(H8:K8,PremisaCosto!$F$84:$I$84)","v":23221617.980929021},null,"OK",{"$f":"+N8-M8","v":0},{"$f":"IF($R$3=1,0,CCOMF!Z4)","v":0},{"$f":"IF($R$3=1,0,CCOMF!AA4)","v":0},{"$f":"+R8-S8","v":0}]
["Comercializacion Variable","$",{"$f":"+Costos!E42","v":7905934.2904855572},{"$f":"+Costos!F42","v":10088228.608279407},{"$f":"+Costos!G42","v":10442092.571398659},{"$f":"+Costos!H42","v":10790997.804570656},null,{"$f":"+CCOMV!Z10+CCOMV!AE10","v":9420212.9336380139},{"$f":"+CCOMV!AA10+CCOMV!AF10","v":9609003.1845518369},{"$f":"+CCOMV!AB10+CCOMV!AG10","v":9809464.2560488414},{"$f":"+CCOMV!AC10+CCOMV!AH10","v":10022676.274061708},null,{"$f":"+SUMPRODUCT(C9:F9,PremisaCosto!$F$84:$I$84)","v":31851402.754420999},{"$f":"+SUMPRODUCT(H9:K9,PremisaCosto!$F$84:$I$84)","v":31851402.754421003},null,"OK",{"$f":"+N9-M9","v":0},{"$f":"IF($R$3=1,0,CCOMV!Z4)","v":0},{"$f":"IF($R$3=1,0,CCOMV!AA4)","v":0},{"$f":"+R9-S9","v":0}]
["Servicio Alumbrado Publico","$",{"$f":"+Costos!E43","v":1213225.4730579597},{"$f":"+Costos!F43","v":1335086.2737934319},{"$f":"+Costos!G43","v":1307740.6907507998},{"$f":"+Costos!H43","v":1280226.9417256652},null,{"$f":"+CSERAP!Z10+CSERAP!AE10","v":1246043.730503256},{"$f":"+CSERAP!AA10+CSERAP!AF10","v":1270987.2186097675},{"$f":"+CSERAP!AB10+CSERAP!AG10","v":1297470.5251548162},{"$f":"+CSERAP!AC10+CSERAP!AH10","v":1325639.4639414719},null,{"$f":"+SUMPRODUCT(C10:F10,PremisaCosto!$F$84:$I$84)","v":4212956.2274821857},{"$f":"+SUMPRODUCT(H10:K10,PremisaCosto!$F$84:$I$84)","v":4212956.2274821866},null,"OK",{"$f":"+N10-M10","v":0},{"$f":"IF($R$3=1,0,CSERAP!Z4)","v":0},{"$f":"IF($R$3=1,0,CSERAP!AA4)","v":0},{"$f":"+R10-S10","v":0}]
["Consumo Alumbrado Publico","$",{"$f":"+Costos!E27","v":2783591.7851322745},{"$f":"+Costos!F27","v":2798247.0945641897},{"$f":"+Costos!G27","v":2812979.562613864},{"$f":"+Costos!H27","v":2827789.5955130672},null,{"$f":"+CCONAP!Z10+CCONAP!AE10","v":2783591.7851322745},{"$f":"+CCONAP!AA10+CCONAP!AF10","v":2839367.5493920906},{"$f":"+CCONAP!AB10+CCONAP!AG10","v":2898590.5443531116},{"$f":"+CCONAP!AC10+CCONAP!AH10","v":2961580.9855449265},null,{"$f":"+SUMPRODUCT(C11:F11,PremisaCosto!$F$84:$I$84)","v":9216285.034579888},{"$f":"+SUMPRODUCT(H11:K11,PremisaCosto!$F$84:$I$84)","v":9411766.1851675455},null,{"$f":"+IF(ROUND(C11-H11,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+H11-C11","v":0},null,null,{"$f":"+SUM(T6:T10)","v":0}]
["Generacion Energia","$",{"$f":"+Costos!E22+Costos!E23","v":75851737.926216066},{"$f":"+Costos!F22+Costos!F23","v":77392851.553876951},{"$f":"+Costos!G22+Costos!G23","v":79026645.265141755},{"$f":"+Costos!H22+Costos!H23","v":80762511.959151611},null,{"$f":"+CENEGEN!AE10+CENEGEN!Z10","v":75851737.926216081},{"$f":"+CENEGEN!AF10+CENEGEN!AA10","v":77287388.274512321},{"$f":"+CENEGEN!AG10+CENEGEN!AB10","v":78822201.559429139},{"$f":"+CENEGEN!AH10+CENEGEN!AC10","v":80464453.231689677},null,{"$f":"+SUMPRODUCT(C12:F12,PremisaCosto!$F$84:$I$84)","v":256559512.78443021},{"$f":"+SUMPRODUCT(H12:K12,PremisaCosto!$F$84:$I$84)","v":256101472.75865954},null,{"$f":"+IF(ROUND(C12-H12,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Energia Distribucion","$",{"$f":"+Costos!E11+Costos!E12","v":8386124.7089501889},{"$f":"+Costos!F11+Costos!F12","v":11073096.259471629},{"$f":"+Costos!G11+Costos!G12","v":11283178.777833998},{"$f":"+Costos!H11+Costos!H12","v":11506202.212034347},null,{"$f":"+CPERDE!AY10+CPERDE!AT10","v":8386124.708950188},{"$f":"+CPERDE!AZ10+CPERDE!AU10","v":10839247.337104544},{"$f":"+CPERDE!BA10+CPERDE!AV10","v":11031046.234072536},{"$f":"+CPERDE!BB10+CPERDE!AW10","v":11234659.790360246},null,{"$f":"+SUMPRODUCT(C13:F13,PremisaCosto!$F$84:$I$84)","v":34308088.322298147},{"$f":"+SUMPRODUCT(H13:K13,PremisaCosto!$F$84:$I$84)","v":33721318.571479037},null,{"$f":"+IF(ROUND(C13-H13,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Generacion Potencia","$",{"$f":"+Costos!E24","v":39779997.2303643},{"$f":"+Costos!F24","v":40584659.865864247},{"$f":"+Costos!G24","v":41437402.341725335},{"$f":"+Costos!H24","v":42343543.647094436},null,{"$f":"+CPOTGEN!AE10+CPOTGEN!Z10","v":39779997.230364293},{"$f":"+CPOTGEN!AF10+CPOTGEN!AA10","v":40619584.286186226},{"$f":"+CPOTGEN!AG10+CPOTGEN!AB10","v":41520644.213052809},{"$f":"+CPOTGEN!AH10+CPOTGEN!AC10","v":42480022.63822329},null,{"$f":"+SUMPRODUCT(C14:F14,PremisaCosto!$F$84:$I$84)","v":134533799.2288942},{"$f":"+SUMPRODUCT(H14:K14,PremisaCosto!$F$84:$I$84)","v":134724001.63044643},null,{"$f":"+IF(ROUND(C14-H14,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Potencia Distribucion","$",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0},null,{"$f":"+CPERDP!AY10+CPERDP!AT10","v":0},{"$f":"+CPERDP!AZ10+CPERDP!AU10","v":0},{"$f":"+CPERDP!BA10+CPERDP!AV10","v":0},{"$f":"+CPERDP!BB10+CPERDP!AW10","v":0},null,{"$f":"+SUMPRODUCT(C15:F15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(H15:K15,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+IF(ROUND(C15-H15,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Sistema Transmision","$",{"$f":"+Costos!E18","v":8759247.9086816777},{"$f":"+Costos!F18","v":8596990.9396252111},{"$f":"+Costos!G18","v":8597073.6712795123},{"$f":"+Costos!H18","v":8597168.0235322695},null,{"$f":"+CPT!Z10+CPT!AE10","v":8759247.9086816777},{"$f":"+CPT!AA10+CPT!AF10","v":8930811.4094747417},{"$f":"+CPT!AB10+CPT!AG10","v":9112694.910147598},{"$f":"+CPT!AC10+CPT!AH10","v":9306297.7569678053},null,{"$f":"+SUMPRODUCT(C16:F16,PremisaCosto!$F$84:$I$84)","v":28413696.958768584},{"$f":"+SUMPRODUCT(H16:K16,PremisaCosto!$F$84:$I$84)","v":29597347.628243294},null,{"$f":"+IF(ROUND(C16-H16,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdida Energia Transmision","$",{"$f":"+Costos!E20","v":114614.85790798537},{"$f":"+Costos!F20","v":112571.85304146279},{"$f":"+Costos!G20","v":112575.6090123771},{"$f":"+Costos!H20","v":112579.51660055606},null,{"$f":"+CPET!Z10+CPET!AE10","v":114614.85790798538},{"$f":"+CPET!AA10+CPET!AF10","v":116930.25161862615},{"$f":"+CPET!AB10+CPET!AG10","v":119390.17975463184},{"$f":"+CPET!AC10+CPET!AH10","v":122005.8808545747},null,{"$f":"+SUMPRODUCT(C17:F17,PremisaCosto!$F$84:$I$84)","v":371986.51587474783},{"$f":"+SUMPRODUCT(H17:K17,PremisaCosto!$F$84:$I$84)","v":387622.06452175282},null,"OK",0]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP sin Pérdidas",null,null,"Checks"]
["Resumen Económico","u.m.",{"$f":"+C5","v":"2026/2027"},{"$f":"+D5","v":"2027/2028"},{"$f":"+E5","v":"2028/2029"},{"$f":"+F5","v":"2029/2030"},null,{"$f":"+H5","v":"2026/2027"},{"$f":"+I5","v":"2027/2028"},{"$f":"+J5","v":"2028/2029"},{"$f":"+K5","v":"2029/2030"},null,"Permitido","Ingresos"]
["Distribución","$",{"$f":"+SUM(C22:C24)","v":68999684.096345216},{"$f":"+SUM(D22:D24)","v":80401368.929791078},{"$f":"+SUM(E22:E24)","v":81794252.882114336},{"$f":"+SUM(F22:F24)","v":84433999.201713443},null,{"$f":"+SUM(H22:H24)","v":75966729.71559827},{"$f":"+SUM(I22:I24)","v":77596505.977778062},{"$f":"+SUM(J22:J24)","v":79321938.387183607},{"$f":"+SUM(K22:K24)","v":81149427.954287708},null,{"$f":"+SUM(M22:M24)","v":257344067.05149889},{"$f":"+SUM(N22:N24)","v":257344067.05149895},null,{"$f":"+IF(ROUND(M21-N21,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Sistema de Distribución","$",{"$f":"+C6+C7","v":53133642.412759259},{"$f":"+D6+D7","v":62004724.773835443},{"$f":"+E6+E7","v":62837019.524151996},{"$f":"+F6+F7","v":64913424.015044495},null,{"$f":"+H6+H7","v":58553591.130376518},{"$f":"+I6+I7","v":59743186.300339155},{"$f":"+J6+J7","v":61007603.510628223},{"$f":"+K6+K7","v":62351761.777294867},null,{"$f":"+M6+M7","v":198058090.08866668},{"$f":"+N6+N7","v":198058090.08866671},null,{"$f":"+IF(ROUND(M22-N22,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Comercialización","$",{"$f":"+C8+C9","v":14652816.210527994},{"$f":"+D8+D9","v":17061557.88216221},{"$f":"+E8+E9","v":17649492.667211555},{"$f":"+F8+F9","v":18240348.24494328},null,{"$f":"+H8+H9","v":16167094.854718497},{"$f":"+I8+I9","v":16582332.45882915},{"$f":"+J8+J9","v":17016864.351400569},{"$f":"+K8+K9","v":17472026.713051375},null,{"$f":"+M8+M9","v":55073020.735350013},{"$f":"+N8+N9","v":55073020.735350028},null,{"$f":"+IF(ROUND(M23-N23,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Alumbrado Público","$",{"$f":"+C10","v":1213225.4730579597},{"$f":"+D10","v":1335086.2737934319},{"$f":"+E10","v":1307740.6907507998},{"$f":"+F10","v":1280226.9417256652},null,{"$f":"+H10","v":1246043.730503256},{"$f":"+I10","v":1270987.2186097675},{"$f":"+J10","v":1297470.5251548162},{"$f":"+K10","v":1325639.4639414719},null,{"$f":"+M10","v":4212956.2274821857},{"$f":"+N10","v":4212956.2274821866},null,{"$f":"+IF(ROUND(M24-N24,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Transmisión","$",{"$f":"+C16+C17","v":8873862.7665896639},{"$f":"+D16+D17","v":8709562.7926666737},{"$f":"+E16+E17","v":8709649.2802918889},{"$f":"+F16+F17","v":8709747.5401328262},null,{"$f":"+H16+H17","v":8873862.7665896639},{"$f":"+I16+I17","v":9047741.6610933673},{"$f":"+J16+J17","v":9232085.0899022296},{"$f":"+K16+K17","v":9428303.6378223803}]
["Generación","$",{"$f":"+C11+C12+C13+C14+C15","v":126801451.65066284},{"$f":"+D11+D12+D13+D14+D15","v":131848854.77377701},{"$f":"+E11+E12+E13+E14+E15","v":134560205.94731495},{"$f":"+F11+F12+F13+F14+F15","v":137440047.41379344},null,{"$f":"+H11+H12+H13+H14+H15","v":126801451.65066284},{"$f":"+I11+I12+I13+I14+I15","v":131585587.44719517},{"$f":"+J11+J12+J13+J14+J15","v":134272482.55090761},{"$f":"+K11+K12+K13+K14+K15","v":137140716.64581811}]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP de Pérdidas",null,null,"Check"]
["Cierre Pérdidas Permitidas","u.m.",{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+C29","v":"2026/2027"},{"$f":"+D29","v":"2027/2028"},{"$f":"+E29","v":"2028/2029"},{"$f":"+F29","v":"2029/2030"},null,"Permitido","Ingresos"]
["Pérdidas","$",{"$f":"+PremisaCosto!F33","v":9549802.3252539169},{"$f":"+PremisaCosto!G33","v":10962655.505202238},{"$f":"+PremisaCosto!H33","v":11183023.540515251},{"$f":"+PremisaCosto!I33","v":11416931.755590001},null,{"$f":"+H13+H15","v":8386124.708950188},{"$f":"+I13+I15","v":10839247.337104544},{"$f":"+J13+J15","v":11031046.234072536},{"$f":"+K13+K15","v":11234659.790360246},null,{"$f":"+SUMPRODUCT(C30:F30,PremisaCosto!$F$84:$I$84)","v":35180186.911687404},{"$f":"+SUMPRODUCT(H30:K30,PremisaCosto!$F$84:$I$84)","v":33721318.571479037},null,{"$f":"+IF(ROUND(M30-N30,)=0,\"OK\",IF(P32=1,\"Abtsmo Proy\", \"Error\"))","v":"Abtsmo Proy"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Pliegos","index":3,"n_rows":1925,"n_cols":7,"rows_kept":1925,"cut":false,"hidden":false,"merged":[]}
["Pliegos Tarifarios: Vigente vs Nuevo"]
[]
[null,"Componente",{"$f":"+[1]PliegoVig!C5","v":"Ene-Jun/2026"},"Nuevo","Diff"]
[{"$f":"+[1]PliegoVig!A5","v":"BTS (0-300)"}]
[{"$f":"+[1]PliegoVig!A6","v":"Comercialización"},null,{"$f":"+[1]PliegoVig!C6","v":0}]
[{"$f":"+[1]PliegoVig!A7","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B7","v":"BTS1CCCOF"},{"$f":"+[1]PliegoVig!C7","v":3.04},{"$f":"+SUMIF($F$472:$F$1925,B6,$G$472:$G$1925)","v":3.04},{"$f":"+IF(C6=0,\"\",D6/C6-1)","v":0}]
[{"$f":"+[1]PliegoVig!A8","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B8","v":"BTS1EtCCOV"},{"$f":"+[1]PliegoVig!C8","v":1.205E-2},9.3518555465836838E-3,{"$f":"+IF(C7=0,\"\",D7/C7-1)","v":-0.22391240277313829}]
[{"$f":"+[1]PliegoVig!A9","v":"Distribución"},{"$f":"+[1]PliegoVig!B9","v":""},{"$f":"+[1]PliegoVig!C9","v":0},0,""]
[{"$f":"+[1]PliegoVig!A10","v":"  - Energía"},{"$f":"+[1]PliegoVig!B10","v":"BTS1EtCD"},{"$f":"+[1]PliegoVig!C10","v":5.935E-2},5.5289218766382257E-2,-6.8420913793053817E-2]
[{"$f":"+[1]PliegoVig!A11","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B11","v":"BTS1EtCPEP"},{"$f":"+[1]PliegoVig!C11","v":7.0899999999999999E-3},8.3237028571559978E-3,0.17400604473286285]
[{"$f":"+[1]PliegoVig!A12","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B12","v":"BTS1EtCPP"},{"$f":"+[1]PliegoVig!C12","v":0},0,""]
[{"$f":"+[1]PliegoVig!A13","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B13","v":"BTS1CxCX"},{"$f":"+[1]PliegoVig!C13","v":16.649999999999999},16.649999999999974,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A14","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B14","v":""},{"$f":"+[1]PliegoVig!C14","v":0},0,""]
[{"$f":"+[1]PliegoVig!A15","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B15","v":"BTS1EtCSAP"},{"$f":"+[1]PliegoVig!C15","v":1.3500000000000001E-3},1.242059037167026E-3,-7.9956268765166039E-2]
[{"$f":"+[1]PliegoVig!A16","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B16","v":"BTS1EtCCAP"},{"$f":"+[1]PliegoVig!C16","v":3.3999999999999998E-3},2.7651916971133455E-3,-0.18670832437842777]
[{"$f":"+[1]PliegoVig!A17","v":"Transmisión"},{"$f":"+[1]PliegoVig!B17","v":""},{"$f":"+[1]PliegoVig!C17","v":0},0,""]
[{"$f":"+[1]PliegoVig!A18","v":"  - Energía"},{"$f":"+[1]PliegoVig!B18","v":"BTS1EtCUCOST"},{"$f":"+[1]PliegoVig!C18","v":6.5500000000000003E-3},9.3941153378988788E-3,0.43421608212196627]
[{"$f":"+[1]PliegoVig!A19","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B19","v":"BTS1EtCPST"},{"$f":"+[1]PliegoVig!C19","v":8.0000000000000007E-5},1.1050840505411051E-4,0.38135506317638135]
[{"$f":"+[1]PliegoVig!A20","v":"  - Capacidad Transmision costo pérdidas"},null,{"$f":"+[1]PliegoVig!C20","v":0},0,""]
[{"$f":"+[1]PliegoVig!A21","v":"Generación"},{"$f":"+[1]PliegoVig!B21","v":""},{"$f":"+[1]PliegoVig!C21","v":0},0,""]
[{"$f":"+[1]PliegoVig!A22","v":"  - Energía"},{"$f":"+[1]PliegoVig!B22","v":"BTS1EtCEGP"},{"$f":"+[1]PliegoVig!C22","v":5.3076182271800193E-2},4.9688976302328713E-2,-6.3817814780380844E-2]
[{"$f":"+[1]PliegoVig!A23","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B23","v":"BTS1EtCPG"},{"$f":"+[1]PliegoVig!C23","v":2.0523817728199802E-2},1.7648143885064482E-2,-0.14011398275010667]
[{"$f":"+[1]PliegoVig!A24","v":"BTS (301-500)"},{"$f":"+[1]PliegoVig!B24","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A25","v":"Comercialización"},{"$f":"+[1]PliegoVig!B25","v":0},{"$f":"+[1]PliegoVig!C25","v":0},{"$f":"+SUMIF($F$472:$F$1925,B24,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A26","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B26","v":"BTS2CCCOF"},{"$f":"+[1]PliegoVig!C26","v":3.04},3.04,0]
[{"$f":"+[1]PliegoVig!A27","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B27","v":"BTS2EtCCOV"},{"$f":"+[1]PliegoVig!C27","v":1.205E-2},9.3518555465836838E-3,-0.22391240277313829]
[{"$f":"+[1]PliegoVig!A28","v":"Distribución"},{"$f":"+[1]PliegoVig!B28","v":""},{"$f":"+[1]PliegoVig!C28","v":0},0,""]
[{"$f":"+[1]PliegoVig!A29","v":"  - Energía"},{"$f":"+[1]PliegoVig!B29","v":"BTS2EtCD"},{"$f":"+[1]PliegoVig!C29","v":5.935E-2},5.5289218766382257E-2,-6.8420913793053817E-2]
[{"$f":"+[1]PliegoVig!A30","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B30","v":"BTS2EtCPEP"},{"$f":"+[1]PliegoVig!C30","v":7.0899999999999999E-3},8.3237028571559978E-3,0.17400604473286285]
[{"$f":"+[1]PliegoVig!A31","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B31","v":"BTS2EtCPP"},{"$f":"+[1]PliegoVig!C31","v":0},0,""]
[{"$f":"+[1]PliegoVig!A32","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B32","v":"BTS2CxCX"},{"$f":"+[1]PliegoVig!C32","v":16.649999999999999},16.649999999999974,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A33","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B33","v":""},{"$f":"+[1]PliegoVig!C33","v":0},0,""]
[{"$f":"+[1]PliegoVig!A34","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B34","v":"BTS2EtCSAP"},{"$f":"+[1]PliegoVig!C34","v":1.3500000000000001E-3},1.242059037167026E-3,-7.9956268765166039E-2]
[{"$f":"+[1]PliegoVig!A35","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B35","v":"BTS2EtCCAP"},{"$f":"+[1]PliegoVig!C35","v":3.3999999999999998E-3},2.7651916971133455E-3,-0.18670832437842777]
[{"$f":"+[1]PliegoVig!A36","v":"Transmisión"},{"$f":"+[1]PliegoVig!B36","v":""},{"$f":"+[1]PliegoVig!C36","v":0},0,""]
[{"$f":"+[1]PliegoVig!A37","v":"  - Energía"},{"$f":"+[1]PliegoVig!B37","v":"BTS2EtCUCOST"},{"$f":"+[1]PliegoVig!C37","v":6.5500000000000003E-3},9.3941153378988788E-3,0.43421608212196627]
[{"$f":"+[1]PliegoVig!A38","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B38","v":"BTS2EtCPST"},{"$f":"+[1]PliegoVig!C38","v":8.0000000000000007E-5},1.1050840505411051E-4,0.38135506317638135]
[{"$f":"+[1]PliegoVig!A39","v":"Generación"},{"$f":"+[1]PliegoVig!B39","v":""},{"$f":"+[1]PliegoVig!C39","v":0},0,""]
[{"$f":"+[1]PliegoVig!A40","v":"  - Energía"},{"$f":"+[1]PliegoVig!B40","v":"BTS2EtCEGP"},{"$f":"+[1]PliegoVig!C40","v":8.9486731767767488E-2},8.3775884094510478E-2,-6.3817814780380844E-2]
[{"$f":"+[1]PliegoVig!A41","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B41","v":"BTS2EtCPG"},{"$f":"+[1]PliegoVig!C41","v":3.4603268232232524E-2},2.9754866504044183E-2,-0.14011398275010667]
[{"$f":"+[1]PliegoVig!A42","v":"BTS (500-más)"},{"$f":"+[1]PliegoVig!B42","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A43","v":"Comercialización"},{"$f":"+[1]PliegoVig!B43","v":0},{"$f":"+[1]PliegoVig!C43","v":0},{"$f":"+SUMIF($F$472:$F$1925,B42,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A44","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B44","v":"BTS3CCCOF"},{"$f":"+[1]PliegoVig!C44","v":3.04},3.04,0]
[{"$f":"+[1]PliegoVig!A45","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B45","v":"BTS3EtCCOV"},{"$f":"+[1]PliegoVig!C45","v":1.205E-2},9.3518555465836838E-3,-0.22391240277313829]
[{"$f":"+[1]PliegoVig!A46","v":"Distribución"},{"$f":"+[1]PliegoVig!B46","v":""},{"$f":"+[1]PliegoVig!C46","v":0},0,""]
[{"$f":"+[1]PliegoVig!A47","v":"  - Energía"},{"$f":"+[1]PliegoVig!B47","v":"BTS3EtCD"},{"$f":"+[1]PliegoVig!C47","v":5.935E-2},5.5289218766382257E-2,-6.8420913793053817E-2]
[{"$f":"+[1]PliegoVig!A48","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B48","v":"BTS3EtCPEP"},{"$f":"+[1]PliegoVig!C48","v":7.0899999999999999E-3},8.3237028571559978E-3,0.17400604473286285]
[{"$f":"+[1]PliegoVig!A49","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B49","v":"BTS3EtCPP"},{"$f":"+[1]PliegoVig!C49","v":0},0,""]
[{"$f":"+[1]PliegoVig!A50","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B50","v":"BTS3CxCX"},{"$f":"+[1]PliegoVig!C50","v":16.649999999999999},16.649999999999974,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A51","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B51","v":""},{"$f":"+[1]PliegoVig!C51","v":0},0,""]
[{"$f":"+[1]PliegoVig!A52","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B52","v":"BTS3EtCSAP"},{"$f":"+[1]PliegoVig!C52","v":1.3500000000000001E-3},1.242059037167026E-3,-7.9956268765166039E-2]
[{"$f":"+[1]PliegoVig!A53","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B53","v":"BTS3EtCCAP"},{"$f":"+[1]PliegoVig!C53","v":3.3999999999999998E-3},2.7651916971133455E-3,-0.18670832437842777]
[{"$f":"+[1]PliegoVig!A54","v":"Transmisión"},{"$f":"+[1]PliegoVig!B54","v":""},{"$f":"+[1]PliegoVig!C54","v":0},0,""]
[{"$f":"+[1]PliegoVig!A55","v":"  - Energía"},{"$f":"+[1]PliegoVig!B55","v":"BTS3EtCUCOST"},{"$f":"+[1]PliegoVig!C55","v":6.5500000000000003E-3},9.3941153378988788E-3,0.43421608212196627]
[{"$f":"+[1]PliegoVig!A56","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B56","v":"BTS3EtCPST"},{"$f":"+[1]PliegoVig!C56","v":8.0000000000000007E-5},1.1050840505411051E-4,0.38135506317638135]
[{"$f":"+[1]PliegoVig!A57","v":"Generación"},{"$f":"+[1]PliegoVig!B57","v":""},{"$f":"+[1]PliegoVig!C57","v":0},0,""]
[{"$f":"+[1]PliegoVig!A58","v":"  - Energía"},{"$f":"+[1]PliegoVig!B58","v":"BTS3EtCEGP"},{"$f":"+[1]PliegoVig!C58","v":0.15969729027296406},0.14950575818139533,-6.3817814780380844E-2]
[{"$f":"+[1]PliegoVig!A59","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B59","v":"BTS3EtCPG"},{"$f":"+[1]PliegoVig!C59","v":6.1752709727035969E-2},5.3100291621569706E-2,-0.14011398275010667]
[{"$f":"+[1]PliegoVig!A60","v":"BTD (0-10,000)"},{"$f":"+[1]PliegoVig!B60","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A61","v":"Comercialización"},{"$f":"+[1]PliegoVig!B61","v":""},{"$f":"+[1]PliegoVig!C61","v":0},{"$f":"+SUMIF($F$472:$F$1925,B60,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A62","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B62","v":"BTD1CCCOF"},{"$f":"+[1]PliegoVig!C62","v":5.65},5.6499999999999995,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A63","v":"  - Energía"},{"$f":"+[1]PliegoVig!B63","v":"BTD1EtCCOV"},{"$f":"+[1]PliegoVig!C63","v":1.124E-2},8.8209766494252301E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A64","v":"Distribución"},{"$f":"+[1]PliegoVig!B64","v":""},{"$f":"+[1]PliegoVig!C64","v":0},0,""]
[{"$f":"+[1]PliegoVig!A65","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B65","v":"BTD1PpCD"},{"$f":"+[1]PliegoVig!C65","v":23.36},22.005547930038457,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A66","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B66","v":"BTD1EtCPEP"},{"$f":"+[1]PliegoVig!C66","v":6.0800000000000003E-3},7.2224572293479467E-3,0.18790414956380697]
[{"$f":"+[1]PliegoVig!A67","v":"  - Pérdidas Potencia en Distribución"},"BTD1PpCPEP",{"$f":"+[1]PliegoVig!C67","v":0.16},0.18651822723599654,0.16573892022497838]
[{"$f":"+[1]PliegoVig!A68","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B68","v":"BTD1CxCX"},{"$f":"+[1]PliegoVig!C68","v":71.760000000000005},71.759999999999906,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A69","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B69","v":""},{"$f":"+[1]PliegoVig!C69","v":0},0,""]
[{"$f":"+[1]PliegoVig!A70","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B70","v":"BTD1EtCSAP"},{"$f":"+[1]PliegoVig!C70","v":1.25E-3},1.1629421241118848E-3,-6.9646300710492159E-2]
[{"$f":"+[1]PliegoVig!A71","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B71","v":"BTD1EtCCAP"},{"$f":"+[1]PliegoVig!C71","v":3.1700000000000001E-3},2.6046930278401715E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A72","v":"Transmisión"},{"$f":"+[1]PliegoVig!B72","v":""},{"$f":"+[1]PliegoVig!C72","v":0},0,{"$f":"+IF(C71=0,\"\",D71/C71-1)","v":""}]
[{"$f":"+[1]PliegoVig!A73","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B73","v":"BTD1PpCUCOST"},{"$f":"+[1]PliegoVig!C73","v":0.75},1.1210082306665428,0.49467764088872368]
[{"$f":"+[1]PliegoVig!A74","v":"  - Energía"},{"$f":"+[1]PliegoVig!B74","v":"BTD1EtCUCOST"},{"$f":"+[1]PliegoVig!C74","v":2.6199999999999999E-3},3.7746323752942852E-3,0.44069937988331498]
[{"$f":"+[1]PliegoVig!A75","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B75","v":"BTD1EtCPST"},{"$f":"+[1]PliegoVig!C75","v":8.0000000000000007E-5},1.1164679720509387E-4,0.39558496506367335]
[{"$f":"+[1]PliegoVig!A76","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B76","v":"BTD1PpCPST"},{"$f":"+[1]PliegoVig!C76","v":0},0,""]
[{"$f":"+[1]PliegoVig!A77","v":"Generación"},{"$f":"+[1]PliegoVig!B77","v":""},{"$f":"+[1]PliegoVig!C77","v":0},0,""]
[{"$f":"+[1]PliegoVig!A78","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B78","v":"BTD1PpCPG"},{"$f":"+[1]PliegoVig!C78","v":0.92},2.4712940146035054,1.6861891463081577]
[{"$f":"+[1]PliegoVig!A79","v":"  - Energía"},{"$f":"+[1]PliegoVig!B79","v":"BTD1EtCEGP"},{"$f":"+[1]PliegoVig!C79","v":7.5190000000000007E-2},5.4393461573330623E-2,-0.27658649323938533]
[{"$f":"+[1]PliegoVig!A80","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B80","v":"BTD1EtCPG"},{"$f":"+[1]PliegoVig!C80","v":1.6549999999999999E-2},4.2508828186440091E-2,1.5685092559782534]
[{"$f":"+[1]PliegoVig!A81","v":"BTD (10,001-30,000)"},{"$f":"+[1]PliegoVig!B81","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A82","v":"Comercialización"},{"$f":"+[1]PliegoVig!B82","v":""},{"$f":"+[1]PliegoVig!C82","v":0},{"$f":"+SUMIF($F$472:$F$1925,B81,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A83","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B83","v":"BTD2CCCOF"},{"$f":"+[1]PliegoVig!C83","v":5.65},5.6499999999999995,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A84","v":"  - Energía"},{"$f":"+[1]PliegoVig!B84","v":"BTD2EtCCOV"},{"$f":"+[1]PliegoVig!C84","v":1.124E-2},8.8209766494252301E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A85","v":"Distribución"},{"$f":"+[1]PliegoVig!B85","v":""},{"$f":"+[1]PliegoVig!C85","v":0},0,""]
[{"$f":"+[1]PliegoVig!A86","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B86","v":"BTD2PpCD"},{"$f":"+[1]PliegoVig!C86","v":23.36},22.005547930038457,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A87","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B87","v":"BTD2EtCPEP"},{"$f":"+[1]PliegoVig!C87","v":6.0800000000000003E-3},7.2224572293479467E-3,0.18790414956380697]
[{"$f":"+[1]PliegoVig!A88","v":"  - Pérdidas Potencia en Distribución"},"BTD2PpCPEP",{"$f":"+[1]PliegoVig!C88","v":0.16},0.18651822723599654,0.16573892022497838]
[{"$f":"+[1]PliegoVig!A89","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B89","v":"BTD2CxCX"},{"$f":"+[1]PliegoVig!C89","v":71.760000000000005},71.759999999999906,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A90","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B90","v":""},{"$f":"+[1]PliegoVig!C90","v":0},0,""]
[{"$f":"+[1]PliegoVig!A91","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B91","v":"BTD2EtCSAP"},{"$f":"+[1]PliegoVig!C91","v":1.25E-3},1.1629421241118848E-3,-6.9646300710492159E-2]
[{"$f":"+[1]PliegoVig!A92","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B92","v":"BTD2EtCCAP"},{"$f":"+[1]PliegoVig!C92","v":3.1700000000000001E-3},2.6046930278401715E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A93","v":"Transmisión"},{"$f":"+[1]PliegoVig!B93","v":""},{"$f":"+[1]PliegoVig!C93","v":0},0,""]
[{"$f":"+[1]PliegoVig!A94","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B94","v":"BTD2PpCUCOST"},{"$f":"+[1]PliegoVig!C94","v":0.75},1.1210082306665428,0.49467764088872368]
[{"$f":"+[1]PliegoVig!A95","v":"  - Energía"},{"$f":"+[1]PliegoVig!B95","v":"BTD2EtCUCOST"},{"$f":"+[1]PliegoVig!C95","v":2.6199999999999999E-3},3.7746323752942852E-3,0.44069937988331498]
[{"$f":"+[1]PliegoVig!A96","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B96","v":"BTD2EtCPST"},{"$f":"+[1]PliegoVig!C96","v":8.0000000000000007E-5},1.1164679720509387E-4,0.39558496506367335]
[{"$f":"+[1]PliegoVig!A97","v":"Generación"},{"$f":"+[1]PliegoVig!B97","v":""},{"$f":"+[1]PliegoVig!C97","v":0},0,""]
[{"$f":"+[1]PliegoVig!A98","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B98","v":"BTD2PpCPG"},{"$f":"+[1]PliegoVig!C98","v":0.92},2.4712940146035054,1.6861891463081577]
[{"$f":"+[1]PliegoVig!A99","v":"  - Energía"},{"$f":"+[1]PliegoVig!B99","v":"BTD2EtCEGP"},{"$f":"+[1]PliegoVig!C99","v":8.0939999999999998E-2},5.8553089237204148E-2,-0.27658649323938533]
[{"$f":"+[1]PliegoVig!A100","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B100","v":"BTD2EtCPG"},{"$f":"+[1]PliegoVig!C100","v":1.7819999999999999E-2},4.5770834941532473E-2,1.5685092559782534]
[{"$f":"+[1]PliegoVig!A101","v":"BTD (30,001-50,000)"},{"$f":"+[1]PliegoVig!B101","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A102","v":"Comercialización"},{"$f":"+[1]PliegoVig!B102","v":""},{"$f":"+[1]PliegoVig!C102","v":0},{"$f":"+SUMIF($F$472:$F$1925,B101,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A103","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B103","v":"BTD3CCCOF"},{"$f":"+[1]PliegoVig!C103","v":5.65},5.6499999999999995,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A104","v":"  - Energía"},{"$f":"+[1]PliegoVig!B104","v":"BTD3EtCCOV"},{"$f":"+[1]PliegoVig!C104","v":1.124E-2},8.8209766494252301E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A105","v":"Distribución"},{"$f":"+[1]PliegoVig!B105","v":""},{"$f":"+[1]PliegoVig!C105","v":0},0,""]
[{"$f":"+[1]PliegoVig!A106","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B106","v":"BTD3PpCD"},{"$f":"+[1]PliegoVig!C106","v":23.36},22.005547930038457,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A107","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B107","v":"BTD3EtCPEP"},{"$f":"+[1]PliegoVig!C107","v":6.0800000000000003E-3},7.2224572293479467E-3,0.18790414956380697]
[{"$f":"+[1]PliegoVig!A108","v":"  - Pérdidas Potencia en Distribución"},"BTD3PpCPEP",{"$f":"+[1]PliegoVig!C108","v":0.16},0.18651822723599654,0.16573892022497838]
[{"$f":"+[1]PliegoVig!A109","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B109","v":"BTD3CxCX"},{"$f":"+[1]PliegoVig!C109","v":71.760000000000005},71.759999999999906,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A110","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B110","v":""},{"$f":"+[1]PliegoVig!C110","v":0},0,""]
[{"$f":"+[1]PliegoVig!A111","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B111","v":"BTD3EtCSAP"},{"$f":"+[1]PliegoVig!C111","v":1.25E-3},1.1629421241118848E-3,-6.9646300710492159E-2]
[{"$f":"+[1]PliegoVig!A112","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B112","v":"BTD3EtCCAP"},{"$f":"+[1]PliegoVig!C112","v":3.1700000000000001E-3},2.6046930278401715E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A113","v":"Transmisión"},{"$f":"+[1]PliegoVig!B113","v":""},{"$f":"+[1]PliegoVig!C113","v":0},0,""]
[{"$f":"+[1]PliegoVig!A114","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B114","v":"BTD3PpCUCOST"},{"$f":"+[1]PliegoVig!C114","v":0.75},1.1210082306665428,0.49467764088872368]
[{"$f":"+[1]PliegoVig!A115","v":"  - Energía"},{"$f":"+[1]PliegoVig!B115","v":"BTD3EtCUCOST"},{"$f":"+[1]PliegoVig!C115","v":2.6199999999999999E-3},3.7746323752942852E-3,0.44069937988331498]
[{"$f":"+[1]PliegoVig!A116","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B116","v":"BTD3EtCPST"},{"$f":"+[1]PliegoVig!C116","v":8.0000000000000007E-5},1.1164679720509387E-4,0.39558496506367335]
[{"$f":"+[1]PliegoVig!A117","v":"Generación"},{"$f":"+[1]PliegoVig!B117","v":""},{"$f":"+[1]PliegoVig!C117","v":0},0,""]
[{"$f":"+[1]PliegoVig!A118","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B118","v":"BTD3PpCPG"},{"$f":"+[1]PliegoVig!C118","v":0.92},2.4712940146035054,1.6861891463081577]
[{"$f":"+[1]PliegoVig!A119","v":"  - Energía"},{"$f":"+[1]PliegoVig!B119","v":"BTD3EtCEGP"},{"$f":"+[1]PliegoVig!C119","v":8.4970000000000004E-2},6.146844566944943E-2,-0.27658649323938533]
[{"$f":"+[1]PliegoVig!A120","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B120","v":"BTD3EtCPG"},{"$f":"+[1]PliegoVig!C120","v":1.8689999999999998E-2},4.8005437994233555E-2,1.5685092559782534]
[{"$f":"+[1]PliegoVig!A121","v":"BTD (50,001-más)"},{"$f":"+[1]PliegoVig!B121","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A122","v":"Comercialización"},{"$f":"+[1]PliegoVig!B122","v":""},{"$f":"+[1]PliegoVig!C122","v":0},{"$f":"+SUMIF($F$472:$F$1925,B121,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A123","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B123","v":"BTD4CCCOF"},{"$f":"+[1]PliegoVig!C123","v":5.65},5.6499999999999995,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A124","v":"  - Energía"},{"$f":"+[1]PliegoVig!B124","v":"BTD4EtCCOV"},{"$f":"+[1]PliegoVig!C124","v":1.124E-2},8.8209766494252301E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A125","v":"Distribución"},{"$f":"+[1]PliegoVig!B125","v":""},{"$f":"+[1]PliegoVig!C125","v":0},0,""]
[{"$f":"+[1]PliegoVig!A126","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B126","v":"BTD4PpCD"},{"$f":"+[1]PliegoVig!C126","v":23.36},22.005547930038457,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A127","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B127","v":"BTD4EtCPEP"},{"$f":"+[1]PliegoVig!C127","v":6.0800000000000003E-3},7.2224572293479467E-3,0.18790414956380697]
[{"$f":"+[1]PliegoVig!A128","v":"  - Pérdidas Potencia en Distribución"},"BTD4PpCPEP",{"$f":"+[1]PliegoVig!C128","v":0.16},0.18651822723599654,0.16573892022497838]
[{"$f":"+[1]PliegoVig!A129","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B129","v":"BTD4CxCX"},{"$f":"+[1]PliegoVig!C129","v":71.760000000000005},71.759999999999906,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A130","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B130","v":""},{"$f":"+[1]PliegoVig!C130","v":0},0,""]
[{"$f":"+[1]PliegoVig!A131","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B131","v":"BTD4EtCSAP"},{"$f":"+[1]PliegoVig!C131","v":1.25E-3},1.1629421241118848E-3,-6.9646300710492159E-2]
[{"$f":"+[1]PliegoVig!A132","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B132","v":"BTD4EtCCAP"},{"$f":"+[1]PliegoVig!C132","v":3.1700000000000001E-3},2.6046930278401715E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A133","v":"Transmisión"},{"$f":"+[1]PliegoVig!B133","v":""},{"$f":"+[1]PliegoVig!C133","v":0},0,""]
[{"$f":"+[1]PliegoVig!A134","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B134","v":"BTD4PpCUCOST"},{"$f":"+[1]PliegoVig!C134","v":0.75},1.1210082306665428,0.49467764088872368]
[{"$f":"+[1]PliegoVig!A135","v":"  - Energía"},{"$f":"+[1]PliegoVig!B135","v":"BTD4EtCUCOST"},{"$f":"+[1]PliegoVig!C135","v":2.6199999999999999E-3},3.7746323752942852E-3,0.44069937988331498]
[{"$f":"+[1]PliegoVig!A136","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B136","v":"BTD4EtCPST"},{"$f":"+[1]PliegoVig!C136","v":8.0000000000000007E-5},1.1164679720509387E-4,{"$f":"+IF(C135=0,\"\",D135/C135-1)","v":0.39558496506367335}]
[{"$f":"+[1]PliegoVig!A137","v":"Generación"},{"$f":"+[1]PliegoVig!B137","v":""},{"$f":"+[1]PliegoVig!C137","v":0},0,""]
[{"$f":"+[1]PliegoVig!A138","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B138","v":"BTD4PpCPG"},{"$f":"+[1]PliegoVig!C138","v":0.92},2.4712940146035054,1.6861891463081577]
[{"$f":"+[1]PliegoVig!A139","v":"  - Energía"},{"$f":"+[1]PliegoVig!B139","v":"BTD4EtCEGP"},{"$f":"+[1]PliegoVig!C139","v":0.10337},7.4779254193844735E-2,-0.27658649323938533]
[{"$f":"+[1]PliegoVig!A140","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B140","v":"BTD4EtCPG"},{"$f":"+[1]PliegoVig!C140","v":2.274E-2},5.8407900480945484E-2,1.5685092559782534]
[{"$f":"+[1]PliegoVig!A141","v":"BTH"},{"$f":"+[1]PliegoVig!B141","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A142","v":"Comercialización"},{"$f":"+[1]PliegoVig!B142","v":""},{"$f":"+[1]PliegoVig!C142","v":0},{"$f":"+SUMIF($F$472:$F$1925,B141,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A143","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B143","v":"BTH1CCCOF"},{"$f":"+[1]PliegoVig!C143","v":5.65},5.65,0]
[{"$f":"+[1]PliegoVig!A144","v":"  - Energía"},{"$f":"+[1]PliegoVig!B144","v":"BTH1EtCCOV"},{"$f":"+[1]PliegoVig!C144","v":1.1209999999999999E-2},8.7974331174427781E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A145","v":"Distribución"},{"$f":"+[1]PliegoVig!B145","v":""},{"$f":"+[1]PliegoVig!C145","v":0},0,""]
[{"$f":"+[1]PliegoVig!A146","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B146","v":"BTH1PpCD"},{"$f":"+[1]PliegoVig!C146","v":23.88},22.495397455878354,-5.7981681077120761E-2]
["  - Demanda Máxima Fuera de Punta Medio","BTH1PfpmCD",{"$f":"+C147","v":2.89},2.7224329416871211,-5.7981681077120761E-2]
[{"$f":"+[1]PliegoVig!A147","v":"  - Demanda Máxima Fuera de Punta"},{"$f":"+[1]PliegoVig!B147","v":"BTH1PfpCD"},{"$f":"+[1]PliegoVig!C147","v":2.89},2.7224329416871211,-5.7981681077120761E-2]
[{"$f":"+[1]PliegoVig!A148","v":"  - Pérdidas Energía en Distribución en Punta"},{"$f":"+[1]PliegoVig!B148","v":"BTH1EpCPEP"},{"$f":"+[1]PliegoVig!C148","v":7.4700000000000001E-3},1.0321225834672943E-2,0.38169020544483856]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTH1EfpmCPEFP",{"$f":"+C150","v":5.6499999999999996E-3},7.8065496607633376E-3,0.38169020544483856]
[{"$f":"+[1]PliegoVig!A149","v":"  - Pérdidas Energía en Distribución Fuera de Punta"},{"$f":"+[1]PliegoVig!B149","v":"BTH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C149","v":5.6499999999999996E-3},7.8065496607633376E-3,0.38169020544483856]
[{"$f":"+[1]PliegoVig!A150","v":"  - Pérdidas Potencia en Distribución Punta"},"BTH1PpCPEP",{"$f":"+[1]PliegoVig!C150","v":0.13},5.8674811265293031E-2,-0.54865529795928447]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","BTH1PfpCPEFP",{"$f":"+[1]PliegoVig!C151","v":0.12},5.4161364244885865E-2,{"$f":"+IF(C152=0,\"\",D152/C152-1)","v":-0.54865529795928447}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C152","v":0.12},{"$f":"+D152","v":5.4161364244885865E-2},-0.54865529795928447]
[{"$f":"+[1]PliegoVig!A152","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B152","v":"BTH1CxCX"},{"$f":"+[1]PliegoVig!C152","v":71.760000000000005},{"$f":"+SUMIF($F$472:$F$1925,B154,$G$472:$G$1925)","v":71.759999999999877},-1.7763568394002505E-15]
[{"$f":"+[1]PliegoVig!A153","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B153","v":""},{"$f":"+[1]PliegoVig!C153","v":0},0,""]
[{"$f":"+[1]PliegoVig!A154","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B154","v":"BTH1EtCSAP"},{"$f":"+[1]PliegoVig!C154","v":1.24E-3},1.1536385871189899E-3,-6.9646300710491937E-2]
[{"$f":"+[1]PliegoVig!A155","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B155","v":"BTH1EtCCAP"},{"$f":"+[1]PliegoVig!C155","v":3.16E-3},2.5964763305914643E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A156","v":"Transmisión"},{"$f":"+[1]PliegoVig!B156","v":""},{"$f":"+[1]PliegoVig!C156","v":0},0,""]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B157","v":"BTH1PpCUCOST"},{"$f":"+[1]PliegoVig!C157","v":6.15},1.0442999710514256,-0.83019512665830475]
["  - Demanda Máxima en Fuera de Punta Medio","BTH1PfpCUCOST",{"$f":"+C161","v":6.15},5.3553844669303879E-2]
["  - Demanda Máxima en Fuera de Punta Bajo","BTH1PfpCUCOST",{"$f":"+[1]PliegoVig!C158","v":6.15},5.3553844669303879E-2,-0.99129205777734897]
[{"$f":"+[1]PliegoVig!A159","v":"  - Energía"},{"$f":"+[1]PliegoVig!B159","v":"BTH1EtCUCOST"},{"$f":"+[1]PliegoVig!C159","v":3.0020000000000002E-2},3.0060893508372989E-3,-0.89986377911934379]
[{"$f":"+[1]PliegoVig!A160","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B160","v":"BTH1EtCPST"},{"$f":"+[1]PliegoVig!C160","v":8.0000000000000007E-5},1.116467972050939E-4,0.39558496506367358]
[{"$f":"+[1]PliegoVig!A161","v":"  - Capacidad Transmision costo pérdidas"},null,{"$f":"+[1]PliegoVig!C161","v":0},0,""]
[{"$f":"+[1]PliegoVig!A162","v":"Generación"},{"$f":"+[1]PliegoVig!B162","v":""},{"$f":"+[1]PliegoVig!C162","v":0},0,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B163","v":"BTH1PpCPG"},{"$f":"+[1]PliegoVig!C163","v":0.04},2.8522979416729868,70.30744854182467]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCPG",null,0,""]
[{"$f":"+[1]PliegoVig!A164","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B164","v":"BTH1EpCEGP"},{"$f":"+[1]PliegoVig!C164","v":0.18645},0.19907237231026331,6.7698430197175252E-2]
[{"$f":"+[1]PliegoVig!A165","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B165","v":"BTH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C165","v":7.6630000000000004E-2},7.8942492467863029E-2,{"$f":"+IF(C169=0,\"\",D169/C169-1)","v":3.0177377891987822E-2}]
[{"$f":"+[1]PliegoVig!A166","v":"  - Energía Fuera de Punta Bajo"},"BTH1EfpCEGFP",{"$f":"+[1]PliegoVig!C166","v":2.554E-2},3.4322822812114365E-2,{"$f":"+IF(C170=0,\"\",D170/C170-1)","v":0.34388499655890237}]
[{"$f":"+[1]PliegoVig!A167","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B167","v":"BTH1EtCPG"},{"$f":"+[1]PliegoVig!C167","v":5.1000000000000004E-4},3.8015272402344084E-2,73.539749808517811]
[{"$f":"+[1]PliegoVig!A168","v":"MTD (0-10,000)"},{"$f":"+[1]PliegoVig!B168","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A169","v":"Comercialización"},{"$f":"+[1]PliegoVig!B169","v":""},{"$f":"+[1]PliegoVig!C169","v":0},{"$f":"+SUMIF($F$472:$F$1925,B173,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A170","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B170","v":"MTD1CCCOF"},{"$f":"+[1]PliegoVig!C170","v":14.21},14.209999999999997,-2.2204460492503131E-16]
[{"$f":"+[1]PliegoVig!A171","v":"  – Energía"},{"$f":"+[1]PliegoVig!B171","v":"MTD1EtCCOV"},{"$f":"+[1]PliegoVig!C171","v":1.1209999999999999E-2},8.7974371331371193E-3,-0.21521524236064948]
[{"$f":"+[1]PliegoVig!A172","v":"Distribución"},{"$f":"+[1]PliegoVig!B172","v":""},{"$f":"+[1]PliegoVig!C172","v":0},0,""]
[{"$f":"+[1]PliegoVig!A173","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B173","v":"MTD1PpCD"},{"$f":"+[1]PliegoVig!C173","v":22.12},20.837445214574089,-5.7981681077120761E-2]
[{"$f":"+[1]PliegoVig!A174","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B174","v":"MTD1EtCD"},{"$f":"+[1]PliegoVig!C174","v":0},0,""]
[{"$f":"+[1]PliegoVig!A175","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B175","v":"MTD1EtCPEP"},{"$f":"+[1]PliegoVig!C175","v":6.0699999999999999E-3},7.1917191097068574E-3,0.18479721741463884]
[{"$f":"+[1]PliegoVig!A176","v":"  - Pérdidas Potencia en Distribución"},"MTD1PpCPEP",{"$f":"+[1]PliegoVig!C176","v":0.19},0.22824510876367757,0.20129004612461876]
[{"$f":"+[1]PliegoVig!A177","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B177","v":"MTD1CxCX"},{"$f":"+[1]PliegoVig!C177","v":141.31},141.30999999999977,-1.5543122344752192E-15]
[{"$f":"+[1]PliegoVig!A178","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B178","v":""},{"$f":"+[1]PliegoVig!C178","v":0},0,""]
[{"$f":"+[1]PliegoVig!A179","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B179","v":"MTD1EtCSAP"},{"$f":"+[1]PliegoVig!C179","v":1.24E-3},1.1536391137112224E-3,-6.9645876039336696E-2]
[{"$f":"+[1]PliegoVig!A180","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B180","v":"MTD1EtCCAP"},{"$f":"+[1]PliegoVig!C180","v":3.16E-3},2.5964763305914638E-3,-0.17833027512928357]
[{"$f":"+[1]PliegoVig!A181","v":"Transmisión"},{"$f":"+[1]PliegoVig!B181","v":""},{"$f":"+[1]PliegoVig!C181","v":0},0,""]
[{"$f":"+[1]PliegoVig!A182","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B182","v":"MTD1PpCUCOST"},{"$f":"+[1]PliegoVig!C182","v":1.2},1.8012494877735343,0.50104123981127868]
[{"$f":"+[1]PliegoVig!A183","v":"  - Energía"},{"$f":"+[1]PliegoVig!B183","v":"MTD1EtCUCOST"},{"$f":"+[1]PliegoVig!C183","v":3.4399999999999999E-3},4.9352285214778434E-3,0.43465945391797778]
[{"$f":"+[1]PliegoVig!A184","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B184","v":"MTD1EtCPST"},{"$f":"+[1]PliegoVig!C184","v":8.0000000000000007E-5},1.116467972050939E-4,0.39558496506367358]
[{"$f":"+[1]PliegoVig!A185","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B185","v":0},{"$f":"+[1]PliegoVig!C185","v":0},0,""]
[{"$f":"+[1]PliegoVig!A186","v":"Generación"},{"$f":"+[1]PliegoVig!B186","v":""},{"$f":"+[1]PliegoVig!C186","v":0},0,""]
[{"$f":"+[1]PliegoVig!A187","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B187","v":"MTD1PpCPG"},{"$f":"+[1]PliegoVig!C187","v":0.98},3.426437129244273,2.496364417596197]
[{"$f":"+[1]PliegoVig!A188","v":"  - Energía"},{"$f":"+[1]PliegoVig!B188","v":"MTD1EtCEGP"},{"$f":"+[1]PliegoVig!C188","v":8.2350000000000007E-2},5.747052220120473E-2,-0.30211873465446604]
[{"$f":"+[1]PliegoVig!A189","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B189","v":"MTD1EtCPG"},{"$f":"+[1]PliegoVig!C189","v":1.5800000000000002E-2},5.3199044358810919E-2,2.3670281239753743]
[{"$f":"+[1]PliegoVig!A190","v":"MTD (10,001-30,000)"},{"$f":"+[1]PliegoVig!B190","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A191","v":"Comercialización"},{"$f":"+[1]PliegoVig!B191","v":""},{"$f":"+[1]PliegoVig!C191","v":0},{"$f":"+SUMIF($F$472:$F$1925,B195,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A192","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B192","v":"MTD2CCCOF"},{"$f":"+[1]PliegoVig!C192","v":14.21},0,-1]
[{"$f":"+[1]PliegoVig!A193","v":"  – Energía"},{"$f":"+[1]PliegoVig!B193","v":"MTD2EtCCOV"},{"$f":"+[1]PliegoVig!C193","v":1.1209999999999999E-2},0,-1]
[{"$f":"+[1]PliegoVig!A194","v":"Distribución"},{"$f":"+[1]PliegoVig!B194","v":""},{"$f":"+[1]PliegoVig!C194","v":0},0,""]
[{"$f":"+[1]PliegoVig!A195","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B195","v":"MTD2PpCD"},{"$f":"+[1]PliegoVig!C195","v":22.12},0,-1]
[{"$f":"+[1]PliegoVig!A196","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B196","v":"MTD2EtCD"},{"$f":"+[1]PliegoVig!C196","v":0},0,""]
[{"$f":"+[1]PliegoVig!A197","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B197","v":"MTD2EtCPEP"},{"$f":"+[1]PliegoVig!C197","v":6.0699999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A198","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B198","v":"MTD2PpCPEP"},{"$f":"+[1]PliegoVig!C198","v":0.19},0,-1]
[{"$f":"+[1]PliegoVig!A199","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B199","v":"MTD2CxCX"},{"$f":"+[1]PliegoVig!C199","v":141.31},141.30999999999977,-1.5543122344752192E-15]
[{"$f":"+[1]PliegoVig!A200","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B200","v":""},{"$f":"+[1]PliegoVig!C200","v":0},0,""]
[{"$f":"+[1]PliegoVig!A201","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B201","v":"MTD2EtCSAP"},{"$f":"+[1]PliegoVig!C201","v":1.24E-3},0,-1]
[{"$f":"+[1]PliegoVig!A202","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B202","v":"MTD2EtCCAP"},{"$f":"+[1]PliegoVig!C202","v":3.16E-3},0,-1]
[{"$f":"+[1]PliegoVig!A203","v":"Transmisión"},{"$f":"+[1]PliegoVig!B203","v":""},{"$f":"+[1]PliegoVig!C203","v":0},0,{"$f":"+IF(C207=0,\"\",D207/C207-1)","v":""}]
[{"$f":"+[1]PliegoVig!A204","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B204","v":"MTD2PpCUCOST"},{"$f":"+[1]PliegoVig!C204","v":1.2},0,-1]
[{"$f":"+[1]PliegoVig!A205","v":"  - Energía"},{"$f":"+[1]PliegoVig!B205","v":"MTD2EtCUCOST"},{"$f":"+[1]PliegoVig!C205","v":3.4399999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A206","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B206","v":"MTD2EtCPST"},{"$f":"+[1]PliegoVig!C206","v":8.0000000000000007E-5},0,-1]
[{"$f":"+[1]PliegoVig!A207","v":"Generación"},{"$f":"+[1]PliegoVig!B207","v":""},{"$f":"+[1]PliegoVig!C207","v":0},0,""]
[{"$f":"+[1]PliegoVig!A208","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B208","v":"MTD2PpCPG"},{"$f":"+[1]PliegoVig!C208","v":0.98},0,-1]
[{"$f":"+[1]PliegoVig!A209","v":"  - Energía"},{"$f":"+[1]PliegoVig!B209","v":"MTD2EtCEGP"},{"$f":"+[1]PliegoVig!C209","v":8.2350000000000007E-2},0,-1]
[{"$f":"+[1]PliegoVig!A210","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B210","v":"MTD2EtCPG"},{"$f":"+[1]PliegoVig!C210","v":1.5800000000000002E-2},0,-1]
[{"$f":"+[1]PliegoVig!A211","v":"MTD (30,001-50,000)"},{"$f":"+[1]PliegoVig!B211","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A212","v":"Comercialización"},{"$f":"+[1]PliegoVig!B212","v":""},{"$f":"+[1]PliegoVig!C212","v":0},{"$f":"+SUMIF($F$472:$F$1925,B216,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A213","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B213","v":"MTD3CCCOF"},{"$f":"+[1]PliegoVig!C213","v":14.21},0,-1]
[{"$f":"+[1]PliegoVig!A214","v":"  – Energía"},{"$f":"+[1]PliegoVig!B214","v":"MTD3EtCCOV"},{"$f":"+[1]PliegoVig!C214","v":1.1209999999999999E-2},0,-1]
[{"$f":"+[1]PliegoVig!A215","v":"Distribución"},{"$f":"+[1]PliegoVig!B215","v":""},{"$f":"+[1]PliegoVig!C215","v":0},0,""]
[{"$f":"+[1]PliegoVig!A216","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B216","v":"MTD3PpCD"},{"$f":"+[1]PliegoVig!C216","v":22.12},0,-1]
[{"$f":"+[1]PliegoVig!A217","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B217","v":"MTD3EtCD"},{"$f":"+[1]PliegoVig!C217","v":0},0,""]
[{"$f":"+[1]PliegoVig!A218","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B218","v":"MTD3EtCPEP"},{"$f":"+[1]PliegoVig!C218","v":6.0699999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A219","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B219","v":"MTD3PpCPEP"},{"$f":"+[1]PliegoVig!C219","v":0.19},0,-1]
[{"$f":"+[1]PliegoVig!A220","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B220","v":"MTD3CxCX"},{"$f":"+[1]PliegoVig!C220","v":141.31},141.30999999999977,-1.5543122344752192E-15]
[{"$f":"+[1]PliegoVig!A221","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B221","v":""},{"$f":"+[1]PliegoVig!C221","v":0},0,""]
[{"$f":"+[1]PliegoVig!A222","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B222","v":"MTD3EtCSAP"},{"$f":"+[1]PliegoVig!C222","v":1.24E-3},0,-1]
[{"$f":"+[1]PliegoVig!A223","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B223","v":"MTD3EtCCAP"},{"$f":"+[1]PliegoVig!C223","v":3.16E-3},0,-1]
[{"$f":"+[1]PliegoVig!A224","v":"Transmisión"},{"$f":"+[1]PliegoVig!B224","v":""},{"$f":"+[1]PliegoVig!C224","v":0},0,""]
[{"$f":"+[1]PliegoVig!A225","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B225","v":"MTD3PpCUCOST"},{"$f":"+[1]PliegoVig!C225","v":1.2},0,-1]
[{"$f":"+[1]PliegoVig!A226","v":"  - Energía"},{"$f":"+[1]PliegoVig!B226","v":"MTD3EtCUCOST"},{"$f":"+[1]PliegoVig!C226","v":3.4399999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A227","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B227","v":"MTD3EtCPST"},{"$f":"+[1]PliegoVig!C227","v":8.0000000000000007E-5},0,-1]
[{"$f":"+[1]PliegoVig!A228","v":"Generación"},{"$f":"+[1]PliegoVig!B228","v":""},{"$f":"+[1]PliegoVig!C228","v":0},0,""]
[{"$f":"+[1]PliegoVig!A229","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B229","v":"MTD3PpCPG"},{"$f":"+[1]PliegoVig!C229","v":0.98},0,-1]
[{"$f":"+[1]PliegoVig!A230","v":"  - Energía"},{"$f":"+[1]PliegoVig!B230","v":"MTD3EtCEGP"},{"$f":"+[1]PliegoVig!C230","v":8.2350000000000007E-2},0,-1]
[{"$f":"+[1]PliegoVig!A231","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B231","v":"MTD3EtCPG"},{"$f":"+[1]PliegoVig!C231","v":1.5800000000000002E-2},0,-1]
[{"$f":"+[1]PliegoVig!A232","v":"MTD (50,001-más)"},{"$f":"+[1]PliegoVig!B232","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A233","v":"Comercialización"},{"$f":"+[1]PliegoVig!B233","v":""},{"$f":"+[1]PliegoVig!C233","v":0},{"$f":"+SUMIF($F$472:$F$1925,B237,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A234","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B234","v":"MTD4CCCOF"},{"$f":"+[1]PliegoVig!C234","v":14.21},0,-1]
[{"$f":"+[1]PliegoVig!A235","v":"  – Energía"},{"$f":"+[1]PliegoVig!B235","v":"MTD4EtCCOV"},{"$f":"+[1]PliegoVig!C235","v":1.1209999999999999E-2},0,-1]
[{"$f":"+[1]PliegoVig!A236","v":"Distribución"},{"$f":"+[1]PliegoVig!B236","v":""},{"$f":"+[1]PliegoVig!C236","v":0},0,""]
[{"$f":"+[1]PliegoVig!A237","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B237","v":"MTD4PpCD"},{"$f":"+[1]PliegoVig!C237","v":22.12},0,-1]
[{"$f":"+[1]PliegoVig!A238","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B238","v":"MTD4EtCD"},{"$f":"+[1]PliegoVig!C238","v":0},0,""]
[{"$f":"+[1]PliegoVig!A239","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B239","v":"MTD4EtCPEP"},{"$f":"+[1]PliegoVig!C239","v":6.0699999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A240","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B240","v":"MTD4PpCPEP"},{"$f":"+[1]PliegoVig!C240","v":0.19},0,-1]
[{"$f":"+[1]PliegoVig!A241","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B241","v":"MTD4CxCX"},{"$f":"+[1]PliegoVig!C241","v":141.31},141.30999999999977,-1.5543122344752192E-15]
[{"$f":"+[1]PliegoVig!A242","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B242","v":""},{"$f":"+[1]PliegoVig!C242","v":0},0,""]
[{"$f":"+[1]PliegoVig!A243","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B243","v":"MTD4EtCSAP"},{"$f":"+[1]PliegoVig!C243","v":1.24E-3},0,-1]
[{"$f":"+[1]PliegoVig!A244","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B244","v":"MTD4EtCCAP"},{"$f":"+[1]PliegoVig!C244","v":3.16E-3},0,-1]
[{"$f":"+[1]PliegoVig!A245","v":"Transmisión"},{"$f":"+[1]PliegoVig!B245","v":""},{"$f":"+[1]PliegoVig!C245","v":0},0,""]
[{"$f":"+[1]PliegoVig!A246","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B246","v":"MTD4PpCUCOST"},{"$f":"+[1]PliegoVig!C246","v":1.2},0,-1]
[{"$f":"+[1]PliegoVig!A247","v":"  - Energía"},{"$f":"+[1]PliegoVig!B247","v":"MTD4EtCUCOST"},{"$f":"+[1]PliegoVig!C247","v":3.4399999999999999E-3},0,-1]
[{"$f":"+[1]PliegoVig!A248","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B248","v":"MTD4EtCPST"},{"$f":"+[1]PliegoVig!C248","v":8.0000000000000007E-5},0,-1]
[{"$f":"+[1]PliegoVig!A249","v":"Generación"},{"$f":"+[1]PliegoVig!B249","v":""},{"$f":"+[1]PliegoVig!C249","v":0},0,""]
[{"$f":"+[1]PliegoVig!A250","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B250","v":"MTD4PpCPG"},{"$f":"+[1]PliegoVig!C250","v":0.98},0,-1]
[{"$f":"+[1]PliegoVig!A251","v":"  - Energía"},{"$f":"+[1]PliegoVig!B251","v":"MTD4EtCEGP"},{"$f":"+[1]PliegoVig!C251","v":8.2350000000000007E-2},0,-1]
[{"$f":"+[1]PliegoVig!A252","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B252","v":"MTD4EtCPG"},{"$f":"+[1]PliegoVig!C252","v":1.5800000000000002E-2},0,-1]
[{"$f":"+[1]PliegoVig!A253","v":"MTH"},{"$f":"+[1]PliegoVig!B253","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A254","v":"Comercialización"},{"$f":"+[1]PliegoVig!B254","v":""},{"$f":"+[1]PliegoVig!C254","v":0},{"$f":"+SUMIF($F$472:$F$1925,B258,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A255","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B255","v":"MTH1CCCOF"},{"$f":"+[1]PliegoVig!C255","v":14.19},14.189999999999996,-2.2204460492503131E-16]
[{"$f":"+[1]PliegoVig!A256","v":"  – Energía"},{"$f":"+[1]PliegoVig!B256","v":"MTH1EtCCOV"},{"$f":"+[1]PliegoVig!C256","v":1.1209999999999999E-2},8.7974331174427781E-3,-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A257","v":"Distribución"},{"$f":"+[1]PliegoVig!B257","v":""},{"$f":"+[1]PliegoVig!C257","v":0},0,""]
[{"$f":"+[1]PliegoVig!A258","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B258","v":"MTH1PpCD"},{"$f":"+[1]PliegoVig!C258","v":23.2},21.854824999010798,-5.7981681077120761E-2]
["  - Demanda Máxima Fuera de Punta","MTH1PfpmCD",{"$f":"+C264","v":3.4},3.2028622843377894]
[{"$f":"+[1]PliegoVig!A259","v":"  - Demanda Máxima Fuera de Punta"},{"$f":"+[1]PliegoVig!B259","v":"MTH1PfpCD"},{"$f":"+[1]PliegoVig!C259","v":3.4},3.2028622843377894,-5.7981681077120761E-2]
[{"$f":"+[1]PliegoVig!A260","v":"  - Pérdidas Energía en Distribución en Punta"},{"$f":"+[1]PliegoVig!B260","v":"MTH1EpCPEP"},{"$f":"+[1]PliegoVig!C260","v":8.0700000000000008E-3},9.5915429179557459E-3,0.18854311251000566]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","MTH1EfpCPEFP",{"$f":"+C267","v":6.0299999999999998E-3},7.1669149684353336E-3]
[{"$f":"+[1]PliegoVig!A261","v":"  - Pérdidas Energía en Distribución Fuera de  Punta"},{"$f":"+[1]PliegoVig!B261","v":"MTH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C261","v":6.0299999999999998E-3},7.1669149684353336E-3,0.18854311251000566]
[{"$f":"+[1]PliegoVig!A262","v":"  - Pérdidas Potencia en Distribución Punta"},"MTH1PpCPEP",{"$f":"+[1]PliegoVig!C262","v":0.19},0.22015470249471597,0.15870896049850503]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","MTH1PfpCPEFP",{"$f":"+[1]PliegoVig!C263","v":0.12},0.1390450752598206,{"$f":"+IF(C269=0,\"\",D269/C269-1)","v":0.15870896049850503}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C269","v":0.12},{"$f":"+D269","v":0.1390450752598206},0.15870896049850503]
[{"$f":"+[1]PliegoVig!A264","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B264","v":"MTH1CxCX"},{"$f":"+[1]PliegoVig!C264","v":141.31},{"$f":"+SUMIF($F$472:$F$1925,B271,$G$472:$G$1925)","v":141.30999999999975},-1.7763568394002505E-15]
[{"$f":"+[1]PliegoVig!A265","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B265","v":""},{"$f":"+[1]PliegoVig!C265","v":0},0,""]
[{"$f":"+[1]PliegoVig!A266","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B266","v":"MTH1EtCSAP"},{"$f":"+[1]PliegoVig!C266","v":1.24E-3},1.1536385871189899E-3,-6.9646300710491937E-2]
[{"$f":"+[1]PliegoVig!A267","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B267","v":"MTH1EtCCAP"},{"$f":"+[1]PliegoVig!C267","v":3.16E-3},2.5964763305914638E-3,-0.17833027512928357]
[{"$f":"+[1]PliegoVig!A268","v":"Transmisión"},{"$f":"+[1]PliegoVig!B268","v":""},{"$f":"+[1]PliegoVig!C268","v":0},0,{"$f":"+IF(C275=0,\"\",D275/C275-1)","v":""}]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B269","v":"MTH1PpCUCOST"},{"$f":"+[1]PliegoVig!C269","v":1.95},2.2104721060530537,0.13357543900156599]
["  - Demanda Máxima en Fuera de Punta Medio","MTH1PfpmCUCOST",{"$f":"+C278","v":0.1},0.11335754390015661]
["  - Demanda Máxima en Fuera de Punta Bajo","MTH1PfpCUCOST",{"$f":"+[1]PliegoVig!C270","v":0.1},0.11335754390015661,0.13357543900156599]
[{"$f":"+[1]PliegoVig!A271","v":"  - Energía"},{"$f":"+[1]PliegoVig!B271","v":"MTH1EtCUCOST"},{"$f":"+[1]PliegoVig!C271","v":6.8000000000000005E-4},1.4300856729606707E-3,1.1030671661186333]
[{"$f":"+[1]PliegoVig!A272","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B272","v":"MTH1EtCPST"},{"$f":"+[1]PliegoVig!C272","v":8.0000000000000007E-5},1.1164679720509391E-4,0.3955849650636738]
[{"$f":"+[1]PliegoVig!A273","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B273","v":"MTH1PpCPST"},{"$f":"+[1]PliegoVig!C273","v":0},0,""]
[{"$f":"+[1]PliegoVig!A274","v":"Generación"},{"$f":"+[1]PliegoVig!B274","v":""},{"$f":"+[1]PliegoVig!C274","v":0},0,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B275","v":"MTH1PpCPG"},{"$f":"+[1]PliegoVig!C275","v":0.01},6.5229108020104176,651.29108020104172]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCPG",null,0,""]
[{"$f":"+[1]PliegoVig!A276","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B276","v":"MTH1EpCEGP"},{"$f":"+[1]PliegoVig!C276","v":0.22752},0.1791100557234919,-0.21277225859927962]
[{"$f":"+[1]PliegoVig!A277","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B277","v":"MTH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C277","v":0.11375},7.8353761136290459E-2,{"$f":"+IF(C286=0,\"\",D286/C286-1)","v":-0.31117572627436962}]
[{"$f":"+[1]PliegoVig!A278","v":"  - Energía Fuera de Punta Bajo"},"MTH1EfpCEGFP",{"$f":"+[1]PliegoVig!C278","v":5.987E-2},3.9276104064717605E-2,-0.34397688216606637]
[{"$f":"+[1]PliegoVig!A279","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B279","v":"MTH1EtCPG"},{"$f":"+[1]PliegoVig!C279","v":1.0000000000000001E-5},1.6699206646868241E-2,1668.920664686824]
[{"$f":"+[1]PliegoVig!A280","v":"ATD"},{"$f":"+[1]PliegoVig!B280","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A281","v":"Comercialización"},{"$f":"+[1]PliegoVig!B281","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A282","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B282","v":"ATD1CCCOF"},{"$f":"+[1]PliegoVig!C282","v":14.19},{"$f":"+SUMIF($F$472:$F$1925,B291,$G$472:$G$1925)","v":14.189999999999998},-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A283","v":"  - Energía"},{"$f":"+[1]PliegoVig!B283","v":"ATD1EtCCOV"},{"$f":"+[1]PliegoVig!C283","v":1.1209999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B292,$G$472:$G$1925)","v":8.7974331174427781E-3},-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A284","v":"Distribución"},{"$f":"+[1]PliegoVig!B284","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A285","v":"  - Demanda Máxima "},{"$f":"+[1]PliegoVig!B285","v":"ATD1PpCD"},{"$f":"+[1]PliegoVig!C285","v":16.78},{"$f":"+SUMIF($F$472:$F$1925,B294,$G$472:$G$1925)","v":15.807067391525914},-5.7981681077120761E-2]
[{"$f":"+[1]PliegoVig!A286","v":"  - Pérdidas Energía"},{"$f":"+[1]PliegoVig!B286","v":"ATD1EtCPEP"},{"$f":"+[1]PliegoVig!C286","v":6.0699999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B295,$G$472:$G$1925)","v":7.2499669680577009E-3},0.1943932402071995]
[{"$f":"+[1]PliegoVig!A287","v":"  - Pérdidas Potencia"},"ATD1PpCPEP",{"$f":"+[1]PliegoVig!C287","v":0.11},{"$f":"+SUMIF($F$472:$F$1925,B296,$G$472:$G$1925)","v":0.12082321865021547},9.839289682014063E-2]
[{"$f":"+[1]PliegoVig!A288","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B288","v":"ATD1CxCX"},{"$f":"+[1]PliegoVig!C288","v":201.89},{"$f":"+SUMIF($F$472:$F$1925,B297,$G$472:$G$1925)","v":201.88999999999967},-1.5543122344752192E-15]
[{"$f":"+[1]PliegoVig!A289","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B289","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A290","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B290","v":"ATD1EtCSAP"},{"$f":"+[1]PliegoVig!C290","v":1.24E-3},{"$f":"+SUMIF($F$472:$F$1925,B299,$G$472:$G$1925)","v":1.1536385871189899E-3},-6.9646300710491937E-2]
[{"$f":"+[1]PliegoVig!A291","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B291","v":"ATD1EtCCAP"},{"$f":"+[1]PliegoVig!C291","v":3.16E-3},2.5964763305914643E-3,-0.17833027512928346]
[{"$f":"+[1]PliegoVig!A292","v":"Transmisión"},{"$f":"+[1]PliegoVig!B292","v":""},{"$f":"+[1]PliegoVig!C292","v":0},0,""]
[{"$f":"+[1]PliegoVig!A293","v":"  - Demanda Máxima "},{"$f":"+[1]PliegoVig!B293","v":"ATD1PpCUCOST"},{"$f":"+[1]PliegoVig!C293","v":1.84},2.7640763362770078,0.50221540015054766]
[{"$f":"+[1]PliegoVig!A294","v":"  - Energía"},{"$f":"+[1]PliegoVig!B294","v":"ATD1EtCUCOST"},{"$f":"+[1]PliegoVig!C294","v":1.0059999999999999E-2},1.4422409403316631E-2,0.43363910569747821]
[{"$f":"+[1]PliegoVig!A295","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B295","v":"ATD1EtCPST"},{"$f":"+[1]PliegoVig!C295","v":8.0000000000000007E-5},1.116467972050939E-4,0.39558496506367358]
[{"$f":"+[1]PliegoVig!A296","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B296","v":"ATD1PpCPST"},{"$f":"+[1]PliegoVig!C296","v":0},0,""]
[{"$f":"+[1]PliegoVig!A297","v":"Generación"},{"$f":"+[1]PliegoVig!B297","v":""},{"$f":"+[1]PliegoVig!C297","v":0},0,""]
[{"$f":"+[1]PliegoVig!A298","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B298","v":"ATD1PpCPG"},{"$f":"+[1]PliegoVig!C298","v":1.97},1.179008227541124,-0.40151866622277965]
[{"$f":"+[1]PliegoVig!A299","v":"  - Energía"},{"$f":"+[1]PliegoVig!B299","v":"ATD1EtCEGP"},{"$f":"+[1]PliegoVig!C299","v":4.317E-2},9.1852238490752178E-2,1.1276867845900433]
[{"$f":"+[1]PliegoVig!A300","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B300","v":"ATD1EtCPG"},{"$f":"+[1]PliegoVig!C300","v":6.0740000000000002E-2},3.4860393821643403E-2,-0.42607188308127431]
[{"$f":"+[1]PliegoVig!A301","v":"ATH"},{"$f":"+[1]PliegoVig!B301","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A302","v":"Comercialización"},{"$f":"+[1]PliegoVig!B302","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A303","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B303","v":"ATH1CCCOF"},{"$f":"+[1]PliegoVig!C303","v":14.19},{"$f":"+SUMIF($F$472:$F$1925,B312,$G$472:$G$1925)","v":14.190000000000003},2.2204460492503131E-16]
[{"$f":"+[1]PliegoVig!A304","v":"  - Energía"},{"$f":"+[1]PliegoVig!B304","v":"ATH1EtCCOV"},{"$f":"+[1]PliegoVig!C304","v":1.1209999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B313,$G$472:$G$1925)","v":8.7974331174427781E-3},-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A305","v":"Distribución"},{"$f":"+[1]PliegoVig!B305","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A306","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B306","v":"ATH1PpCD"},{"$f":"+[1]PliegoVig!C306","v":6.1},{"$f":"+SUMIF($F$472:$F$1925,B315,$G$472:$G$1925)","v":5.746311745429562},-5.7981681077120872E-2]
["  - Demanda Máxima Fuera de Punta Medio","ATH1PfpmCD",{"$f":"+C317","v":4.13},3.8905356571514909,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A307","v":"  - Demanda Máxima Fuera de Punta  "},{"$f":"+[1]PliegoVig!B307","v":"ATH1PfpCD"},{"$f":"+[1]PliegoVig!C307","v":4.13},3.8905356571514909,-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A308","v":"  - Pérdidas Energía en Distribución en Punta  "},{"$f":"+[1]PliegoVig!B308","v":"ATH1EpCPEP"},{"$f":"+[1]PliegoVig!C308","v":7.9799999999999992E-3},9.4263711188114462E-3,0.18124951363551967]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","ATH1EfpmCPEFP",{"$f":"+C320","v":5.6899999999999997E-3},6.7213097325861063E-3,0.18124951363551967]
[{"$f":"+[1]PliegoVig!A309","v":"  - Pérdidas Energía en Distribución Fuera de  Punta  "},{"$f":"+[1]PliegoVig!B309","v":"ATH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C309","v":5.6899999999999997E-3},6.7213097325861063E-3,0.18124951363551967]
[{"$f":"+[1]PliegoVig!A310","v":"  - Pérdidas Potencia en Distribución Punta"},"ATH1PpCPEP",{"$f":"+[1]PliegoVig!C310","v":0.18},0.22407930772865095,0.24488504293694979]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","ATH1PfpCPEFP",{"$f":"+[1]PliegoVig!C311","v":0.01},1.2448850429369497E-2,{"$f":"+IF(C322=0,\"\",D322/C322-1)","v":0.24488504293694979}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C322","v":0.01},{"$f":"+D322","v":1.2448850429369497E-2},0.24488504293694979]
[{"$f":"+[1]PliegoVig!A312","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B312","v":"ATH1CxCX"},{"$f":"+[1]PliegoVig!C312","v":201.89},{"$f":"+SUMIF($F$472:$F$1925,B324,$G$472:$G$1925)","v":201.8899999999997},-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A313","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B313","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A314","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B314","v":"ATH1EtCSAP"},{"$f":"+[1]PliegoVig!C314","v":1.24E-3},{"$f":"+SUMIF($F$472:$F$1925,B326,$G$472:$G$1925)","v":1.1536385871189897E-3},-6.9646300710492159E-2]
[{"$f":"+[1]PliegoVig!A315","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B315","v":"ATH1EtCCAP"},{"$f":"+[1]PliegoVig!C315","v":3.16E-3},{"$f":"+SUMIF($F$472:$F$1925,B327,$G$472:$G$1925)","v":2.5964763305914638E-3},-0.17833027512928357]
[{"$f":"+[1]PliegoVig!A316","v":"Transmisión"},{"$f":"+[1]PliegoVig!B316","v":""},null,null,""]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B317","v":"ATH1PpCUCOST"},{"$f":"+[1]PliegoVig!C317","v":0.83},{"$f":"+SUMIF($F$472:$F$1925,B329,$G$472:$G$1925)","v":1.3250969496323497},0.59650234895463816]
["  - Demanda Máxima en Fuera de Punta Medio","ATH1PfpmCUCOST",{"$f":"+C331","v":0.04},6.3860093958185538E-2,0.59650234895463838]
["  - Demanda Máxima en Fuera de Punta Bajo","ATH1PfpCUCOST",{"$f":"+[1]PliegoVig!C318","v":0.04},6.3860093958185538E-2,0.59650234895463838]
[{"$f":"+[1]PliegoVig!A319","v":"  - Energía"},{"$f":"+[1]PliegoVig!B319","v":"ATH1EtCUCOST"},{"$f":"+[1]PliegoVig!C319","v":2.7200000000000002E-3},3.6863985433218554E-3,0.35529358210362316]
[{"$f":"+[1]PliegoVig!A320","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B320","v":"ATH1EtCPST"},{"$f":"+[1]PliegoVig!C320","v":8.0000000000000007E-5},1.116467972050939E-4,0.39558496506367358]
[{"$f":"+[1]PliegoVig!A321","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B321","v":"ATH1PpCPST"},{"$f":"+[1]PliegoVig!C321","v":0},0,""]
[{"$f":"+[1]PliegoVig!A322","v":"Generación"},{"$f":"+[1]PliegoVig!B322","v":""},null,null,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B323","v":"ATH1PpCPG"},{"$f":"+[1]PliegoVig!C323","v":2.19},{"$f":"+SUMIF($F$472:$F$1925,B336,$G$472:$G$1925)","v":4.3528130014572763},0.9875858454142814]
["  - Demanda Máxima Fuera de Punta","ATH1PfpCPG",null,0,{"$f":"+IF(C337=0,\"\",D337/C337-1)","v":""}]
[{"$f":"+[1]PliegoVig!A324","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B324","v":"ATH1EpCEGP"},{"$f":"+[1]PliegoVig!C324","v":0.20333000000000001},0.15920509983913522,-0.21701126327086406]
[{"$f":"+[1]PliegoVig!A325","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B325","v":"ATH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C325","v":8.9160000000000003E-2},6.9811275766769765E-2,{"$f":"+IF(C339=0,\"\",D339/C339-1)","v":-0.21701126327086406}]
[{"$f":"+[1]PliegoVig!A326","v":"  - Energía Fuera de Punta Bajo"},"ATH1EfpCEGFP",{"$f":"+[1]PliegoVig!C326","v":3.1289999999999998E-2},2.4499717572254661E-2,-0.21701126327086406]
[{"$f":"+[1]PliegoVig!A327","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B327","v":"ATH1EtCPG"},{"$f":"+[1]PliegoVig!C327","v":3.7749999999999999E-2},6.4532340419940187E-2,0.70946597138914402]
[{"$f":"+[1]PliegoVig!A328","v":"PREPAGO"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A329","v":"Comercialización"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A330","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B330","v":"BTS Prepago1CCCOF"},{"$f":"+[1]PliegoVig!C330","v":1.223E-2},{"$f":"+SUMIF($F$472:$F$1925,B344,$G$472:$G$1925)","v":1.2217847438548726E-2},-9.9366814810086801E-4]
[{"$f":"+[1]PliegoVig!A331","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B331","v":"BTS Prepago1EtCCOV"},{"$f":"+[1]PliegoVig!C331","v":1.2070000000000001E-2},{"$f":"+SUMIF($F$472:$F$1925,B345,$G$472:$G$1925)","v":9.4629353307415683E-3},-0.21599541584576909]
[{"$f":"+[1]PliegoVig!A332","v":"Distribución"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A333","v":"  - Energía"},{"$f":"+[1]PliegoVig!B333","v":"BTS Prepago1EtCD"},{"$f":"+[1]PliegoVig!C333","v":5.9520000000000003E-2},{"$f":"+SUMIF($F$472:$F$1925,B347,$G$472:$G$1925)","v":5.6013216432110553E-2},-5.891773467556205E-2]
[{"$f":"+[1]PliegoVig!A334","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B334","v":"BTS Prepago1EtCPEP"},{"$f":"+[1]PliegoVig!C334","v":7.79E-3},{"$f":"+SUMIF($F$472:$F$1925,B348,$G$472:$G$1925)","v":9.2305333156437828E-3},0.18492083641126866]
[{"$f":"+[1]PliegoVig!A335","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B335","v":"BTS Prepago1EtCPEP"},{"$f":"+[1]PliegoVig!C335","v":0},{"$f":"+SUMIF($F$472:$F$1925,B349,$G$472:$G$1925)","v":9.2305333156437828E-3},""]
[{"$f":"+[1]PliegoVig!A336","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B336","v":"BTS Prepago1CxCX"},{"$f":"+[1]PliegoVig!C336","v":16.649999999999999},{"$f":"+SUMIF($F$472:$F$1925,B350,$G$472:$G$1925)","v":16.649999999999974},-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A337","v":"Alumbrado Público"},null,null,null,{"$f":"+IF(C351=0,\"\",D351/C351-1)","v":""}]
[{"$f":"+[1]PliegoVig!A338","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B338","v":"BTS Prepago1EtCSAP"},{"$f":"+[1]PliegoVig!C338","v":1.3699999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B352,$G$472:$G$1925)","v":1.2733180539393168E-3},-7.0570763547943893E-2]
[{"$f":"+[1]PliegoVig!A339","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B339","v":"BTS Prepago1EtCCAP"},{"$f":"+[1]PliegoVig!C339","v":3.4199999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B353,$G$472:$G$1925)","v":2.8073168774709807E-3},-0.1791471118505904]
[{"$f":"+[1]PliegoVig!A340","v":"Transmisión"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A341","v":"  - Energía"},{"$f":"+[1]PliegoVig!B341","v":"BTS Prepago1EtCUCOST"},{"$f":"+[1]PliegoVig!C341","v":6.5599999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B355,$G$472:$G$1925)","v":9.4959283887333015E-3},0.44755005925812519]
[{"$f":"+[1]PliegoVig!A342","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B342","v":"BTS Prepago1EtCPST"},{"$f":"+[1]PliegoVig!C342","v":8.0000000000000007E-5},{"$f":"+SUMIF($F$472:$F$1925,B356,$G$472:$G$1925)","v":1.1153580710650193E-4},0.39419758883127409]
[{"$f":"+[1]PliegoVig!A344","v":"Generación"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A345","v":"  - Energía"},"BTS Prepago1EtCEGP",{"$f":"+[1]PliegoVig!C345","v":4.3016226528707631E-2},{"$f":"+SUMIF($F$472:$F$1925,B358,$G$472:$G$1925)","v":3.6573627998121895E-2},-0.14977135491617688]
[{"$f":"+[1]PliegoVig!A346","v":"  - Potencia Energizada"},"BTS Prepago1EtCPG",{"$f":"+[1]PliegoVig!C346","v":1.6633773471292367E-2},{"$f":"+SUMIF($F$472:$F$1925,B359,$G$472:$G$1925)","v":4.0825514865607926E-2},1.4543748257764371]
["BTSH (0-300)",null,null,null,""]
[{"$f":"+[1]PliegoVig!A348","v":"Comercialización"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A349","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B349","v":"BTSH1CCCOF"},{"$f":"+[1]PliegoVig!C349","v":3.04},{"$f":"+SUMIF($F$472:$F$1925,B362,$G$472:$G$1925)","v":3.0399999999999991},-3.3306690738754696E-16]
[{"$f":"+[1]PliegoVig!A350","v":"  - Energía"},{"$f":"+[1]PliegoVig!B350","v":"BTSH1EtCCOV"},{"$f":"+[1]PliegoVig!C350","v":1.1509999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B363,$G$472:$G$1925)","v":9.0328684372672947E-3},-0.21521560058494393]
[{"$f":"+[1]PliegoVig!A351","v":"Distribución"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A352","v":"  - Energía en Punta"},"BTSH1pCD",{"$f":"+[1]PliegoVig!C352","v":6.4399999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B365,$G$472:$G$1925)","v":6.0665979738633413E-2},-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A353","v":"  - Energía Fuera de Punta Medio"},"BTSH1fpmCD",{"$f":"+[1]PliegoVig!C353","v":5.7500000000000002E-2},{"$f":"+SUMIF($F$472:$F$1925,B366,$G$472:$G$1925)","v":5.4166053338065553E-2},-5.7981681077120872E-2]
[{"$f":"+[1]PliegoVig!A354","v":"  - Energía Fuera de Punta Bajo"},"BTSH1fpbCD",{"$f":"+[1]PliegoVig!C354","v":5.1330000000000001E-2},{"$f":"+SUMIF($F$472:$F$1925,B367,$G$472:$G$1925)","v":4.8353800310311383E-2},-5.7981681077120983E-2]
[{"$f":"+[1]PliegoVig!A355","v":"  - Pérdidas Energía en Distribución en Punta"},"BTSH1EtCPEP",{"$f":"+[1]PliegoVig!C355","v":7.0000000000000001E-3},{"$f":"+SUMIF($F$472:$F$1925,B368,$G$472:$G$1925)","v":8.3026997187014596E-3},0.18609995981449412]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTSH1EtCPEP",{"$f":"+[1]PliegoVig!C356","v":7.0000000000000001E-3},{"$f":"+SUMIF($F$472:$F$1925,B369,$G$472:$G$1925)","v":8.3026997187014596E-3},0.18609995981449412]
["  - Pérdidas Energía en Distribución Fuera de Punta Bajo",null,{"$f":"+C369","v":7.0000000000000001E-3},{"$f":"+D369","v":8.3026997187014596E-3},0.18609995981449412]
[{"$f":"+[1]PliegoVig!A357","v":"  - Cargos por Conexión"},"BTSHCxCX",{"$f":"+[1]PliegoVig!C357","v":16.649999999999999},{"$f":"+SUMIF($F$472:$F$1925,B371,$G$472:$G$1925)","v":16.649999999999974},-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A358","v":"Alumbrado Público"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A359","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B359","v":"BTSH1EtCSAP"},{"$f":"+[1]PliegoVig!C359","v":1.2999999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B373,$G$472:$G$1925)","v":1.2094598090763603E-3},-6.9646300710492048E-2]
[{"$f":"+[1]PliegoVig!A360","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B360","v":"BTSH1EtCCAP"},{"$f":"+[1]PliegoVig!C360","v":3.2200000000000002E-3},{"$f":"+SUMIF($F$472:$F$1925,B374,$G$472:$G$1925)","v":2.6457765140837069E-3},-0.17833027512928368]
[{"$f":"+[1]PliegoVig!A361","v":"Transmisión"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A362","v":"  - Energía"},{"$f":"+[1]PliegoVig!B362","v":"BTSH1EtCUCOST"},{"$f":"+[1]PliegoVig!C362","v":6.2100000000000002E-3},{"$f":"+SUMIF($F$472:$F$1925,B376,$G$472:$G$1925)","v":8.9982311722019183E-3},0.44899052692462438]
[{"$f":"+[1]PliegoVig!A363","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B363","v":"BTSH1EtCPST"},{"$f":"+[1]PliegoVig!C363","v":6.9999999999999994E-5},{"$f":"+SUMIF($F$472:$F$1925,B377,$G$472:$G$1925)","v":9.7690947554457147E-5},0.39558496506367358]
[{"$f":"+[1]PliegoVig!A364","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B364","v":"BTSH1PpCPST"},{"$f":"+[1]PliegoVig!C364","v":0},{"$f":"+SUMIF($F$472:$F$1925,B378,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A365","v":"Generación"},"BTSH1EtCPST",null,null,""]
[{"$f":"+[1]PliegoVig!A366","v":"  - Energía en Punta"},"BTSH1EpCEGP",{"$f":"+[1]PliegoVig!C366","v":0.19739999999999999},{"$f":"+SUMIF($F$472:$F$1925,B380,$G$472:$G$1925)","v":0.20058546901984267},1.6137127760094572E-2]
[{"$f":"+[1]PliegoVig!A367","v":"  - Energía Fuera de Punta Medio"},"BTSH1EfpmCEGFP",{"$f":"+[1]PliegoVig!C367","v":8.0759999999999998E-2},{"$f":"+SUMIF($F$472:$F$1925,B381,$G$472:$G$1925)","v":4.4867802280754279E-2},-0.44443038285346359]
[{"$f":"+[1]PliegoVig!A368","v":"  - Energía Fuera de Punta Bajo"},"BTSH1EfpCEGFP",{"$f":"+[1]PliegoVig!C368","v":1.7899999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B382,$G$472:$G$1925)","v":5.2785649742063858E-4},-0.70510810199964324]
[" - Potencia Energizada","BTSH1EtCPG",{"$f":"+[1]PliegoVig!C369","v":3.2530000000000003E-2},{"$f":"+SUMIF($F$472:$F$1925,B383,$G$472:$G$1925)","v":4.9718103590829836E-2},{"$f":"+IF(C383=0,\"\",D383/C383-1)","v":0.52837699326252174}]
["BTSH (301-750)",null,null,null,""]
[{"$f":"+A361","v":"Comercialización"},null,null,null,""]
[{"$f":"+A362","v":"  - Fijo"},"BTSH2CCCOF",null,{"$f":"+SUMIF($F$472:$F$1925,B386,$G$472:$G$1925)","v":0},""]
[{"$f":"+A363","v":"  - Energía"},"BTSH2EtCCOV",null,{"$f":"+SUMIF($F$472:$F$1925,B387,$G$472:$G$1925)","v":0},""]
[{"$f":"+A364","v":"Distribución"},"",null,null,""]
[{"$f":"+A365","v":"  - Energía en Punta"},"BTSH2EtCD",null,{"$f":"+SUMIF($F$472:$F$1925,B389,$G$472:$G$1925)","v":0},""]
[{"$f":"+A368","v":"  - Pérdidas Energía en Distribución en Punta"},"BTSH2EtCPEP",null,{"$f":"+SUMIF($F$472:$F$1925,B390,$G$472:$G$1925)","v":0},""]
[{"$f":"+A369","v":"  - Pérdidas Energía en Distribución Fuera de Punta Medio"},"BTSH2EtCPP",null,{"$f":"+SUMIF($F$472:$F$1925,B391,$G$472:$G$1925)","v":0},""]
[{"$f":"+A371","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$472:$F$1925,B392,$G$472:$G$1925)","v":16.649999999999974},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH2EtCSAP",null,{"$f":"+SUMIF($F$472:$F$1925,B394,$G$472:$G$1925)","v":0},""]
["  - Consumo de energía","BTSH2EtCCAP",null,0,""]
["Transmisión","",null,0,""]
["  - Energía","BTSH2EtCUCOST",null,0,""]
[{"$f":"+A379","v":"Generación"},"BTSH2EtCPST",null,0,""]
[{"$f":"+A380","v":"  - Energía en Punta"},null,null,0,""]
[{"$f":"+A381","v":"  - Energía Fuera de Punta Medio"},"",null,null,""]
[{"$f":"+A382","v":"  - Energía Fuera de Punta Bajo"},"BTSH2EpCEGP",null,{"$f":"+SUMIF($F$472:$F$1925,B401,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EfpmCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B402,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EfpCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B403,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EtCPG",null,{"$f":"+SUMIF($F$472:$F$1925,B404,$G$472:$G$1925)","v":0}]
["BTSH (751-más)",null,null,null,""]
[{"$f":"+A385","v":"Comercialización"},null,null,null,""]
["  - Fijo","BTSH3CCCOF",null,{"$f":"+SUMIF($F$472:$F$1925,B407,$G$472:$G$1925)","v":0},""]
["  - Energía","BTSH3EtCCOV",null,{"$f":"+SUMIF($F$472:$F$1925,B408,$G$472:$G$1925)","v":0},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH3EtCD",null,{"$f":"+SUMIF($F$472:$F$1925,B410,$G$472:$G$1925)","v":0},""]
["  - Pérdidas Energía en Distribución en Punta","BTSH3EtCPEP",null,{"$f":"+SUMIF($F$472:$F$1925,B411,$G$472:$G$1925)","v":0},""]
[{"$f":"+A391","v":"  - Pérdidas Energía en Distribución Fuera de Punta Medio"},"BTSH3EtCPP",null,{"$f":"+SUMIF($F$472:$F$1925,B412,$G$472:$G$1925)","v":0},""]
[{"$f":"+A392","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$472:$F$1925,B413,$G$472:$G$1925)","v":16.649999999999974},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH3EtCSAP",null,{"$f":"+SUMIF($F$472:$F$1925,B415,$G$472:$G$1925)","v":0},""]
["  - Consumo de energía","BTSH3EtCCAP",null,{"$f":"+SUMIF($F$472:$F$1925,B416,$G$472:$G$1925)","v":0},""]
["Transmisión","",null,null,""]
["  - Energía","BTSH3EtCUCOST",null,{"$f":"+SUMIF($F$472:$F$1925,B418,$G$472:$G$1925)","v":0},{"$f":"+IF(C418=0,\"\",D418/C418-1)","v":""}]
["Generación","BTSH3EtCPST",null,{"$f":"+SUMIF($F$472:$F$1925,B419,$G$472:$G$1925)","v":0},""]
["  - Energía en Punta",null,null,{"$f":"+SUMIF($F$472:$F$1925,B420,$G$472:$G$1925)","v":0},""]
["  - Energía Fuera de Punta Medio","",null,null,""]
["  - Energía Fuera de Punta Bajo","BTSH3EpCEGP",null,{"$f":"+SUMIF($F$472:$F$1925,B422,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EfpmCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B423,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EfpCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B424,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EtCPG",null,{"$f":"+SUMIF($F$472:$F$1925,B425,$G$472:$G$1925)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+[1]PliegoVig!B402","v":0},null,null,""]
[{"$f":"+A406","v":"Comercialización"},{"$f":"+[1]PliegoVig!B403","v":0},null,{"$f":"+SUMIF($F$472:$F$1925,B427,$G$472:$G$1925)","v":0},""]
["  - Fijo",{"$f":"+[1]PliegoVig!B404","v":0},null,0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B405","v":0},null,0,""]
["Distribución",{"$f":"+[1]PliegoVig!B406","v":0},null,0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B407","v":0},null,0,""]
["  - Pérdidas Energía en Distribución en Punta",{"$f":"+[1]PliegoVig!B408","v":0},null,0,""]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B409","v":0},null,0,""]
["  - Cargos por Conexión",{"$f":"+[1]PliegoVig!B410","v":0},null,0,""]
["Alumbrado Público",{"$f":"+[1]PliegoVig!B411","v":0},null,0,""]
["  - Sistema",{"$f":"+[1]PliegoVig!B412","v":0},null,0,""]
["  - Consumo de energía",{"$f":"+[1]PliegoVig!B413","v":0},null,0,""]
["Transmisión",{"$f":"+[1]PliegoVig!B414","v":0},null,0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B415","v":0},null,0,""]
["Generación",{"$f":"+[1]PliegoVig!B416","v":0},null,0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B417","v":0},null,0,""]
["  - Energía Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B418","v":0},null,0,""]
["  - Energía Fuera de Punta Bajo",{"$f":"+[1]PliegoVig!B419","v":0},null,0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B420","v":0},null,0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B421","v":0},null,0,""]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+[1]PliegoVig!B422","v":0},null,null,""]
[{"$f":"+A427","v":"Comercialización"},{"$f":"+[1]PliegoVig!B423","v":0},{"$f":"+[1]PliegoVig!E423","v":0},{"$f":"+SUMIF($F$472:$F$1925,B447,$G$472:$G$1925)","v":0},""]
[{"$f":"+A428","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B424","v":0},{"$f":"+[1]PliegoVig!E424","v":0},0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B425","v":0},{"$f":"+[1]PliegoVig!E425","v":0},0,""]
["Distribución",{"$f":"+[1]PliegoVig!B426","v":0},{"$f":"+[1]PliegoVig!E426","v":0},0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B427","v":0},{"$f":"+[1]PliegoVig!E427","v":0},0,""]
["  - Pérdidas Energía en Distribución en Punta",{"$f":"+[1]PliegoVig!B428","v":0},{"$f":"+[1]PliegoVig!E428","v":0},0,""]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B429","v":0},{"$f":"+[1]PliegoVig!E429","v":0},0,""]
["  - Cargos por Conexión",{"$f":"+[1]PliegoVig!B430","v":0},{"$f":"+[1]PliegoVig!E430","v":0},0,""]
["Alumbrado Público",{"$f":"+[1]PliegoVig!B431","v":0},{"$f":"+[1]PliegoVig!E431","v":0},0,""]
["  - Sistema",{"$f":"+[1]PliegoVig!B432","v":0},{"$f":"+[1]PliegoVig!E432","v":0},0,""]
["  - Consumo de energía",{"$f":"+[1]PliegoVig!B433","v":0},{"$f":"+[1]PliegoVig!E433","v":0},0,""]
["Transmisión",{"$f":"+[1]PliegoVig!B434","v":0},{"$f":"+[1]PliegoVig!E434","v":0},0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B435","v":0},{"$f":"+[1]PliegoVig!E435","v":0},0,""]
["Generación",{"$f":"+[1]PliegoVig!B436","v":0},{"$f":"+[1]PliegoVig!E436","v":0},0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B437","v":0},{"$f":"+[1]PliegoVig!E437","v":0},0,""]
["  - Energía Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B438","v":0},{"$f":"+[1]PliegoVig!E438","v":0},0,""]
["  - Energía Fuera de Punta Bajo",{"$f":"+[1]PliegoVig!B439","v":0},{"$f":"+[1]PliegoVig!E439","v":0},0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B440","v":0},{"$f":"+[1]PliegoVig!E440","v":0},0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B441","v":0},{"$f":"+[1]PliegoVig!E441","v":0},0,""]
[]
[]
["Auxiliar - Tarifas Modelo"]
[]
[{"$f":"+Tablero!A524","v":"Categorías"}]
[]
[{"$f":"+Tablero!A525","v":"ATH"},{"$f":"+LEFT(A472,3)","v":"ATH"},null,1,"CD",{"$f":"+B472&D472&C472&E472","v":"ATH1CD"},{"$f":"+Tablero!B525","v":0}]
[{"$f":"+Tablero!A526","v":"ATH Punta"},"ATH","Ep",1,"CD",{"$f":"+B473&D473&C473&E473","v":"ATH1EpCD"},{"$f":"+Tablero!B526","v":0}]
[{"$f":"+Tablero!A527","v":"ATH Fuera de Punta Medio"},{"$f":"+LEFT(A474,3)","v":"ATH"},"Efpm",1,"CD",{"$f":"+B474&D474&C474&E474","v":"ATH1EfpmCD"},{"$f":"+Tablero!B527","v":0}]
[{"$f":"+Tablero!A528","v":"ATH Fuera de Punta Bajo"},"ATH","Efp",1,"CD","ATH1EfpCD",{"$f":"+Tablero!B528","v":0}]
[{"$f":"+Tablero!A529","v":"ATD"},"ATD","Et",1,"CD","ATD1EtCD",{"$f":"+Tablero!B529","v":0}]
[{"$f":"+Tablero!A530","v":"MTH"},"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!B530","v":0}]
[{"$f":"+Tablero!A531","v":"MTH Punta"},"MTH","Ep",1,"CD","MTH1EpCD",{"$f":"+Tablero!B531","v":0}]
[{"$f":"+Tablero!A532","v":"MTH Fuera de Punta Medio"},{"$f":"+LEFT(A479,3)","v":"MTH"},"Efpm",1,"CD",{"$f":"+B479&D479&C479&E479","v":"MTH1EfpmCD"},{"$f":"+Tablero!B532","v":0}]
[{"$f":"+Tablero!A533","v":"MTH Fuera de Punta Bajo"},"MTH","Efp",1,"CD","MTH1EfpCD",{"$f":"+Tablero!B533","v":0}]
[{"$f":"+Tablero!A534","v":"MTD"},"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!B534","v":0}]
[{"$f":"+Tablero!A535","v":"MTD_1 (0-10,000)"},"MTD","Et",1,"CD","MTD1EtCD",{"$f":"+Tablero!B535","v":0}]
[{"$f":"+Tablero!A536","v":"MTD_2 (10,001-30,000)"},"MTD","Et",2,"CD","MTD2EtCD",{"$f":"+Tablero!B536","v":0}]
[{"$f":"+Tablero!A537","v":"MTD_3 (30,001-50,000)"},"MTD","Et",3,"CD","MTD3EtCD",{"$f":"+Tablero!B537","v":0}]
[{"$f":"+Tablero!A538","v":"MTD_4 (50,001-más)"},"MTD","Et",4,"CD","MTD4EtCD",{"$f":"+Tablero!B538","v":0}]
[{"$f":"+Tablero!A539","v":"MTD_5 (xxx)"},"MTD","Et",5,"CD","MTD5EtCD",{"$f":"+Tablero!B539","v":0}]
[{"$f":"+Tablero!A540","v":"BTH"},"BTH",null,1,"CD","BTH1CD",{"$f":"+Tablero!B540","v":0}]
[{"$f":"+Tablero!A541","v":"BTH Punta"},"BTH","Ep",1,"CD","BTH1EpCD",{"$f":"+Tablero!B541","v":0}]
[{"$f":"+Tablero!A542","v":"BTH Fuera de Punta Medio"},"BTH","Efpm",1,"CD",{"$f":"+B489&D489&C489&E489","v":"BTH1EfpmCD"},{"$f":"+Tablero!B542","v":0}]
[{"$f":"+Tablero!A543","v":"BTH Fuera de Punta Bajo"},"BTH","Efp",1,"CD","BTH1EfpCD",{"$f":"+Tablero!B543","v":0}]
[{"$f":"+Tablero!A544","v":"BTD"},"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!B544","v":0}]
[{"$f":"+Tablero!A545","v":"BTD_1 (0-10,000)"},"BTD","Et",1,"CD","BTD1EtCD",{"$f":"+Tablero!B545","v":0}]
[{"$f":"+Tablero!A546","v":"BTD_2 (10,001-30,000)"},"BTD","Et",2,"CD","BTD2EtCD",{"$f":"+Tablero!B546","v":0}]
[{"$f":"+Tablero!A547","v":"BTD_3 (30,001-50,000)"},"BTD","Et",3,"CD","BTD3EtCD",{"$f":"+Tablero!B547","v":0}]
[{"$f":"+Tablero!A548","v":"BTD_4 (50,001-más)"},"BTD","Et",4,"CD","BTD4EtCD",{"$f":"+Tablero!B548","v":0}]
[{"$f":"+Tablero!A549","v":"BTD_5 (xxx)"},"BTD","Et",5,"CD","BTD5EtCD",{"$f":"+Tablero!B549","v":0}]
[{"$f":"+Tablero!A550","v":"BTS"},"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!B550","v":0}]
[{"$f":"+Tablero!A551","v":"BTS_1 (0-300)"},"BTS","Et",1,"CD","BTS1EtCD",{"$f":"+Tablero!B551","v":5.5289218766382257E-2}]
[{"$f":"+Tablero!A552","v":"BTS_2 (301-750)"},"BTS","Et",2,"CD","BTS2EtCD",{"$f":"+Tablero!B552","v":5.5289218766382257E-2}]
[{"$f":"+Tablero!A553","v":"BTS_3 (751-más)"},"BTS","Et",3,"CD","BTS3EtCD",{"$f":"+Tablero!B553","v":5.5289218766382257E-2}]
[{"$f":"+Tablero!A554","v":"BTS_4 (xxx)"},"BTS","Et",4,"CD","BTS4EtCD",{"$f":"+Tablero!B554","v":0}]
[{"$f":"+Tablero!A555","v":"BTS_5 (xxx)"},"BTS","Et",5,"CD","BTS5EtCD",{"$f":"+Tablero!B555","v":0}]
[{"$f":"+Tablero!A556","v":"BTSH"},{"$f":"+LEFT(A503,4)","v":"BTSH"},null,1,"CD","BTSH1CD",{"$f":"+Tablero!B556","v":6.0665979738633413E-2}]
[{"$f":"+Tablero!A557","v":"BTSH_1 Punta"},{"$f":"+LEFT(A504,4)","v":"BTSH"},"p",1,"CD","BTSH1pCD",{"$f":"+Tablero!B557","v":6.0665979738633413E-2}]
[{"$f":"+Tablero!A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+LEFT(A505,4)","v":"BTSH"},"fpm",1,"CD",{"$f":"+B505&D505&C505&E505","v":"BTSH1fpmCD"},{"$f":"+Tablero!B558","v":5.4166053338065553E-2}]
[{"$f":"+Tablero!A559","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH","fpb",1,"CD","BTSH1fpbCD",{"$f":"+Tablero!B559","v":4.8353800310311383E-2}]
[{"$f":"+Tablero!A560","v":"BTSH_2 Punta"},"BTSH","Et",2,"CD","BTSH2EtCD",{"$f":"+Tablero!B560","v":0}]
[{"$f":"+Tablero!A561","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B561","v":0}]
[{"$f":"+Tablero!A562","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B562","v":0}]
[{"$f":"+Tablero!A563","v":"BTSH_3 Punta"},"BTSH","Et",3,"CD","BTSH3EtCD",{"$f":"+Tablero!B563","v":0}]
[{"$f":"+Tablero!A564","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",null,3,"CD",{"$f":"+B511&D511&C511&E511","v":"BTSH3CD"},{"$f":"+Tablero!B564","v":0}]
[{"$f":"+Tablero!A565","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",null,3,"CD","BTSH3CD",{"$f":"+Tablero!B565","v":0}]
[{"$f":"+Tablero!A566","v":"BTS Prepago"},{"$f":"+A513","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!B566","v":0}]
[{"$f":"+Tablero!A567","v":"BTS Prep"},{"$f":"+B513","v":"BTS Prepago"},"Et",1,"CD","BTS Prepago1EtCD",{"$f":"+Tablero!B567","v":5.6013216432110553E-2}]
[{"$f":"+Tablero!A568","v":"X1D_2 (10,001-30,000)"},{"$f":"+LEFT(A515,3)","v":"X1D"},"Et",2,"CD","X1D2EtCD",{"$f":"+Tablero!B568","v":0}]
[{"$f":"+Tablero!A569","v":"X1D_3 (30,001-50,000)"},"X1D","Et",3,"CD","X1D3EtCD",{"$f":"+Tablero!B569","v":0}]
[{"$f":"+Tablero!A570","v":"X1D_4 (50,001-más)"},"X1D","Et",4,"CD","X1D4EtCD",{"$f":"+Tablero!B570","v":0}]
[{"$f":"+Tablero!A571","v":"X1D_5 (xxx)"},"X1D","Et",5,"CD","X1D5EtCD",{"$f":"+Tablero!B571","v":0}]
[{"$f":"+Tablero!A572","v":"X2H"},"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!B572","v":0}]
[{"$f":"+Tablero!A573","v":"X2H Punta"},"X2H","Ep",1,"CD","X2H1EpCD",{"$f":"+Tablero!B573","v":0}]
[{"$f":"+Tablero!A574","v":"X2H Fuera de Punta"},"X2H","Efp",1,"CD","X2H1EfpCD",{"$f":"+Tablero!B574","v":0}]
[{"$f":"+Tablero!A575","v":"X2D"},"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!B575","v":0}]
[{"$f":"+Tablero!A576","v":"X2D_1 (0-10,000)"},"X2D","Et",1,"CD","X2D1EtCD",{"$f":"+Tablero!B576","v":0}]
[{"$f":"+Tablero!A577","v":"X2D_2 (10,001-30,000)"},"X2D","Et",2,"CD","X2D2EtCD",{"$f":"+Tablero!B577","v":0}]
[{"$f":"+Tablero!A578","v":"X2D_3 (30,001-50,000)"},"X2D","Et",3,"CD","X2D3EtCD",{"$f":"+Tablero!B578","v":0}]
[{"$f":"+Tablero!A579","v":"X2D_4 (50,001-más)"},"X2D","Et",4,"CD","X2D4EtCD",{"$f":"+Tablero!B579","v":0}]
[{"$f":"+Tablero!A580","v":"X2D_5 (xxx)"},"X2D","Et",5,"CD","X2D5EtCD",{"$f":"+Tablero!B580","v":0}]
[{"$f":"+Tablero!A581","v":"X3D"},"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!B581","v":0}]
[{"$f":"+Tablero!A582","v":"X3D_1 (0-10,000)"},"X3D","Et",1,"CD","X3D1EtCD",{"$f":"+Tablero!B582","v":0}]
[{"$f":"+Tablero!A583","v":"X3D_2 (10,001-30,000)"},"X3D","Et",2,"CD","X3D2EtCD",{"$f":"+Tablero!B583","v":0}]
[{"$f":"+Tablero!A584","v":"X3D_3 (30,001-50,000)"},"X3D","Et",3,"CD","X3D3EtCD",{"$f":"+Tablero!B584","v":0}]
[{"$f":"+Tablero!A585","v":"X3D_4 (50,001-más)"},"X3D","Et",4,"CD","X3D4EtCD",{"$f":"+Tablero!B585","v":0}]
[{"$f":"+Tablero!A586","v":"X3D_5 (xxx)"},"X3D","Et",5,"CD","X3D5EtCD",{"$f":"+Tablero!B586","v":0}]
[null,{"$f":"+B472","v":"ATH"},null,1,"CD","ATH1CD",{"$f":"+Tablero!C525","v":0}]
[null,"ATH","Pp",1,"CD","ATH1PpCD",{"$f":"+Tablero!C526","v":5.746311745429562}]
[null,"ATH","Pfpm",1,"CD",{"$f":"+B536&D536&C536&E536","v":"ATH1PfpmCD"},{"$f":"+Tablero!C527","v":3.8905356571514909}]
[null,"ATH","Pfp",1,"CD","ATH1PfpCD",{"$f":"+Tablero!C528","v":3.8905356571514909}]
[null,"ATD","Pp",1,"CD","ATD1PpCD",{"$f":"+Tablero!C529","v":15.807067391525914}]
[null,"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!C530","v":0}]
[null,"MTH","Pp",1,"CD","MTH1PpCD",{"$f":"+Tablero!C531","v":21.854824999010798}]
[null,"MTH","Pfpm",1,"CD",{"$f":"+B541&D541&C541&E541","v":"MTH1PfpmCD"},{"$f":"+Tablero!C532","v":3.2028622843377894}]
[null,"MTH","Pfp",1,"CD","MTH1PfpCD",{"$f":"+Tablero!C533","v":3.2028622843377894}]
[null,"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!C534","v":0}]
[null,"MTD","Pp",1,"CD","MTD1PpCD",{"$f":"+Tablero!C535","v":20.837445214574089}]
[null,"MTD","Pp",2,"CD","MTD2PpCD",{"$f":"+Tablero!C536","v":0}]
[null,"MTD","Pp",3,"CD","MTD3PpCD",{"$f":"+Tablero!C537","v":0}]
[null,"MTD","Pp",4,"CD","MTD4PpCD",{"$f":"+Tablero!C538","v":0}]
[null,"MTD","Pp",5,"CD",{"$f":"+B548&D548&C548&E548","v":"MTD5PpCD"},{"$f":"+Tablero!C539","v":0}]
[null,"BTH",null,1,"CD",{"$f":"+B549&D549&C549&E549","v":"BTH1CD"},{"$f":"+Tablero!C540","v":0}]
[null,"BTH","Pp",1,"CD","BTH1PpCD",{"$f":"+Tablero!C541","v":22.495397455878354}]
[null,"BTH","Pfpm",1,"CD",{"$f":"+B551&D551&C551&E551","v":"BTH1PfpmCD"},{"$f":"+Tablero!C542","v":2.7224329416871211}]
[null,"BTH","Pfp",1,"CD","BTH1PfpCD",{"$f":"+Tablero!C543","v":2.7224329416871211}]
[null,"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!C544","v":0}]
[null,"BTD","Pp",1,"CD","BTD1PpCD",{"$f":"+Tablero!C545","v":22.005547930038457}]
[null,"BTD","Pp",2,"CD","BTD2PpCD",{"$f":"+Tablero!C546","v":22.005547930038457}]
[null,"BTD","Pp",3,"CD","BTD3PpCD",{"$f":"+Tablero!C547","v":22.005547930038457}]
[null,"BTD","Pp",4,"CD","BTD4PpCD",{"$f":"+Tablero!C548","v":22.005547930038457}]
[null,"BTD","Pp",5,"CD","BTD5PpCD",{"$f":"+Tablero!C549","v":0}]
[null,"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!C550","v":0}]
[null,"BTS","Pp",1,"CD","BTS1PpCD",{"$f":"+Tablero!C551","v":0}]
[null,"BTS","Pp",2,"CD","BTS2PpCD",{"$f":"+Tablero!C552","v":0}]
[null,"BTS","Pp",3,"CD","BTS3PpCD",{"$f":"+Tablero!C553","v":0}]
[null,"BTS","Pp",4,"CD","BTS4PpCD",{"$f":"+Tablero!C554","v":0}]
[null,"BTS","Pp",5,"CD","BTS5PpCD",{"$f":"+Tablero!C555","v":0}]
[null,"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!C556","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C557","v":0}]
[null,{"$f":"+B505","v":"BTSH"},"Pfp",1,"CD",{"$f":"+B567&D567&C567&E567","v":"BTSH1PfpCD"},{"$f":"+Tablero!C558","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C559","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C560","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C561","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C562","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C563","v":0}]
[null,"BTSH","Pfp",3,"CD",{"$f":"+B573&D573&C573&E573","v":"BTSH3PfpCD"},{"$f":"+Tablero!C564","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C565","v":0}]
[null,{"$f":"+B513","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!C566","v":0}]
[null,"BTS Prepago","Pp",1,"CD","BTS Prepago1PpCD",{"$f":"+Tablero!C567","v":0}]
[null,"X1D","Pp",2,"CD","X1D2PpCD",{"$f":"+Tablero!C568","v":0}]
[null,"X1D","Pp",3,"CD","X1D3PpCD",{"$f":"+Tablero!C569","v":0}]
[null,"X1D","Pp",4,"CD","X1D4PpCD",{"$f":"+Tablero!C570","v":0}]
[null,"X1D","Pp",5,"CD","X1D5PpCD",{"$f":"+Tablero!C571","v":0}]
[null,"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!C572","v":0}]
[null,"X2H","Pp",1,"CD","X2H1PpCD",{"$f":"+Tablero!C573","v":0}]
[null,"X2H","Pfp",1,"CD","X2H1PfpCD",{"$f":"+Tablero!C574","v":0}]
[null,"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!C575","v":0}]
[null,"X2D","Pp",1,"CD","X2D1PpCD",{"$f":"+Tablero!C576","v":0}]
[null,"X2D","Pp",2,"CD","X2D2PpCD",{"$f":"+Tablero!C577","v":0}]
[null,"X2D","Pp",3,"CD","X2D3PpCD",{"$f":"+Tablero!C578","v":0}]
[null,"X2D","Pp",4,"CD","X2D4PpCD",{"$f":"+Tablero!C579","v":0}]
[null,"X2D","Pp",5,"CD","X2D5PpCD",{"$f":"+Tablero!C580","v":0}]
[null,"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!C581","v":0}]
[null,"X3D","Pp",1,"CD","X3D1PpCD",{"$f":"+Tablero!C582","v":0}]
[null,"X3D","Pp",2,"CD","X3D2PpCD",{"$f":"+Tablero!C583","v":0}]
[null,"X3D","Pp",3,"CD","X3D3PpCD",{"$f":"+Tablero!C584","v":0}]
[null,"X3D","Pp",4,"CD","X3D4PpCD",{"$f":"+Tablero!C585","v":0}]
[null,"X3D","Pp",5,"CD","X3D5PpCD",{"$f":"+Tablero!C586","v":0}]
[null,"ATH","Ep",1,"CCOF","ATH1EpCCOF",{"$f":"+Tablero!D525","v":0}]
[null,"ATH","Efp",1,"CCOF","ATH1EfpCCOF",{"$f":"+Tablero!D526","v":0}]
[null,{"$f":"+B537","v":"ATH"},"Et",1,"CCOF","ATH1EtCCOF",{"$f":"+Tablero!D528","v":0}]
[null,{"$f":"+B538","v":"ATD"},null,1,"CCOF","ATD1CCOF",{"$f":"+Tablero!D529","v":0}]
[null,{"$f":"+B539","v":"MTH"},"Ep",1,"CCOF","MTH1EpCCOF",{"$f":"+Tablero!D530","v":0}]
[null,{"$f":"+B540","v":"MTH"},"Efp",1,"CCOF","MTH1EfpCCOF",{"$f":"+Tablero!D531","v":0}]
[null,{"$f":"+B542","v":"MTH"},null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!D533","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D534","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D535","v":0}]
[null,"MTD","Et",2,"CCOF","MTD2EtCCOF",{"$f":"+Tablero!D536","v":0}]
[null,"MTD","Et",3,"CCOF","MTD3EtCCOF",{"$f":"+Tablero!D537","v":0}]
[null,"MTD","Et",4,"CCOF","MTD4EtCCOF",{"$f":"+Tablero!D538","v":0}]
[null,"MTD",null,5,"CCOF","MTD5CCOF",{"$f":"+Tablero!D539","v":0}]
[null,"BTH","Ep",1,"CCOF","BTH1EpCCOF",{"$f":"+Tablero!D540","v":0}]
[null,"BTH","Efp",1,"CCOF","BTH1EfpCCOF",{"$f":"+Tablero!D541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B611&D611&C611&E611","v":"BTH1CCOF"},{"$f":"+Tablero!D542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!D543","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D544","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D545","v":0}]
[null,"BTD","Et",2,"CCOF","BTD2EtCCOF",{"$f":"+Tablero!D546","v":0}]
[null,"BTD","Et",3,"CCOF","BTD3EtCCOF",{"$f":"+Tablero!D547","v":0}]
[null,"BTD","Et",4,"CCOF","BTD4EtCCOF",{"$f":"+Tablero!D548","v":0}]
[null,"BTD",null,5,"CCOF","BTD5CCOF",{"$f":"+Tablero!D549","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D550","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D551","v":0}]
[null,"BTS","Et",2,"CCOF","BTS2EtCCOF",{"$f":"+Tablero!D552","v":0}]
[null,"BTS","Et",3,"CCOF",{"$f":"+B622&D622&C622&E622","v":"BTS3EtCCOF"},{"$f":"+Tablero!D553","v":0}]
[null,"BTS","Et",4,"CCOF","BTS4EtCCOF",{"$f":"+Tablero!D554","v":0}]
[null,"BTS",null,5,"CCOF","BTS5CCOF",{"$f":"+Tablero!D555","v":0}]
[null,"BTSH","Ep",1,"CCOF","BTSH1EpCCOF",{"$f":"+Tablero!D556","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D557","v":0}]
[null,{"$f":"+B567","v":"BTSH"},null,1,"CCOF",{"$f":"+B627&D627&C627&E627","v":"BTSH1CCOF"},{"$f":"+Tablero!D558","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D559","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D562","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D565","v":0}]
[null,{"$f":"+B575","v":"BTS Prepago"},"Et",1,"CCOF","BTS Prepago1EtCCOF",{"$f":"+Tablero!D566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!D567","v":1.2217847438548726E-2}]
[null,"X1D","Et",2,"CCOF","X1D2EtCCOF",{"$f":"+Tablero!D568","v":0}]
[null,"X1D","Et",3,"CCOF","X1D3EtCCOF",{"$f":"+Tablero!D569","v":0}]
[null,"X1D","Et",4,"CCOF","X1D4EtCCOF",{"$f":"+Tablero!D570","v":0}]
[null,"X1D",null,5,"CCOF","X1D5CCOF",{"$f":"+Tablero!D571","v":0}]
[null,"X2H","Ep",1,"CCOF","X2H1EpCCOF",{"$f":"+Tablero!D572","v":0}]
[null,"X2H","Efp",1,"CCOF","X2H1EfpCCOF",{"$f":"+Tablero!D573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!D574","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D575","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D576","v":0}]
[null,"X2D","Et",2,"CCOF","X2D2EtCCOF",{"$f":"+Tablero!D577","v":0}]
[null,"X2D","Et",3,"CCOF","X2D3EtCCOF",{"$f":"+Tablero!D578","v":0}]
[null,"X2D","Et",4,"CCOF","X2D4EtCCOF",{"$f":"+Tablero!D579","v":0}]
[null,"X2D",null,5,"CCOF","X2D5CCOF",{"$f":"+Tablero!D580","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D581","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D582","v":0}]
[null,"X3D","Et",2,"CCOF","X3D2EtCCOF",{"$f":"+Tablero!D583","v":0}]
[null,"X3D","Et",3,"CCOF","X3D3EtCCOF",{"$f":"+Tablero!D584","v":0}]
[null,"X3D","Et",4,"CCOF","X3D4EtCCOF",{"$f":"+Tablero!D585","v":0}]
[null,"X3D",null,5,"CCOF","X3D5CCOF",{"$f":"+Tablero!D586","v":0}]
[null,"ATH","C",1,"CCOF","ATH1CCCOF",{"$f":"+Tablero!E525","v":14.190000000000003}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E526","v":0}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E528","v":0}]
[null,"ATD","C",1,"CCOF","ATD1CCCOF",{"$f":"+Tablero!E529","v":14.189999999999998}]
[null,"MTH","C",1,"CCOF","MTH1CCCOF",{"$f":"+Tablero!E530","v":14.189999999999996}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E531","v":0}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E533","v":0}]
[null,"MTD",null,1,"CCOF","MTD1CCOF",{"$f":"+Tablero!E534","v":14.209999999999997}]
[null,"MTD","C",1,"CCOF","MTD1CCCOF",{"$f":"+Tablero!E535","v":14.209999999999997}]
[null,"MTD","C",2,"CCOF","MTD2CCCOF",{"$f":"+Tablero!E536","v":0}]
[null,"MTD","C",3,"CCOF","MTD3CCCOF",{"$f":"+Tablero!E537","v":0}]
[null,{"$f":"+B607","v":"MTD"},"C",4,"CCOF","MTD4CCCOF",{"$f":"+Tablero!E538","v":0}]
[null,"MTD","C",5,"CCOF","MTD5CCCOF",{"$f":"+Tablero!E539","v":0}]
[null,"BTH","C",1,"CCOF","BTH1CCCOF",{"$f":"+Tablero!E540","v":5.65}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B671&D671&C671&E671","v":"BTH1CCOF"},{"$f":"+Tablero!E542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E543","v":0}]
[null,"BTD",null,1,"CCOF","BTD1CCOF",{"$f":"+Tablero!E544","v":5.6499999999999995}]
[null,"BTD","C",1,"CCOF","BTD1CCCOF",{"$f":"+Tablero!E545","v":5.6499999999999995}]
[null,"BTD","C",2,"CCOF","BTD2CCCOF",{"$f":"+Tablero!E546","v":5.6499999999999995}]
[null,"BTD","C",3,"CCOF","BTD3CCCOF",{"$f":"+Tablero!E547","v":5.6499999999999995}]
[null,"BTD","C",4,"CCOF","BTD4CCCOF",{"$f":"+Tablero!E548","v":5.6499999999999995}]
[null,"BTD","C",5,"CCOF","BTD5CCCOF",{"$f":"+Tablero!E549","v":0}]
[null,"BTS",null,1,"CCOF","BTS1CCOF",{"$f":"+Tablero!E550","v":3.04}]
[null,"BTS","C",1,"CCOF","BTS1CCCOF",{"$f":"+Tablero!E551","v":3.04}]
[null,"BTS","C",2,"CCOF","BTS2CCCOF",{"$f":"+Tablero!E552","v":3.04}]
[null,"BTS","C",3,"CCOF","BTS3CCCOF",{"$f":"+Tablero!E553","v":3.04}]
[null,"BTS","C",4,"CCOF","BTS4CCCOF",{"$f":"+Tablero!E554","v":0}]
[null,"BTS","C",5,"CCOF","BTS5CCCOF",{"$f":"+Tablero!E555","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E556","v":3.0399999999999991}]
[null,"BTSH","C",1,"CCOF","BTSH1CCCOF",{"$f":"+Tablero!E557","v":3.0399999999999991}]
[null,{"$f":"+B627","v":"BTSH"},null,1,"CCOF",{"$f":"+B687&D687&C687&E687","v":"BTSH1CCOF"},{"$f":"+Tablero!E558","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E559","v":0}]
[null,"BTSH","C",2,"CCOF","BTSH2CCCOF",{"$f":"+Tablero!E560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E562","v":0}]
[null,"BTSH","C",3,"CCOF","BTSH3CCCOF",{"$f":"+Tablero!E563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E565","v":0}]
[null,{"$f":"+B635","v":"BTS Prepago"},null,1,"CCOF","BTS Prepago1CCOF",{"$f":"+Tablero!E566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!E567","v":0}]
[null,"X1D","C",2,"CCOF","X1D2CCCOF",{"$f":"+Tablero!E568","v":0}]
[null,"X1D","C",3,"CCOF","X1D3CCCOF",{"$f":"+Tablero!E569","v":0}]
[null,"X1D","C",4,"CCOF","X1D4CCCOF",{"$f":"+Tablero!E570","v":0}]
[null,"X1D","C",5,"CCOF","X1D5CCCOF",{"$f":"+Tablero!E571","v":0}]
[null,"X2H","C",1,"CCOF",{"$f":"+B701&D701&C701&E701","v":"X2H1CCCOF"},{"$f":"+Tablero!E572","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E574","v":0}]
[null,"X2D",null,1,"CCOF","X2D1CCOF",{"$f":"+Tablero!E575","v":0}]
[null,"X2D","C",1,"CCOF","X2D1CCCOF",{"$f":"+Tablero!E576","v":0}]
[null,"X2D","C",2,"CCOF","X2D2CCCOF",{"$f":"+Tablero!E577","v":0}]
[null,"X2D","C",3,"CCOF","X2D3CCCOF",{"$f":"+Tablero!E578","v":0}]
[null,"X2D","C",4,"CCOF","X2D4CCCOF",{"$f":"+Tablero!E579","v":0}]
[null,"X2D","C",5,"CCOF","X2D5CCCOF",{"$f":"+Tablero!E580","v":0}]
[null,"X3D",null,1,"CCOF","X3D1CCOF",{"$f":"+Tablero!E581","v":0}]
[null,"X3D","C",1,"CCOF","X3D1CCCOF",{"$f":"+Tablero!E582","v":0}]
[null,"X3D","C",2,"CCOF","X3D2CCCOF",{"$f":"+Tablero!E583","v":0}]
[null,"X3D","C",3,"CCOF","X3D3CCCOF",{"$f":"+Tablero!E584","v":0}]
[null,"X3D","C",4,"CCOF","X3D4CCCOF",{"$f":"+Tablero!E585","v":0}]
[null,"X3D","C",5,"CCOF","X3D5CCCOF",{"$f":"+Tablero!E586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!F525","v":0}]
[null,"ATH","Et",1,"CCOV","ATH1EtCCOV",{"$f":"+Tablero!F526","v":8.7974331174427781E-3}]
[null,{"$f":"+B657","v":"ATH"},"Efpm",1,"CCOV",{"$f":"+B718&D718&C718&E718","v":"ATH1EfpmCCOV"},{"$f":"+Tablero!F527","v":8.7974331174427781E-3}]
[null,{"$f":"+B658","v":"ATH"},"Efp",1,"CCOV","ATH1EfpCCOV",{"$f":"+Tablero!F528","v":8.7974331174427781E-3}]
[null,{"$f":"+B659","v":"ATD"},"Et",1,"CCOV","ATD1EtCCOV",{"$f":"+Tablero!F529","v":8.7974331174427781E-3}]
[null,{"$f":"+B660","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!F530","v":0}]
[null,{"$f":"+B661","v":"MTH"},"Et",1,"CCOV","MTH1EtCCOV",{"$f":"+Tablero!F531","v":8.7974331174427781E-3}]
[null,{"$f":"+B661","v":"MTH"},"Efpm",1,"CCOV",{"$f":"+B723&D723&C723&E723","v":"MTH1EfpmCCOV"},{"$f":"+Tablero!F532","v":8.7974331174427781E-3}]
[null,"MTH","Efp",1,"CCOV","MTH1EfpCCOV",{"$f":"+Tablero!F533","v":8.7974331174427781E-3}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!F534","v":0}]
[null,"MTD","Et",1,"CCOV","MTD1EtCCOV",{"$f":"+Tablero!F535","v":8.7974371331371193E-3}]
[null,"MTD","Et",2,"CCOV","MTD2EtCCOV",{"$f":"+Tablero!F536","v":0}]
[null,"MTD","Et",3,"CCOV","MTD3EtCCOV",{"$f":"+Tablero!F537","v":0}]
[null,"MTD","Et",4,"CCOV","MTD4EtCCOV",{"$f":"+Tablero!F538","v":0}]
[null,"MTD","Et",5,"CCOV","MTD5EtCCOV",{"$f":"+Tablero!F539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!F540","v":0}]
[null,"BTH","Et",1,"CCOV","BTH1EtCCOV",{"$f":"+Tablero!F541","v":8.7974331174427781E-3}]
[null,{"$f":"+B670","v":"BTH"},"Efpm",1,"CCOV",{"$f":"+B733&D733&C733&E733","v":"BTH1EfpmCCOV"},{"$f":"+Tablero!F542","v":8.7974331174427781E-3}]
[null,{"$f":"+B672","v":"BTH"},"Efp",1,"CCOV","BTH1EfpCCOV",{"$f":"+Tablero!F543","v":8.7974331174427781E-3}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!F544","v":0}]
[null,"BTD","Et",1,"CCOV","BTD1EtCCOV",{"$f":"+Tablero!F545","v":8.8209766494252301E-3}]
[null,"BTD","Et",2,"CCOV","BTD2EtCCOV",{"$f":"+Tablero!F546","v":8.8209766494252301E-3}]
[null,"BTD","Et",3,"CCOV","BTD3EtCCOV",{"$f":"+Tablero!F547","v":8.8209766494252301E-3}]
[null,"BTD","Et",4,"CCOV","BTD4EtCCOV",{"$f":"+Tablero!F548","v":8.8209766494252301E-3}]
[null,"BTD","Et",5,"CCOV","BTD5EtCCOV",{"$f":"+Tablero!F549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!F550","v":0}]
[null,"BTS","Et",1,"CCOV","BTS1EtCCOV",{"$f":"+Tablero!F551","v":9.3518555465836838E-3}]
[null,"BTS","Et",2,"CCOV","BTS2EtCCOV",{"$f":"+Tablero!F552","v":9.3518555465836838E-3}]
[null,"BTS","Et",3,"CCOV","BTS3EtCCOV",{"$f":"+Tablero!F553","v":9.3518555465836838E-3}]
[null,"BTS","Et",4,"CCOV","BTS4EtCCOV",{"$f":"+Tablero!F554","v":0}]
[null,"BTS","Et",5,"CCOV","BTS5EtCCOV",{"$f":"+Tablero!F555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F556","v":0}]
[null,"BTSH","Et",1,"CCOV","BTSH1EtCCOV",{"$f":"+Tablero!F557","v":9.0328684372672947E-3}]
[null,{"$f":"+B687","v":"BTSH"},null,1,"CCOV",{"$f":"+B749&D749&C749&E749","v":"BTSH1CCOV"},{"$f":"+Tablero!F558","v":9.0328684372672947E-3}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F559","v":9.0328684372672947E-3}]
[null,"BTSH","Et",2,"CCOV","BTSH2EtCCOV",{"$f":"+Tablero!F560","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F561","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F562","v":0}]
[null,"BTSH","Et",3,"CCOV","BTSH3EtCCOV",{"$f":"+Tablero!F563","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F564","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F565","v":0}]
[null,{"$f":"+B695","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!F566","v":0}]
[null,"BTS Prepago","Et",1,"CCOV","BTS Prepago1EtCCOV",{"$f":"+Tablero!F567","v":9.4629353307415683E-3}]
[null,"X1D","Et",2,"CCOV","X1D2EtCCOV",{"$f":"+Tablero!F568","v":0}]
[null,"X1D","Et",3,"CCOV","X1D3EtCCOV",{"$f":"+Tablero!F569","v":0}]
[null,"X1D","Et",4,"CCOV","X1D4EtCCOV",{"$f":"+Tablero!F570","v":0}]
[null,"X1D","Et",5,"CCOV","X1D5EtCCOV",{"$f":"+Tablero!F571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!F572","v":0}]
[null,"X2H","Et",1,"CCOV","X2H1EtCCOV",{"$f":"+Tablero!F573","v":0}]
[null,"X2H","Efp",1,"CCOV","X2H1EfpCCOV",{"$f":"+Tablero!F574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!F575","v":0}]
[null,"X2D","Et",1,"CCOV","X2D1EtCCOV",{"$f":"+Tablero!F576","v":0}]
[null,"X2D","Et",2,"CCOV","X2D2EtCCOV",{"$f":"+Tablero!F577","v":0}]
[null,"X2D","Et",3,"CCOV","X2D3EtCCOV",{"$f":"+Tablero!F578","v":0}]
[null,"X2D","Et",4,"CCOV","X2D4EtCCOV",{"$f":"+Tablero!F579","v":0}]
[null,"X2D","Et",5,"CCOV","X2D5EtCCOV",{"$f":"+Tablero!F580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!F581","v":0}]
[null,"X3D","Et",1,"CCOV","X3D1EtCCOV",{"$f":"+Tablero!F582","v":0}]
[null,"X3D","Et",2,"CCOV","X3D2EtCCOV",{"$f":"+Tablero!F583","v":0}]
[null,"X3D","Et",3,"CCOV",{"$f":"+B775&D775&C775&E775","v":"X3D3EtCCOV"},{"$f":"+Tablero!F584","v":0}]
[null,"X3D","Et",4,"CCOV","X3D4EtCCOV",{"$f":"+Tablero!F585","v":0}]
[null,"X3D","Et",5,"CCOV","X3D5EtCCOV",{"$f":"+Tablero!F586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!G525","v":0}]
[null,"ATH","Pp",1,"CCOV","ATH1PpCCOV",{"$f":"+Tablero!G526","v":0}]
[null,{"$f":"+B719","v":"ATH"},"Pfp",1,"CCOV","ATH1PfpCCOV",{"$f":"+Tablero!G528","v":0}]
[null,{"$f":"+B720","v":"ATD"},"Pp",1,"CCOV","ATD1PpCCOV",{"$f":"+Tablero!G529","v":0}]
[null,{"$f":"+B721","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!G530","v":0}]
[null,{"$f":"+B722","v":"MTH"},"Pp",1,"CCOV","MTH1PpCCOV",{"$f":"+Tablero!G531","v":0}]
[null,{"$f":"+B724","v":"MTH"},"Pfp",1,"CCOV","MTH1PfpCCOV",{"$f":"+Tablero!G533","v":0}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!G534","v":0}]
[null,"MTD","Pp",1,"CCOV","MTD1PpCCOV",{"$f":"+Tablero!G535","v":0}]
[null,"MTD","Pp",2,"CCOV","MTD2PpCCOV",{"$f":"+Tablero!G536","v":0}]
[null,"MTD","Pp",3,"CCOV","MTD3PpCCOV",{"$f":"+Tablero!G537","v":0}]
[null,"MTD","Pp",4,"CCOV","MTD4PpCCOV",{"$f":"+Tablero!G538","v":0}]
[null,"MTD","Pp",5,"CCOV","MTD5PpCCOV",{"$f":"+Tablero!G539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!G540","v":0}]
[null,"BTH","Pp",1,"CCOV","BTH1PpCCOV",{"$f":"+Tablero!G541","v":0}]
[null,{"$f":"+B734","v":"BTH"},"Pfp",1,"CCOV","BTH1PfpCCOV",{"$f":"+Tablero!G543","v":0}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!G544","v":0}]
[null,"BTD","Pp",1,"CCOV","BTD1PpCCOV",{"$f":"+Tablero!G545","v":0}]
[null,"BTD","Pp",2,"CCOV","BTD2PpCCOV",{"$f":"+Tablero!G546","v":0}]
[null,"BTD","Pp",3,"CCOV","BTD3PpCCOV",{"$f":"+Tablero!G547","v":0}]
[null,"BTD","Pp",4,"CCOV","BTD4PpCCOV",{"$f":"+Tablero!G548","v":0}]
[null,"BTD","Pp",5,"CCOV","BTD5PpCCOV",{"$f":"+Tablero!G549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!G550","v":0}]
[null,"BTS","Pp",1,"CCOV","BTS1PpCCOV",{"$f":"+Tablero!G551","v":0}]
[null,"BTS","Pp",2,"CCOV","BTS2PpCCOV",{"$f":"+Tablero!G552","v":0}]
[null,"BTS","Pp",3,"CCOV","BTS3PpCCOV",{"$f":"+Tablero!G553","v":0}]
[null,"BTS","Pp",4,"CCOV","BTS4PpCCOV",{"$f":"+Tablero!G554","v":0}]
[null,"BTS","Pp",5,"CCOV","BTS5PpCCOV",{"$f":"+Tablero!G555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!G556","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G557","v":0}]
[null,{"$f":"+B749","v":"BTSH"},"Pfp",1,"CCOV",{"$f":"+B808&D808&C808&E808","v":"BTSH1PfpCCOV"},{"$f":"+Tablero!G558","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G559","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G560","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G561","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G562","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G563","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G564","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G565","v":0}]
[null,{"$f":"+B757","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!G566","v":0}]
[null,"BTS Prepago","Pp",1,"CCOV","BTS Prepago1PpCCOV",{"$f":"+Tablero!G567","v":0}]
[null,"X1D","Pp",2,"CCOV","X1D2PpCCOV",{"$f":"+Tablero!G568","v":0}]
[null,"X1D","Pp",3,"CCOV","X1D3PpCCOV",{"$f":"+Tablero!G569","v":0}]
[null,"X1D","Pp",4,"CCOV","X1D4PpCCOV",{"$f":"+Tablero!G570","v":0}]
[null,"X1D","Pp",5,"CCOV","X1D5PpCCOV",{"$f":"+Tablero!G571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!G572","v":0}]
[null,"X2H","Pp",1,"CCOV","X2H1PpCCOV",{"$f":"+Tablero!G573","v":0}]
[null,"X2H","Pfp",1,"CCOV","X2H1PfpCCOV",{"$f":"+Tablero!G574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!G575","v":0}]
[null,"X2D","Pp",1,"CCOV","X2D1PpCCOV",{"$f":"+Tablero!G576","v":0}]
[null,"X2D","Pp",2,"CCOV","X2D2PpCCOV",{"$f":"+Tablero!G577","v":0}]
[null,"X2D","Pp",3,"CCOV","X2D3PpCCOV",{"$f":"+Tablero!G578","v":0}]
[null,"X2D","Pp",4,"CCOV","X2D4PpCCOV",{"$f":"+Tablero!G579","v":0}]
[null,"X2D","Pp",5,"CCOV","X2D5PpCCOV",{"$f":"+Tablero!G580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!G581","v":0}]
[null,"X3D","Pp",1,"CCOV","X3D1PpCCOV",{"$f":"+Tablero!G582","v":0}]
[null,"X3D","Pp",2,"CCOV","X3D2PpCCOV",{"$f":"+Tablero!G583","v":0}]
[null,"X3D","Pp",3,"CCOV","X3D3PpCCOV",{"$f":"+Tablero!G584","v":0}]
[null,"X3D","Pp",4,"CCOV","X3D4PpCCOV",{"$f":"+Tablero!G585","v":0}]
[null,"X3D","Pp",5,"CCOV","X3D5PpCCOV",{"$f":"+Tablero!G586","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!H525","v":0}]
[null,"ATH","Et",1,"CSAP","ATH1EtCSAP",{"$f":"+Tablero!H526","v":1.1536385871189897E-3}]
[null,{"$f":"+B779","v":"ATH"},"Efpm",1,"CSAP",{"$f":"+B839&D839&C839&E839","v":"ATH1EfpmCSAP"},{"$f":"+Tablero!H527","v":1.1536385871189897E-3}]
[null,{"$f":"+B780","v":"ATH"},"Efp",1,"CSAP","ATH1EfpCSAP",{"$f":"+Tablero!H528","v":1.1536385871189897E-3}]
[null,{"$f":"+B781","v":"ATD"},"Et",1,"CSAP","ATD1EtCSAP",{"$f":"+Tablero!H529","v":1.1536385871189899E-3}]
[null,{"$f":"+B782","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!H530","v":0}]
[null,{"$f":"+B783","v":"MTH"},"Et",1,"CSAP","MTH1EtCSAP",{"$f":"+Tablero!H531","v":1.1536385871189899E-3}]
[null,{"$f":"+B783","v":"MTH"},"Efpm",1,"CSAP",{"$f":"+B844&D844&C844&E844","v":"MTH1EfpmCSAP"},{"$f":"+Tablero!H532","v":1.1536385871189899E-3}]
[null,"MTH","Efp",1,"CSAP","MTH1EfpCSAP",{"$f":"+Tablero!H533","v":1.1536385871189899E-3}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!H534","v":0}]
[null,"MTD","Et",1,"CSAP","MTD1EtCSAP",{"$f":"+Tablero!H535","v":1.1536391137112224E-3}]
[null,"MTD","Et",2,"CSAP",{"$f":"+B848&D848&C848&E848","v":"MTD2EtCSAP"},{"$f":"+Tablero!H536","v":0}]
[null,"MTD","Et",3,"CSAP","MTD3EtCSAP",{"$f":"+Tablero!H537","v":0}]
[null,"MTD","Et",4,"CSAP","MTD4EtCSAP",{"$f":"+Tablero!H538","v":0}]
[null,"MTD","Et",5,"CSAP","MTD5EtCSAP",{"$f":"+Tablero!H539","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!H540","v":0}]
[null,"BTH","Et",1,"CSAP","BTH1EtCSAP",{"$f":"+Tablero!H541","v":1.1536385871189899E-3}]
[null,{"$f":"+B792","v":"BTH"},"Efpm",1,"CSAP",{"$f":"+B854&D854&C854&E854","v":"BTH1EfpmCSAP"},{"$f":"+Tablero!H542","v":1.1536385871189899E-3}]
[null,"BTH","Efp",1,"CSAP","BTH1EfpCSAP",{"$f":"+Tablero!H543","v":1.1536385871189899E-3}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!H544","v":0}]
[null,"BTD","Et",1,"CSAP","BTD1EtCSAP",{"$f":"+Tablero!H545","v":1.1629421241118848E-3}]
[null,"BTD","Et",2,"CSAP","BTD2EtCSAP",{"$f":"+Tablero!H546","v":1.1629421241118848E-3}]
[null,"BTD","Et",3,"CSAP","BTD3EtCSAP",{"$f":"+Tablero!H547","v":1.1629421241118848E-3}]
[null,"BTD","Et",4,"CSAP","BTD4EtCSAP",{"$f":"+Tablero!H548","v":1.1629421241118848E-3}]
[null,"BTD","Et",5,"CSAP","BTD5EtCSAP",{"$f":"+Tablero!H549","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!H550","v":0}]
[null,"BTS","Et",1,"CSAP","BTS1EtCSAP",{"$f":"+Tablero!H551","v":1.242059037167026E-3}]
[null,"BTS","Et",2,"CSAP","BTS2EtCSAP",{"$f":"+Tablero!H552","v":1.242059037167026E-3}]
[null,"BTS","Et",3,"CSAP","BTS3EtCSAP",{"$f":"+Tablero!H553","v":1.242059037167026E-3}]
[null,"BTS","Et",4,"CSAP","BTS4EtCSAP",{"$f":"+Tablero!H554","v":0}]
[null,"BTS","Et",5,"CSAP","BTS5EtCSAP",{"$f":"+Tablero!H555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H556","v":0}]
[null,"BTSH","Et",1,"CSAP","BTSH1EtCSAP",{"$f":"+Tablero!H557","v":1.2094598090763603E-3}]
[null,{"$f":"+B808","v":"BTSH"},null,1,"CSAP",{"$f":"+B870&D870&C870&E870","v":"BTSH1CSAP"},{"$f":"+Tablero!H558","v":1.2094598090763603E-3}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H559","v":1.2094598090763603E-3}]
[null,"BTSH","Et",2,"CSAP","BTSH2EtCSAP",{"$f":"+Tablero!H560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H562","v":0}]
[null,"BTSH","Et",3,"CSAP","BTSH3EtCSAP",{"$f":"+Tablero!H563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H565","v":0}]
[null,{"$f":"+B816","v":"BTS Prepago"},null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!H566","v":0}]
[null,"BTS Prepago","Et",1,"CSAP","BTS Prepago1EtCSAP",{"$f":"+Tablero!H567","v":1.2733180539393168E-3}]
[null,"X1D","Et",2,"CSAP","X1D2EtCSAP",{"$f":"+Tablero!H568","v":0}]
[null,"X1D","Et",3,"CSAP","X1D3EtCSAP",{"$f":"+Tablero!H569","v":0}]
[null,"X1D","Et",4,"CSAP","X1D4EtCSAP",{"$f":"+Tablero!H570","v":0}]
[null,"X1D","Et",5,"CSAP","X1D5EtCSAP",{"$f":"+Tablero!H571","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!H572","v":0}]
[null,"X2H","Ep",1,"CSAP","X2H1EpCSAP",{"$f":"+Tablero!H573","v":0}]
[null,"X2H","Efp",1,"CSAP","X2H1EfpCSAP",{"$f":"+Tablero!H574","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!H575","v":0}]
[null,"X2D","Et",1,"CSAP","X2D1EtCSAP",{"$f":"+Tablero!H576","v":0}]
[null,"X2D","Et",2,"CSAP","X2D2EtCSAP",{"$f":"+Tablero!H577","v":0}]
[null,"X2D","Et",3,"CSAP","X2D3EtCSAP",{"$f":"+Tablero!H578","v":0}]
[null,"X2D","Et",4,"CSAP","X2D4EtCSAP",{"$f":"+Tablero!H579","v":0}]
[null,"X2D","Et",5,"CSAP","X2D5EtCSAP",{"$f":"+Tablero!H580","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!H581","v":0}]
[null,"X3D","Et",1,"CSAP","X3D1EtCSAP",{"$f":"+Tablero!H582","v":0}]
[null,"X3D","Et",2,"CSAP","X3D2EtCSAP",{"$f":"+Tablero!H583","v":0}]
[null,"X3D","Et",3,"CSAP","X3D3EtCSAP",{"$f":"+Tablero!H584","v":0}]
[null,"X3D","Et",4,"CSAP","X3D4EtCSAP",{"$f":"+Tablero!H585","v":0}]
[null,"X3D","Et",5,"CSAP","X3D5EtCSAP",{"$f":"+Tablero!H586","v":0}]
[null,"ATH","C",1,"CSAP","ATH1CCSAP",{"$f":"+Tablero!I525","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I526","v":0}]
[null,{"$f":"+B840","v":"ATH"},null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I528","v":0}]
[null,{"$f":"+B841","v":"ATD"},"C",1,"CSAP","ATD1CCSAP",{"$f":"+Tablero!I529","v":0}]
[null,{"$f":"+B842","v":"MTH"},"C",1,"CSAP","MTH1CCSAP",{"$f":"+Tablero!I530","v":0}]
[null,{"$f":"+B843","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I531","v":0}]
[null,{"$f":"+B845","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I533","v":0}]
[null,"MTD","C",1,"CSAP","MTD1CCSAP",{"$f":"+Tablero!I534","v":0}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!I535","v":0}]
[null,"MTD",null,2,"CSAP","MTD2CSAP",{"$f":"+Tablero!I536","v":0}]
[null,"MTD",null,3,"CSAP","MTD3CSAP",{"$f":"+Tablero!I537","v":0}]
[null,"MTD",null,4,"CSAP","MTD4CSAP",{"$f":"+Tablero!I538","v":0}]
[null,"MTD",null,5,"CSAP","MTD5CSAP",{"$f":"+Tablero!I539","v":0}]
[null,"BTH","C",1,"CSAP","BTH1CCSAP",{"$f":"+Tablero!I540","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I541","v":0}]
[null,{"$f":"+B855","v":"BTH"},null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I543","v":0}]
[null,"BTD","C",1,"CSAP","BTD1CCSAP",{"$f":"+Tablero!I544","v":0}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!I545","v":0}]
[null,"BTD",null,2,"CSAP","BTD2CSAP",{"$f":"+Tablero!I546","v":0}]
[null,"BTD",null,3,"CSAP","BTD3CSAP",{"$f":"+Tablero!I547","v":0}]
[null,"BTD",null,4,"CSAP","BTD4CSAP",{"$f":"+Tablero!I548","v":0}]
[null,"BTD",null,5,"CSAP",{"$f":"+B920&D920&C920&E920","v":"BTD5CSAP"},{"$f":"+Tablero!I549","v":0}]
[null,"BTS","C",1,"CSAP","BTS1CCSAP",{"$f":"+Tablero!I550","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!I551","v":0}]
[null,"BTS",null,2,"CSAP","BTS2CSAP",{"$f":"+Tablero!I552","v":0}]
[null,"BTS",null,3,"CSAP","BTS3CSAP",{"$f":"+Tablero!I553","v":0}]
[null,"BTS",null,4,"CSAP","BTS4CSAP",{"$f":"+Tablero!I554","v":0}]
[null,"BTS",null,5,"CSAP","BTS5CSAP",{"$f":"+Tablero!I555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I556","v":0}]
[null,"BTSH","C",1,"CSAP","BTSH1CCSAP",{"$f":"+Tablero!I557","v":0}]
[null,{"$f":"+B870","v":"BTSH"},null,1,"CSAP",{"$f":"+B929&D929&C929&E929","v":"BTSH1CSAP"},{"$f":"+Tablero!I558","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I559","v":0}]
[null,"BTSH","C",2,"CSAP","BTSH2CCSAP",{"$f":"+Tablero!I560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I562","v":0}]
[null,"BTSH","C",3,"CSAP","BTSH3CCSAP",{"$f":"+Tablero!I563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I565","v":0}]
[null,{"$f":"+B878","v":"BTS Prepago"},"C",1,"CSAP","BTS Prepago1CCSAP",{"$f":"+Tablero!I566","v":0}]
[null,"BTS Prepago",null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!I567","v":0}]
[null,"X1D",null,2,"CSAP","X1D2CSAP",{"$f":"+Tablero!I568","v":0}]
[null,"X1D",null,3,"CSAP","X1D3CSAP",{"$f":"+Tablero!I569","v":0}]
[null,"X1D",null,4,"CSAP","X1D4CSAP",{"$f":"+Tablero!I570","v":0}]
[null,"X1D",null,5,"CSAP","X1D5CSAP",{"$f":"+Tablero!I571","v":0}]
[null,"X2H","C",1,"CSAP","X2H1CCSAP",{"$f":"+Tablero!I572","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I573","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I574","v":0}]
[null,"X2D","C",1,"CSAP","X2D1CCSAP",{"$f":"+Tablero!I575","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!I576","v":0}]
[null,"X2D",null,2,"CSAP","X2D2CSAP",{"$f":"+Tablero!I577","v":0}]
[null,"X2D",null,3,"CSAP","X2D3CSAP",{"$f":"+Tablero!I578","v":0}]
[null,"X2D",null,4,"CSAP","X2D4CSAP",{"$f":"+Tablero!I579","v":0}]
[null,"X2D",null,5,"CSAP","X2D5CSAP",{"$f":"+Tablero!I580","v":0}]
[null,"X3D","C",1,"CSAP","X3D1CCSAP",{"$f":"+Tablero!I581","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!I582","v":0}]
[null,"X3D",null,2,"CSAP","X3D2CSAP",{"$f":"+Tablero!I583","v":0}]
[null,"X3D",null,3,"CSAP","X3D3CSAP",{"$f":"+Tablero!I584","v":0}]
[null,"X3D",null,4,"CSAP","X3D4CSAP",{"$f":"+Tablero!I585","v":0}]
[null,"X3D",null,5,"CSAP","X3D5CSAP",{"$f":"+Tablero!I586","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!J525","v":0}]
[null,"ATH","Ep",1,"CX","ATH1EpCX",{"$f":"+Tablero!J526","v":0}]
[null,"ATH","Efp",1,"CX","ATH1EfpCX",{"$f":"+Tablero!J528","v":0}]
[null,"ATD","Et",1,"CX","ATD1EtCX",{"$f":"+Tablero!J529","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!J530","v":0}]
[null,"MTH","Ep",1,"CX","MTH1EpCX",{"$f":"+Tablero!J531","v":0}]
[null,"MTH","Efp",1,"CX","MTH1EfpCX",{"$f":"+Tablero!J533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!J534","v":0}]
[null,"MTD","Et",1,"CX","MTD1EtCX",{"$f":"+Tablero!J535","v":0}]
[null,"MTD","Et",2,"CX","MTD2EtCX",{"$f":"+Tablero!J536","v":0}]
[null,"MTD","Et",3,"CX","MTD3EtCX",{"$f":"+Tablero!J537","v":0}]
[null,{"$f":"+B910","v":"MTD"},"Et",4,"CX","MTD4EtCX",{"$f":"+Tablero!J538","v":0}]
[null,"MTD","Et",5,"CX","MTD5EtCX",{"$f":"+Tablero!J539","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!J540","v":0}]
[null,"BTH","Ep",1,"CX","BTH1EpCX",{"$f":"+Tablero!J541","v":0}]
[null,"BTH","Efp",1,"CX","BTH1EfpCX",{"$f":"+Tablero!J543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!J544","v":0}]
[null,"BTD","Et",1,"CX","BTD1EtCX",{"$f":"+Tablero!J545","v":0}]
[null,"BTD","Et",2,"CX","BTD2EtCX",{"$f":"+Tablero!J546","v":0}]
[null,"BTD","Et",3,"CX","BTD3EtCX",{"$f":"+Tablero!J547","v":0}]
[null,"BTD","Et",4,"CX","BTD4EtCX",{"$f":"+Tablero!J548","v":0}]
[null,"BTD","Et",5,"CX","BTD5EtCX",{"$f":"+Tablero!J549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!J550","v":0}]
[null,"BTS","Et",1,"CX","BTS1EtCX",{"$f":"+Tablero!J551","v":0}]
[null,"BTS","Et",2,"CX","BTS2EtCX",{"$f":"+Tablero!J552","v":0}]
[null,"BTS","Et",3,"CX","BTS3EtCX",{"$f":"+Tablero!J553","v":0}]
[null,"BTS","Et",4,"CX","BTS4EtCX",{"$f":"+Tablero!J554","v":0}]
[null,"BTS","Et",5,"CX","BTS5EtCX",{"$f":"+Tablero!J555","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!J556","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J557","v":0}]
[null,{"$f":"+B929","v":"BTSH"},"Efp",1,"CX",{"$f":"+B988&D988&C988&E988","v":"BTSH1EfpCX"},{"$f":"+Tablero!J558","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J559","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J560","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J561","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J562","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J563","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J564","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J565","v":0}]
[null,{"$f":"+B937","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!J566","v":0}]
[null,"BTS Prepago","Et",1,"CX","BTS Prepago1EtCX",{"$f":"+Tablero!J567","v":0}]
[null,"X1D","Et",2,"CX",{"$f":"+B998&D998&C998&E998","v":"X1D2EtCX"},{"$f":"+Tablero!J568","v":0}]
[null,"X1D","Et",3,"CX","X1D3EtCX",{"$f":"+Tablero!J569","v":0}]
[null,"X1D","Et",4,"CX","X1D4EtCX",{"$f":"+Tablero!J570","v":0}]
[null,"X1D","Et",5,"CX","X1D5EtCX",{"$f":"+Tablero!J571","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!J572","v":0}]
[null,"X2H","Ep",1,"CX","X2H1EpCX",{"$f":"+Tablero!J573","v":0}]
[null,"X2H","Efp",1,"CX","X2H1EfpCX",{"$f":"+Tablero!J574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!J575","v":0}]
[null,"X2D","Et",1,"CX","X2D1EtCX",{"$f":"+Tablero!J576","v":0}]
[null,"X2D","Et",2,"CX","X2D2EtCX",{"$f":"+Tablero!J577","v":0}]
[null,"X2D","Et",3,"CX","X2D3EtCX",{"$f":"+Tablero!J578","v":0}]
[null,"X2D","Et",4,"CX","X2D4EtCX",{"$f":"+Tablero!J579","v":0}]
[null,"X2D","Et",5,"CX","X2D5EtCX",{"$f":"+Tablero!J580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!J581","v":0}]
[null,"X3D","Et",1,"CX","X3D1EtCX",{"$f":"+Tablero!J582","v":0}]
[null,"X3D","Et",2,"CX","X3D2EtCX",{"$f":"+Tablero!J583","v":0}]
[null,"X3D","Et",3,"CX","X3D3EtCX",{"$f":"+Tablero!J584","v":0}]
[null,"X3D","Et",4,"CX","X3D4EtCX",{"$f":"+Tablero!J585","v":0}]
[null,"X3D","Et",5,"CX","X3D5EtCX",{"$f":"+Tablero!J586","v":0}]
[null,"ATH","Cx",1,"CX","ATH1CxCX",{"$f":"+Tablero!K525","v":201.8899999999997}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K526","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K528","v":0}]
[null,"ATD","Cx",1,"CX","ATD1CxCX",{"$f":"+Tablero!K529","v":201.88999999999967}]
[null,"MTH","Cx",1,"CX","MTH1CxCX",{"$f":"+Tablero!K530","v":141.30999999999975}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K531","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!K534","v":141.30999999999977}]
[null,"MTD","Cx",1,"CX","MTD1CxCX",{"$f":"+G1024","v":141.30999999999977}]
[null,"MTD","Cx",2,"CX","MTD2CxCX",{"$f":"+G1025","v":141.30999999999977}]
[null,"MTD","Cx",3,"CX","MTD3CxCX",141.30999999999977]
[null,{"$f":"+B969","v":"MTD"},"Cx",4,"CX","MTD4CxCX",141.30999999999977]
[null,"MTD","Cx",5,"CX","MTD5CxCX",141.30999999999977]
[null,"BTH","Cx",1,"CX","BTH1CxCX",{"$f":"+Tablero!K540","v":71.759999999999877}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K541","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!$K$544","v":71.759999999999906}]
[null,"BTD","Cx",1,"CX","BTD1CxCX",{"$f":"+Tablero!$K$544","v":71.759999999999906}]
[null,"BTD","Cx",2,"CX","BTD2CxCX",{"$f":"+Tablero!$K$544","v":71.759999999999906}]
[null,"BTD","Cx",3,"CX","BTD3CxCX",{"$f":"+Tablero!$K$544","v":71.759999999999906}]
[null,"BTD","Cx",4,"CX","BTD4CxCX",{"$f":"+Tablero!$K$544","v":71.759999999999906}]
[null,"BTD","Cx",5,"CX","BTD5CxCX",{"$f":"+Tablero!K549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!$K$550","v":16.649999999999974}]
[null,"BTS","Cx",1,"CX","BTS1CxCX",{"$f":"+Tablero!$K$550","v":16.649999999999974}]
[null,"BTS","Cx",2,"CX","BTS2CxCX",{"$f":"+Tablero!$K$550","v":16.649999999999974}]
[null,"BTS","Cx",3,"CX","BTS3CxCX",{"$f":"+Tablero!$K$550","v":16.649999999999974}]
[null,"BTS","Cx",4,"CX","BTS4CxCX",{"$f":"+Tablero!K554","v":0}]
[null,"BTS","Cx",5,"CX","BTS5CxCX",{"$f":"+Tablero!K555","v":0}]
[null,"BTSH","Cx",null,"CX","BTSHCxCX",{"$f":"+Tablero!K556","v":16.649999999999974}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K557","v":0}]
[null,{"$f":"+B988","v":"BTSH"},null,1,"CX",{"$f":"+B1047&D1047&C1047&E1047","v":"BTSH1CX"},{"$f":"+Tablero!K558","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K559","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K560","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K561","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K562","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K563","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K564","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K565","v":0}]
[null,{"$f":"+B996","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!$K$566","v":16.649999999999974}]
[null,"BTS Prepago","Cx",1,"CX","BTS Prepago1CxCX",{"$f":"+Tablero!$K$566","v":16.649999999999974}]
[null,"X1D","Cx",2,"CX","X1D2CxCX",{"$f":"+Tablero!K568","v":0}]
[null,"X1D","Cx",3,"CX","X1D3CxCX",{"$f":"+Tablero!K569","v":0}]
[null,"X1D","Cx",4,"CX","X1D4CxCX",{"$f":"+Tablero!K570","v":0}]
[null,"X1D","Cx",5,"CX","X1D5CxCX",{"$f":"+Tablero!K571","v":0}]
[null,"X2H","Cx",1,"CX","X2H1CxCX",{"$f":"+Tablero!K572","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K573","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!K575","v":0}]
[null,"X2D","Cx",1,"CX","X2D1CxCX",{"$f":"+Tablero!K576","v":0}]
[null,"X2D","Cx",2,"CX","X2D2CxCX",{"$f":"+Tablero!K577","v":0}]
[null,"X2D","Cx",3,"CX","X2D3CxCX",{"$f":"+Tablero!K578","v":0}]
[null,"X2D","Cx",4,"CX","X2D4CxCX",{"$f":"+Tablero!K579","v":0}]
[null,"X2D","Cx",5,"CX",{"$f":"+B1069&D1069&C1069&E1069","v":"X2D5CxCX"},{"$f":"+Tablero!K580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!K581","v":0}]
[null,"X3D","Cx",1,"CX","X3D1CxCX",{"$f":"+Tablero!K582","v":0}]
[null,"X3D","Cx",2,"CX","X3D2CxCX",{"$f":"+Tablero!K583","v":0}]
[null,"X3D","Cx",3,"CX","X3D3CxCX",{"$f":"+Tablero!K584","v":0}]
[null,"X3D","Cx",4,"CX","X3D4CxCX",{"$f":"+Tablero!K585","v":0}]
[null,"X3D","Cx",5,"CX","X3D5CxCX",{"$f":"+Tablero!K586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!L525","v":0}]
[null,"ATH","Et",1,"CCAP","ATH1EtCCAP",{"$f":"+Tablero!L526","v":2.5964763305914638E-3}]
[null,{"$f":"+B1018","v":"ATH"},"Efpm",1,"CCAP",{"$f":"+B1078&D1078&C1078&E1078","v":"ATH1EfpmCCAP"},{"$f":"+Tablero!L527","v":2.5964763305914638E-3}]
[null,{"$f":"+B1019","v":"ATH"},"Efp",1,"CCAP","ATH1EfpCCAP",{"$f":"+Tablero!L528","v":2.5964763305914638E-3}]
[null,{"$f":"+B1020","v":"ATD"},"Et",1,"CCAP","ATD1EtCCAP",{"$f":"+Tablero!L529","v":2.5964763305914643E-3}]
[null,{"$f":"+B1021","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!L530","v":0}]
[null,{"$f":"+B1022","v":"MTH"},"Et",1,"CCAP","MTH1EtCCAP",{"$f":"+Tablero!L531","v":2.5964763305914638E-3}]
[null,{"$f":"+B1022","v":"MTH"},"Efpm",1,"CCAP",{"$f":"+B1083&D1083&C1083&E1083","v":"MTH1EfpmCCAP"},{"$f":"+Tablero!L532","v":2.5964763305914638E-3}]
[null,"MTH","Efp",1,"CCAP","MTH1EfpCCAP",{"$f":"+Tablero!L533","v":2.5964763305914638E-3}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!L534","v":0}]
[null,"MTD","Et",1,"CCAP","MTD1EtCCAP",{"$f":"+Tablero!L535","v":2.5964763305914638E-3}]
[null,"MTD","Et",2,"CCAP","MTD2EtCCAP",{"$f":"+Tablero!L536","v":0}]
[null,"MTD","Et",3,"CCAP","MTD3EtCCAP",{"$f":"+Tablero!L537","v":0}]
[null,"MTD","Et",4,"CCAP","MTD4EtCCAP",{"$f":"+Tablero!L538","v":0}]
[null,"MTD","Et",5,"CCAP","MTD5EtCCAP",{"$f":"+Tablero!L539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!L540","v":0}]
[null,"BTH","Et",1,"CCAP","BTH1EtCCAP",{"$f":"+Tablero!L541","v":2.5964763305914643E-3}]
[null,{"$f":"+B1031","v":"BTH"},"Efpm",1,"CCAP",{"$f":"+B1093&D1093&C1093&E1093","v":"BTH1EfpmCCAP"},{"$f":"+Tablero!L542","v":2.5964763305914643E-3}]
[null,"BTH","Efp",1,"CCAP","BTH1EfpCCAP",{"$f":"+Tablero!L543","v":2.5964763305914643E-3}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!L544","v":0}]
[null,"BTD","Et",1,"CCAP","BTD1EtCCAP",{"$f":"+Tablero!L545","v":2.6046930278401715E-3}]
[null,"BTD","Et",2,"CCAP","BTD2EtCCAP",{"$f":"+Tablero!L546","v":2.6046930278401715E-3}]
[null,"BTD","Et",3,"CCAP","BTD3EtCCAP",{"$f":"+Tablero!L547","v":2.6046930278401715E-3}]
[null,"BTD","Et",4,"CCAP","BTD4EtCCAP",{"$f":"+Tablero!L548","v":2.6046930278401715E-3}]
[null,"BTD","Et",5,"CCAP","BTD5EtCCAP",{"$f":"+Tablero!L549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!L550","v":0}]
[null,"BTS","Et",1,"CCAP","BTS1EtCCAP",{"$f":"+Tablero!L551","v":2.7651916971133455E-3}]
[null,"BTS","Et",2,"CCAP","BTS2EtCCAP",{"$f":"+Tablero!L552","v":2.7651916971133455E-3}]
[null,"BTS","Et",3,"CCAP","BTS3EtCCAP",{"$f":"+Tablero!L553","v":2.7651916971133455E-3}]
[null,"BTS","Et",4,"CCAP","BTS4EtCCAP",{"$f":"+Tablero!L554","v":0}]
[null,"BTS","Et",5,"CCAP","BTS5EtCCAP",{"$f":"+Tablero!L555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L556","v":0}]
[null,"BTSH","Et",1,"CCAP","BTSH1EtCCAP",{"$f":"+Tablero!L557","v":2.6457765140837069E-3}]
[null,{"$f":"+B1047","v":"BTSH"},null,1,"CCAP",{"$f":"+B1109&D1109&C1109&E1109","v":"BTSH1CCAP"},{"$f":"+Tablero!L558","v":2.6457765140837069E-3}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L559","v":2.6457765140837069E-3}]
[null,"BTSH","Et",2,"CCAP","BTSH2EtCCAP",{"$f":"+Tablero!L560","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L561","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L562","v":0}]
[null,"BTSH","Et",3,"CCAP","BTSH3EtCCAP",{"$f":"+Tablero!L563","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L564","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L565","v":0}]
[null,{"$f":"+B1055","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!L566","v":0}]
[null,"BTS Prepago","Et",1,"CCAP","BTS Prepago1EtCCAP",{"$f":"+Tablero!L567","v":2.8073168774709807E-3}]
[null,"X1D","Et",2,"CCAP","X1D2EtCCAP",{"$f":"+Tablero!L568","v":0}]
[null,"X1D","Et",3,"CCAP","X1D3EtCCAP",{"$f":"+Tablero!L569","v":0}]
[null,"X1D","Et",4,"CCAP","X1D4EtCCAP",{"$f":"+Tablero!L570","v":0}]
[null,"X1D","Et",5,"CCAP","X1D5EtCCAP",{"$f":"+Tablero!L571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!L572","v":0}]
[null,"X2H","Et",1,"CCAP","X2H1EtCCAP",{"$f":"+Tablero!L573","v":0}]
[null,"X2H","Efp",1,"CCAP","X2H1EfpCCAP",{"$f":"+Tablero!L574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!L575","v":0}]
[null,"X2D","Et",1,"CCAP","X2D1EtCCAP",{"$f":"+Tablero!L576","v":0}]
[null,"X2D","Et",2,"CCAP","X2D2EtCCAP",{"$f":"+Tablero!L577","v":0}]
[null,"X2D","Et",3,"CCAP","X2D3EtCCAP",{"$f":"+Tablero!L578","v":0}]
[null,"X2D","Et",4,"CCAP","X2D4EtCCAP",{"$f":"+Tablero!L579","v":0}]
[null,"X2D","Et",5,"CCAP","X2D5EtCCAP",{"$f":"+Tablero!L580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!L581","v":0}]
[null,"X3D","Et",1,"CCAP","X3D1EtCCAP",{"$f":"+Tablero!L582","v":0}]
[null,"X3D","Et",2,"CCAP","X3D2EtCCAP",{"$f":"+Tablero!L583","v":0}]
[null,"X3D","Et",3,"CCAP","X3D3EtCCAP",{"$f":"+Tablero!L584","v":0}]
[null,"X3D","Et",4,"CCAP","X3D4EtCCAP",{"$f":"+Tablero!L585","v":0}]
[null,"X3D","Et",5,"CCAP","X3D5EtCCAP",{"$f":"+Tablero!L586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!M525","v":0}]
[null,"ATH","Pp",1,"CCAP","ATH1PpCCAP",{"$f":"+Tablero!M526","v":0}]
[null,{"$f":"+B1079","v":"ATH"},"Pfp",1,"CCAP","ATH1PfpCCAP",{"$f":"+Tablero!M528","v":0}]
[null,{"$f":"+B1080","v":"ATD"},"Pp",1,"CCAP","ATD1PpCCAP",{"$f":"+Tablero!M529","v":0}]
[null,{"$f":"+B1081","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!M530","v":0}]
[null,{"$f":"+B1082","v":"MTH"},"Pp",1,"CCAP",{"$f":"+B1143&D1143&C1143&E1143","v":"MTH1PpCCAP"},{"$f":"+Tablero!M531","v":0}]
[null,{"$f":"+B1084","v":"MTH"},"Pfp",1,"CCAP","MTH1PfpCCAP",{"$f":"+Tablero!M533","v":0}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!M534","v":0}]
[null,"MTD","Pp",1,"CCAP","MTD1PpCCAP",{"$f":"+Tablero!M535","v":0}]
[null,"MTD","Pp",2,"CCAP","MTD2PpCCAP",{"$f":"+Tablero!M536","v":0}]
[null,"MTD","Pp",3,"CCAP","MTD3PpCCAP",{"$f":"+Tablero!M537","v":0}]
[null,"MTD","Pp",4,"CCAP","MTD4PpCCAP",{"$f":"+Tablero!M538","v":0}]
[null,"MTD","Pp",5,"CCAP","MTD5PpCCAP",{"$f":"+Tablero!M539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!M540","v":0}]
[null,"BTH","Pp",1,"CCAP","BTH1PpCCAP",{"$f":"+Tablero!M541","v":0}]
[null,{"$f":"+B1094","v":"BTH"},"Pfp",1,"CCAP","BTH1PfpCCAP",{"$f":"+Tablero!M543","v":0}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!M544","v":0}]
[null,"BTD","Pp",1,"CCAP","BTD1PpCCAP",{"$f":"+Tablero!M545","v":0}]
[null,"BTD","Pp",2,"CCAP","BTD2PpCCAP",{"$f":"+Tablero!M546","v":0}]
[null,"BTD","Pp",3,"CCAP","BTD3PpCCAP",{"$f":"+Tablero!M547","v":0}]
[null,"BTD","Pp",4,"CCAP","BTD4PpCCAP",{"$f":"+Tablero!M548","v":0}]
[null,"BTD","Pp",5,"CCAP","BTD5PpCCAP",{"$f":"+Tablero!M549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!M550","v":0}]
[null,"BTS","Pp",1,"CCAP","BTS1PpCCAP",{"$f":"+Tablero!M551","v":0}]
[null,"BTS","Pp",2,"CCAP","BTS2PpCCAP",{"$f":"+Tablero!M552","v":0}]
[null,"BTS","Pp",3,"CCAP","BTS3PpCCAP",{"$f":"+Tablero!M553","v":0}]
[null,"BTS","Pp",4,"CCAP","BTS4PpCCAP",{"$f":"+Tablero!M554","v":0}]
[null,"BTS","Pp",5,"CCAP","BTS5PpCCAP",{"$f":"+Tablero!M555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!M556","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M557","v":0}]
[null,{"$f":"+B1109","v":"BTSH"},"Pfp",1,"CCAP",{"$f":"+B1168&D1168&C1168&E1168","v":"BTSH1PfpCCAP"},{"$f":"+Tablero!M558","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M559","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M560","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M561","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M562","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M563","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M564","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M565","v":0}]
[null,{"$f":"+B1117","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!M566","v":0}]
[null,"BTS Prepago","Pp",1,"CCAP","BTS Prepago1PpCCAP",{"$f":"+Tablero!M567","v":0}]
[null,"X1D","Pp",2,"CCAP","X1D2PpCCAP",{"$f":"+Tablero!M568","v":0}]
[null,"X1D","Pp",3,"CCAP","X1D3PpCCAP",{"$f":"+Tablero!M569","v":0}]
[null,"X1D","Pp",4,"CCAP","X1D4PpCCAP",{"$f":"+Tablero!M570","v":0}]
[null,"X1D","Pp",5,"CCAP","X1D5PpCCAP",{"$f":"+Tablero!M571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!M572","v":0}]
[null,"X2H","Pp",1,"CCAP","X2H1PpCCAP",{"$f":"+Tablero!M573","v":0}]
[null,"X2H","Pfp",1,"CCAP","X2H1PfpCCAP",{"$f":"+Tablero!M574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!M575","v":0}]
[null,"X2D","Pp",1,"CCAP","X2D1PpCCAP",{"$f":"+Tablero!M576","v":0}]
[null,"X2D","Pp",2,"CCAP","X2D2PpCCAP",{"$f":"+Tablero!M577","v":0}]
[null,"X2D","Pp",3,"CCAP","X2D3PpCCAP",{"$f":"+Tablero!M578","v":0}]
[null,"X2D","Pp",4,"CCAP","X2D4PpCCAP",{"$f":"+Tablero!M579","v":0}]
[null,"X2D","Pp",5,"CCAP","X2D5PpCCAP",{"$f":"+Tablero!M580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!M581","v":0}]
[null,"X3D","Pp",1,"CCAP","X3D1PpCCAP",{"$f":"+Tablero!M582","v":0}]
[null,"X3D","Pp",2,"CCAP","X3D2PpCCAP",{"$f":"+Tablero!M583","v":0}]
[null,"X3D","Pp",3,"CCAP","X3D3PpCCAP",{"$f":"+Tablero!M584","v":0}]
[null,"X3D","Pp",4,"CCAP","X3D4PpCCAP",{"$f":"+Tablero!M585","v":0}]
[null,"X3D","Pp",5,"CCAP","X3D5PpCCAP",{"$f":"+Tablero!M586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!N525","v":0}]
[null,"ATH","Ep",1,"CEGP","ATH1EpCEGP",{"$f":"+Tablero!N526","v":0.15920509983913522}]
[null,{"$f":"+B1139","v":"ATH"},"Efpm",1,"CEGFP",{"$f":"+B1199&D1199&C1199&E1199","v":"ATH1EfpmCEGFP"},{"$f":"+Tablero!N527","v":6.9811275766769765E-2}]
[null,{"$f":"+B1140","v":"ATH"},"Efp",1,"CEGFP","ATH1EfpCEGFP",{"$f":"+Tablero!N528","v":2.4499717572254661E-2}]
[null,{"$f":"+B1141","v":"ATD"},"Et",1,"CEGP","ATD1EtCEGP",{"$f":"+Tablero!N529","v":9.1852238490752178E-2}]
[null,{"$f":"+B1142","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!N530","v":0}]
[null,{"$f":"+B1143","v":"MTH"},"Ep",1,"CEGP","MTH1EpCEGP",{"$f":"+Tablero!N531","v":0.1791100557234919}]
[null,{"$f":"+B1143","v":"MTH"},"Efpm",1,"CEGFP",{"$f":"+B1204&D1204&C1204&E1204","v":"MTH1EfpmCEGFP"},{"$f":"+Tablero!N532","v":7.8353761136290459E-2}]
[null,"MTH","Efp",1,"CEGFP","MTH1EfpCEGFP",{"$f":"+Tablero!N533","v":3.9276104064717605E-2}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!N534","v":0}]
[null,"MTD","Et",1,"CEGP","MTD1EtCEGP",{"$f":"+Tablero!N535","v":5.747052220120473E-2}]
[null,"MTD","Et",2,"CEGP","MTD2EtCEGP",{"$f":"+Tablero!N536","v":0}]
[null,"MTD","Et",3,"CEGP","MTD3EtCEGP",{"$f":"+Tablero!N537","v":0}]
[null,"MTD","Et",4,"CEGP","MTD4EtCEGP",{"$f":"+Tablero!N538","v":0}]
[null,"MTD","Et",5,"CEGP","MTD5EtCEGP",{"$f":"+Tablero!N539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!N540","v":0}]
[null,"BTH","Ep",1,"CEGP","BTH1EpCEGP",{"$f":"+Tablero!N541","v":0.19907237231026331}]
[null,{"$f":"+B1152","v":"BTH"},"Efpm",1,"CEGFP",{"$f":"+B1214&D1214&C1214&E1214","v":"BTH1EfpmCEGFP"},{"$f":"+Tablero!N542","v":7.8942492467863029E-2}]
[null,"BTH","Efp",1,"CEGFP","BTH1EfpCEGFP",{"$f":"+Tablero!N543","v":3.4322822812114365E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!N544","v":0}]
[null,"BTD","Et",1,"CEGP",{"$f":"+B1217&D1217&C1217&E1217","v":"BTD1EtCEGP"},{"$f":"+Tablero!N545","v":5.4393461573330623E-2}]
[null,"BTD","Et",2,"CEGP","BTD2EtCEGP",{"$f":"+Tablero!N546","v":5.8553089237204148E-2}]
[null,"BTD","Et",3,"CEGP","BTD3EtCEGP",{"$f":"+Tablero!N547","v":6.146844566944943E-2}]
[null,"BTD","Et",4,"CEGP","BTD4EtCEGP",{"$f":"+Tablero!N548","v":7.4779254193844735E-2}]
[null,"BTD","Et",5,"CEGP","BTD5EtCEGP",{"$f":"+Tablero!N549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!N550","v":0}]
[null,"BTS","Et",1,"CEGP","BTS1EtCEGP",{"$f":"+Tablero!N551","v":4.9688976302328713E-2}]
[null,"BTS","Et",2,"CEGP","BTS2EtCEGP",{"$f":"+Tablero!N552","v":8.3775884094510478E-2}]
[null,"BTS","Et",3,"CEGP","BTS3EtCEGP",{"$f":"+Tablero!N553","v":0.14950575818139533}]
[null,"BTS","Et",4,"CEGP","BTS4EtCEGP",{"$f":"+Tablero!N554","v":0}]
[null,"BTS","Et",5,"CEGP","BTS5EtCEGP",{"$f":"+Tablero!N555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!N556","v":0}]
[null,"BTSH","Ep",1,"CEGP","BTSH1EpCEGP",{"$f":"+Tablero!N557","v":0.20058546901984267}]
[null,{"$f":"+B1168","v":"BTSH"},"Efpm",1,"CEGFP",{"$f":"+B1230&D1230&C1230&E1230","v":"BTSH1EfpmCEGFP"},{"$f":"+Tablero!N558","v":4.4867802280754279E-2}]
[null,"BTSH","Efp",1,"CEGFP","BTSH1EfpCEGFP",{"$f":"+Tablero!N559","v":5.2785649742063858E-4}]
[null,"BTSH","Ep",2,"CEGP","BTSH2EpCEGP",{"$f":"+Tablero!N560","v":0}]
[null,"BTSH","Efpm",2,"CEGFP","BTSH2EfpmCEGFP",{"$f":"+Tablero!N561","v":0}]
[null,"BTSH","Efp",2,"CEGFP","BTSH2EfpCEGFP",{"$f":"+Tablero!N562","v":0}]
[null,"BTSH","Ep",3,"CEGP","BTSH3EpCEGP",{"$f":"+Tablero!N563","v":0}]
[null,"BTSH","Efpm",3,"CEGFP","BTSH3EfpmCEGFP",{"$f":"+Tablero!N564","v":0}]
[null,"BTSH","Efp",3,"CEGFP","BTSH3EfpCEGFP",{"$f":"+Tablero!N565","v":0}]
[null,{"$f":"+B1176","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!N566","v":0}]
[null,"BTS Prepago","Et",1,"CEGP","BTS Prepago1EtCEGP",{"$f":"+Tablero!N567","v":3.6573627998121895E-2}]
[null,"X1D","Et",2,"CEGP","X1D2EtCEGP",{"$f":"+Tablero!N568","v":0}]
[null,"X1D","Et",3,"CEGP","X1D3EtCEGP",{"$f":"+Tablero!N569","v":0}]
[null,"X1D","Et",4,"CEGP","X1D4EtCEGP",{"$f":"+Tablero!N570","v":0}]
[null,"X1D","Et",5,"CEGP","X1D5EtCEGP",{"$f":"+Tablero!N571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!N572","v":0}]
[null,"X2H","Ep",1,"CEGP","X2H1EpCEGP",{"$f":"+Tablero!N573","v":0}]
[null,"X2H","Efp",1,"CEGFP","X2H1EfpCEGFP",{"$f":"+Tablero!N574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!N575","v":0}]
[null,"X2D","Et",1,"CEGP","X2D1EtCEGP",{"$f":"+Tablero!N576","v":0}]
[null,"X2D","Et",2,"CEGP","X2D2EtCEGP",{"$f":"+Tablero!N577","v":0}]
[null,"X2D","Et",3,"CEGP","X2D3EtCEGP",{"$f":"+Tablero!N578","v":0}]
[null,"X2D","Et",4,"CEGP","X2D4EtCEGP",{"$f":"+Tablero!N579","v":0}]
[null,"X2D","Et",5,"CEGP","X2D5EtCEGP",{"$f":"+Tablero!N580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!N581","v":0}]
[null,"X3D","Et",1,"CEGP","X3D1EtCEGP",{"$f":"+Tablero!N582","v":0}]
[null,"X3D","Et",2,"CEGP","X3D2EtCEGP",{"$f":"+Tablero!N583","v":0}]
[null,"X3D","Et",3,"CEGP","X3D3EtCEGP",{"$f":"+Tablero!N584","v":0}]
[null,"X3D","Et",4,"CEGP","X3D4EtCEGP",{"$f":"+Tablero!N585","v":0}]
[null,"X3D","Et",5,"CEGP","X3D5EtCEGP",{"$f":"+Tablero!N586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!O525","v":0}]
[null,"ATH","Pp",1,"CEGP","ATH1PpCEGP",{"$f":"+Tablero!O526","v":0}]
[null,{"$f":"+B1200","v":"ATH"},"Pfp",1,"CEGFP","ATH1PfpCEGFP",{"$f":"+Tablero!O528","v":0}]
[null,{"$f":"+B1201","v":"ATD"},"Pp",1,"CEGP","ATD1PpCEGP",{"$f":"+Tablero!O529","v":0}]
[null,{"$f":"+B1202","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!O530","v":0}]
[null,{"$f":"+B1203","v":"MTH"},"Pp",1,"CEGP","MTH1PpCEGP",{"$f":"+Tablero!O531","v":0}]
[null,{"$f":"+B1205","v":"MTH"},"Pfp",1,"CEGFP","MTH1PfpCEGFP",{"$f":"+Tablero!O533","v":0}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!O534","v":0}]
[null,"MTD","Pp",1,"CEGP","MTD1PpCEGP",{"$f":"+Tablero!O535","v":0}]
[null,"MTD","Pp",2,"CEGP","MTD2PpCEGP",{"$f":"+Tablero!O536","v":0}]
[null,"MTD","Pp",3,"CEGP","MTD3PpCEGP",{"$f":"+Tablero!O537","v":0}]
[null,"MTD","Pp",4,"CEGP","MTD4PpCEGP",{"$f":"+Tablero!O538","v":0}]
[null,"MTD","Pp",5,"CEGP","MTD5PpCEGP",{"$f":"+Tablero!O539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!O540","v":0}]
[null,"BTH","Pp",1,"CEGP","BTH1PpCEGP",{"$f":"+Tablero!O541","v":0}]
[null,{"$f":"+B1215","v":"BTH"},"Pfp",1,"CEGFP","BTH1PfpCEGFP",{"$f":"+Tablero!O543","v":0}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!O544","v":0}]
[null,"BTD","Pp",1,"CEGP","BTD1PpCEGP",{"$f":"+Tablero!O545","v":0}]
[null,"BTD","Pp",2,"CEGP","BTD2PpCEGP",{"$f":"+Tablero!O546","v":0}]
[null,"BTD","Pp",3,"CEGP","BTD3PpCEGP",{"$f":"+Tablero!O547","v":0}]
[null,"BTD","Pp",4,"CEGP","BTD4PpCEGP",{"$f":"+Tablero!O548","v":0}]
[null,"BTD","Pp",5,"CEGP","BTD5PpCEGP",{"$f":"+Tablero!O549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!O550","v":0}]
[null,"BTS","Pp",1,"CEGP","BTS1PpCEGP",{"$f":"+Tablero!O551","v":0}]
[null,"BTS","Pp",2,"CEGP","BTS2PpCEGP",{"$f":"+Tablero!O552","v":0}]
[null,"BTS","Pp",3,"CEGP","BTS3PpCEGP",{"$f":"+Tablero!O553","v":0}]
[null,"BTS","Pp",4,"CEGP","BTS4PpCEGP",{"$f":"+Tablero!O554","v":0}]
[null,"BTS","Pp",5,"CEGP","BTS5PpCEGP",{"$f":"+Tablero!O555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!O556","v":0}]
[null,"BTSH","Pfp",1,"CEGP",{"$f":"+B1288&D1288&C1288&E1288","v":"BTSH1PfpCEGP"},{"$f":"+Tablero!O557","v":0}]
[null,{"$f":"+B1230","v":"BTSH"},"Pfp",1,"CEGFP",{"$f":"+B1289&D1289&C1289&E1289","v":"BTSH1PfpCEGFP"},{"$f":"+Tablero!O558","v":0}]
[null,"BTSH","Pfp",1,"CEGFP","BTSH1PfpCEGFP",{"$f":"+Tablero!O559","v":0}]
[null,"BTSH","Pfp",2,"CEGP","BTSH2PfpCEGP",{"$f":"+Tablero!O560","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O561","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O562","v":0}]
[null,"BTSH","Pfp",3,"CEGP","BTSH3PfpCEGP",{"$f":"+Tablero!O563","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O564","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O565","v":0}]
[null,{"$f":"+B1238","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!O566","v":0}]
[null,"BTS Prepago","Pp",1,"CEGP","BTS Prepago1PpCEGP",{"$f":"+Tablero!O567","v":0}]
[null,"X1D","Pp",2,"CEGP","X1D2PpCEGP",{"$f":"+Tablero!O568","v":0}]
[null,"X1D","Pp",3,"CEGP","X1D3PpCEGP",{"$f":"+Tablero!O569","v":0}]
[null,"X1D","Pp",4,"CEGP","X1D4PpCEGP",{"$f":"+Tablero!O570","v":0}]
[null,"X1D","Pp",5,"CEGP","X1D5PpCEGP",{"$f":"+Tablero!O571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!O572","v":0}]
[null,"X2H","Pp",1,"CEGP","X2H1PpCEGP",{"$f":"+Tablero!O573","v":0}]
[null,"X2H","Pfp",1,"CEGFP","X2H1PfpCEGFP",{"$f":"+Tablero!O574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!O575","v":0}]
[null,"X2D","Pp",1,"CEGP","X2D1PpCEGP",{"$f":"+Tablero!O576","v":0}]
[null,"X2D","Pp",2,"CEGP","X2D2PpCEGP",{"$f":"+Tablero!O577","v":0}]
[null,"X2D","Pp",3,"CEGP","X2D3PpCEGP",{"$f":"+Tablero!O578","v":0}]
[null,"X2D","Pp",4,"CEGP","X2D4PpCEGP",{"$f":"+Tablero!O579","v":0}]
[null,"X2D","Pp",5,"CEGP","X2D5PpCEGP",{"$f":"+Tablero!O580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!O581","v":0}]
[null,"X3D","Pp",1,"CEGP","X3D1PpCEGP",{"$f":"+Tablero!O582","v":0}]
[null,"X3D","Pp",2,"CEGP","X3D2PpCEGP",{"$f":"+Tablero!O583","v":0}]
[null,"X3D","Pp",3,"CEGP","X3D3PpCEGP",{"$f":"+Tablero!O584","v":0}]
[null,"X3D","Pp",4,"CEGP","X3D4PpCEGP",{"$f":"+Tablero!O585","v":0}]
[null,"X3D","Pp",5,"CEGP","X3D5PpCEGP",{"$f":"+Tablero!O586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!P525","v":0}]
[null,"ATH","Et",1,"CPG","ATH1EtCPG",{"$f":"+Tablero!P526","v":6.4532340419940187E-2}]
[null,{"$f":"+B1260","v":"ATH"},"Efpm",1,"CPG",{"$f":"+B1320&D1320&C1320&E1320","v":"ATH1EfpmCPG"},{"$f":"+Tablero!P527","v":6.4532340419940187E-2}]
[null,{"$f":"+B1261","v":"ATH"},"Efp",1,"CPG","ATH1EfpCPG",{"$f":"+Tablero!P528","v":6.4532340419940187E-2}]
[null,{"$f":"+B1262","v":"ATD"},"Et",1,"CPG","ATD1EtCPG",{"$f":"+Tablero!P529","v":3.4860393821643403E-2}]
[null,{"$f":"+B1263","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!P530","v":0}]
[null,{"$f":"+B1264","v":"MTH"},"Et",1,"CPG","MTH1EtCPG",{"$f":"+Tablero!P531","v":1.6699206646868241E-2}]
[null,{"$f":"+B1264","v":"MTH"},"Efpm",1,"CPG",{"$f":"+B1325&D1325&C1325&E1325","v":"MTH1EfpmCPG"},{"$f":"+Tablero!P532","v":1.6699206646868241E-2}]
[null,"MTH","Efp",1,"CPG","MTH1EfpCPG",{"$f":"+Tablero!P533","v":1.6699206646868241E-2}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!P534","v":0}]
[null,"MTD","Et",1,"CPG","MTD1EtCPG",{"$f":"+Tablero!P535","v":5.3199044358810919E-2}]
[null,"MTD","Et",2,"CPG","MTD2EtCPG",{"$f":"+Tablero!P536","v":0}]
[null,"MTD","Et",3,"CPG","MTD3EtCPG",{"$f":"+Tablero!P537","v":0}]
[null,"MTD","Et",4,"CPG","MTD4EtCPG",{"$f":"+Tablero!P538","v":0}]
[null,"MTD","Et",5,"CPG","MTD5EtCPG",{"$f":"+Tablero!P539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!P540","v":0}]
[null,"BTH","Et",1,"CPG","BTH1EtCPG",{"$f":"+Tablero!P541","v":3.8015272402344084E-2}]
[null,"BTH","Efpm",1,"CPG",{"$f":"+B1335&D1335&C1335&E1335","v":"BTH1EfpmCPG"},{"$f":"+Tablero!P542","v":3.8015272402344084E-2}]
[null,{"$f":"+B1274","v":"BTH"},"Efp",1,"CPG","BTH1EfpCPG",{"$f":"+Tablero!P543","v":3.8015272402344084E-2}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!P544","v":0}]
[null,"BTD","Et",1,"CPG","BTD1EtCPG",{"$f":"+Tablero!P545","v":4.2508828186440091E-2}]
[null,"BTD","Et",2,"CPG","BTD2EtCPG",{"$f":"+Tablero!P546","v":4.5770834941532473E-2}]
[null,"BTD","Et",3,"CPG","BTD3EtCPG",{"$f":"+Tablero!P547","v":4.8005437994233555E-2}]
[null,"BTD","Et",4,"CPG","BTD4EtCPG",{"$f":"+Tablero!P548","v":5.8407900480945484E-2}]
[null,"BTD","Et",5,"CPG","BTD5EtCPG",{"$f":"+Tablero!P549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!P550","v":0}]
[null,"BTS","Et",1,"CPG","BTS1EtCPG",{"$f":"+Tablero!P551","v":1.7648143885064482E-2}]
[null,"BTS","Et",2,"CPG","BTS2EtCPG",{"$f":"+Tablero!P552","v":2.9754866504044183E-2}]
[null,"BTS","Et",3,"CPG","BTS3EtCPG",{"$f":"+Tablero!P553","v":5.3100291621569706E-2}]
[null,"BTS","Et",4,"CPG","BTS4EtCPG",{"$f":"+Tablero!P554","v":0}]
[null,"BTS","Et",5,"CPG","BTS5EtCPG",{"$f":"+Tablero!P555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P556","v":0}]
[null,"BTSH","Et",1,"CPG","BTSH1EtCPG",{"$f":"+Tablero!P557","v":4.9718103590829836E-2}]
[null,{"$f":"+B1289","v":"BTSH"},null,1,"CPG",{"$f":"+B1351&D1351&C1351&E1351","v":"BTSH1CPG"},{"$f":"+Tablero!P558","v":4.9718103590829836E-2}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P559","v":4.9718103590829836E-2}]
[null,"BTSH","Et",2,"CPG","BTSH2EtCPG",{"$f":"+Tablero!P560","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P561","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P562","v":0}]
[null,"BTSH","Et",3,"CPG","BTSH3EtCPG",{"$f":"+Tablero!P563","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P564","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P565","v":0}]
[null,{"$f":"+B1297","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!P566","v":0}]
[null,"BTS Prepago","Et",1,"CPG","BTS Prepago1EtCPG",{"$f":"+Tablero!P567","v":4.0825514865607926E-2}]
[null,"X1D","Et",2,"CPG","X1D2EtCPG",{"$f":"+Tablero!P568","v":0}]
[null,"X1D","Et",3,"CPG","X1D3EtCPG",{"$f":"+Tablero!P569","v":0}]
[null,"X1D","Et",4,"CPG","X1D4EtCPG",{"$f":"+Tablero!P570","v":0}]
[null,"X1D","Et",5,"CPG","X1D5EtCPG",{"$f":"+Tablero!P571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!P572","v":0}]
[null,"X2H","Et",1,"CPG","X2H1EtCPG",{"$f":"+Tablero!P573","v":0}]
[null,"X2H","Efp",1,"CPG","X2H1EfpCPG",{"$f":"+Tablero!P574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!P575","v":0}]
[null,"X2D","Et",1,"CPG",{"$f":"+B1369&D1369&C1369&E1369","v":"X2D1EtCPG"},{"$f":"+Tablero!P576","v":0}]
[null,"X2D","Et",2,"CPG","X2D2EtCPG",{"$f":"+Tablero!P577","v":0}]
[null,"X2D","Et",3,"CPG","X2D3EtCPG",{"$f":"+Tablero!P578","v":0}]
[null,"X2D","Et",4,"CPG","X2D4EtCPG",{"$f":"+Tablero!P579","v":0}]
[null,"X2D","Et",5,"CPG","X2D5EtCPG",{"$f":"+Tablero!P580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!P581","v":0}]
[null,"X3D","Et",1,"CPG","X3D1EtCPG",{"$f":"+Tablero!P582","v":0}]
[null,"X3D","Et",2,"CPG","X3D2EtCPG",{"$f":"+Tablero!P583","v":0}]
[null,"X3D","Et",3,"CPG","X3D3EtCPG",{"$f":"+Tablero!P584","v":0}]
[null,"X3D","Et",4,"CPG","X3D4EtCPG",{"$f":"+Tablero!P585","v":0}]
[null,"X3D","Et",5,"CPG","X3D5EtCPG",{"$f":"+Tablero!P586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!Q525","v":0}]
[null,"ATH","Pp",1,"CPG","ATH1PpCPG",{"$f":"+Tablero!Q526","v":4.3528130014572763}]
[null,{"$f":"+B1321","v":"ATH"},"Pfp",1,"CPG","ATH1PfpCPG",{"$f":"+Tablero!Q528","v":0}]
[null,{"$f":"+B1322","v":"ATD"},"Pp",1,"CPG","ATD1PpCPG",{"$f":"+Tablero!Q529","v":1.179008227541124}]
[null,{"$f":"+B1323","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!Q530","v":0}]
[null,{"$f":"+B1324","v":"MTH"},"Pp",1,"CPG","MTH1PpCPG",{"$f":"+Tablero!Q531","v":6.5229108020104176}]
[null,{"$f":"+B1326","v":"MTH"},"Pfp",1,"CPG","MTH1PfpCPG",{"$f":"+Tablero!Q533","v":0}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!Q534","v":0}]
[null,"MTD","Pp",1,"CPG","MTD1PpCPG",{"$f":"+Tablero!Q535","v":3.426437129244273}]
[null,"MTD","Pp",2,"CPG","MTD2PpCPG",{"$f":"+Tablero!Q536","v":0}]
[null,"MTD","Pp",3,"CPG","MTD3PpCPG",{"$f":"+Tablero!Q537","v":0}]
[null,"MTD","Pp",4,"CPG","MTD4PpCPG",{"$f":"+Tablero!Q538","v":0}]
[null,"MTD","Pp",5,"CPG","MTD5PpCPG",{"$f":"+Tablero!Q539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!Q540","v":0}]
[null,"BTH","Pp",1,"CPG","BTH1PpCPG",{"$f":"+Tablero!Q541","v":2.8522979416729868}]
[null,{"$f":"+B1336","v":"BTH"},"Pfp",1,"CPG","BTH1PfpCPG",{"$f":"+Tablero!Q543","v":0}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!Q544","v":0}]
[null,"BTD","Pp",1,"CPG","BTD1PpCPG",{"$f":"+Tablero!Q545","v":2.4712940146035054}]
[null,"BTD","Pp",2,"CPG","BTD2PpCPG",{"$f":"+Tablero!Q546","v":2.4712940146035054}]
[null,"BTD","Pp",3,"CPG","BTD3PpCPG",{"$f":"+Tablero!Q547","v":2.4712940146035054}]
[null,"BTD","Pp",4,"CPG","BTD4PpCPG",{"$f":"+Tablero!Q548","v":2.4712940146035054}]
[null,"BTD","Pp",5,"CPG","BTD5PpCPG",{"$f":"+Tablero!Q549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!Q550","v":0}]
[null,"BTS","Pp",1,"CPG","BTS1PpCPG",{"$f":"+Tablero!Q551","v":0}]
[null,"BTS","Pp",2,"CPG","BTS2PpCPG",{"$f":"+Tablero!Q552","v":0}]
[null,"BTS","Pp",3,"CPG","BTS3PpCPG",{"$f":"+Tablero!Q553","v":0}]
[null,"BTS","Pp",4,"CPG","BTS4PpCPG",{"$f":"+Tablero!Q554","v":0}]
[null,"BTS","Pp",5,"CPG","BTS5PpCPG",{"$f":"+Tablero!Q555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!Q556","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q557","v":0}]
[null,{"$f":"+B1351","v":"BTSH"},"Pfp",1,"CPG",{"$f":"+B1410&D1410&C1410&E1410","v":"BTSH1PfpCPG"},{"$f":"+Tablero!Q558","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q559","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q560","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q561","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q562","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q563","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q564","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q565","v":0}]
[null,{"$f":"+B1359","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!Q566","v":0}]
[null,"BTS Prepago","Pp",1,"CPG","BTS Prepago1PpCPG",{"$f":"+Tablero!Q567","v":0}]
[null,"X1D","Pp",2,"CPG","X1D2PpCPG",{"$f":"+Tablero!Q568","v":0}]
[null,"X1D","Pp",3,"CPG","X1D3PpCPG",{"$f":"+Tablero!Q569","v":0}]
[null,"X1D","Pp",4,"CPG","X1D4PpCPG",{"$f":"+Tablero!Q570","v":0}]
[null,"X1D","Pp",5,"CPG","X1D5PpCPG",{"$f":"+Tablero!Q571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!Q572","v":0}]
[null,"X2H","Pp",1,"CPG","X2H1PpCPG",{"$f":"+Tablero!Q573","v":0}]
[null,"X2H","Pfp",1,"CPG","X2H1PfpCPG",{"$f":"+Tablero!Q574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!Q575","v":0}]
[null,"X2D","Pp",1,"CPG","X2D1PpCPG",{"$f":"+Tablero!Q576","v":0}]
[null,"X2D","Pp",2,"CPG","X2D2PpCPG",{"$f":"+Tablero!Q577","v":0}]
[null,"X2D","Pp",3,"CPG","X2D3PpCPG",{"$f":"+Tablero!Q578","v":0}]
[null,"X2D","Pp",4,"CPG","X2D4PpCPG",{"$f":"+Tablero!Q579","v":0}]
[null,"X2D","Pp",5,"CPG","X2D5PpCPG",{"$f":"+Tablero!Q580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!Q581","v":0}]
[null,"X3D","Pp",1,"CPG","X3D1PpCPG",{"$f":"+Tablero!Q582","v":0}]
[null,"X3D","Pp",2,"CPG","X3D2PpCPG",{"$f":"+Tablero!Q583","v":0}]
[null,"X3D","Pp",3,"CPG","X3D3PpCPG",{"$f":"+Tablero!Q584","v":0}]
[null,"X3D","Pp",4,"CPG","X3D4PpCPG",{"$f":"+Tablero!Q585","v":0}]
[null,"X3D","Pp",5,"CPG","X3D5PpCPG",{"$f":"+Tablero!Q586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!R525","v":0}]
[null,"ATH","Et",1,"CUCOST",{"$f":"+B1440&D1440&C1440&E1440","v":"ATH1EtCUCOST"},{"$f":"+Tablero!R526","v":3.6863985433218554E-3}]
[null,{"$f":"+B1381","v":"ATH"},"Efpm",1,"CUCOST",{"$f":"+B1441&D1441&C1441&E1441","v":"ATH1EfpmCUCOST"},{"$f":"+Tablero!R527","v":3.6863985433218554E-3}]
[null,{"$f":"+B1382","v":"ATH"},"Efp",1,"CUCOST","ATH1EfpCUCOST",{"$f":"+Tablero!R528","v":3.6863985433218554E-3}]
[null,{"$f":"+B1383","v":"ATD"},"Et",1,"CUCOST","ATD1EtCUCOST",{"$f":"+Tablero!R529","v":1.4422409403316631E-2}]
[null,{"$f":"+B1384","v":"MTH"},null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!R530","v":0}]
[null,{"$f":"+B1385","v":"MTH"},"Et",1,"CUCOST","MTH1EtCUCOST",{"$f":"+Tablero!R531","v":1.4300856729606707E-3}]
[null,{"$f":"+B1385","v":"MTH"},"Efpm",1,"CUCOST",{"$f":"+B1446&D1446&C1446&E1446","v":"MTH1EfpmCUCOST"},{"$f":"+Tablero!R532","v":1.4300856729606707E-3}]
[null,"MTH","Efp",1,"CUCOST","MTH1EfpCUCOST",{"$f":"+Tablero!R533","v":1.4300856729606707E-3}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!R534","v":0}]
[null,"MTD","Et",1,"CUCOST","MTD1EtCUCOST",{"$f":"+Tablero!R535","v":4.9352285214778434E-3}]
[null,"MTD","Et",2,"CUCOST","MTD2EtCUCOST",{"$f":"+Tablero!R536","v":0}]
[null,"MTD","Et",3,"CUCOST","MTD3EtCUCOST",{"$f":"+Tablero!R537","v":0}]
[null,"MTD","Et",4,"CUCOST","MTD4EtCUCOST",{"$f":"+Tablero!R538","v":0}]
[null,"MTD","Et",5,"CUCOST","MTD5EtCUCOST",{"$f":"+Tablero!R539","v":0}]
[null,"BTH",null,1,"CUCOST","BTH1CUCOST",{"$f":"+Tablero!R540","v":0}]
[null,"BTH","Et",1,"CUCOST","BTH1EtCUCOST",{"$f":"+Tablero!R541","v":3.0060893508372989E-3}]
[null,{"$f":"+B1394","v":"BTH"},"Efpm",1,"CUCOST",{"$f":"+B1456&D1456&C1456&E1456","v":"BTH1EfpmCUCOST"},{"$f":"+Tablero!R542","v":3.0060893508372989E-3}]
[null,"BTH","Efp",1,"CUCOST","BTH1EfpCUCOST",{"$f":"+Tablero!R543","v":3.0060893508372989E-3}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!R544","v":0}]
[null,"BTD","Et",1,"CUCOST","BTD1EtCUCOST",{"$f":"+Tablero!R545","v":3.7746323752942852E-3}]
[null,"BTD","Et",2,"CUCOST","BTD2EtCUCOST",{"$f":"+Tablero!R546","v":3.7746323752942852E-3}]
[null,"BTD","Et",3,"CUCOST","BTD3EtCUCOST",{"$f":"+Tablero!R547","v":3.7746323752942852E-3}]
[null,"BTD","Et",4,"CUCOST","BTD4EtCUCOST",{"$f":"+Tablero!R548","v":3.7746323752942852E-3}]
[null,"BTD","Et",5,"CUCOST","BTD5EtCUCOST",{"$f":"+Tablero!R549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!R550","v":0}]
[null,"BTS","Et",1,"CUCOST","BTS1EtCUCOST",{"$f":"+Tablero!R551","v":9.3941153378988788E-3}]
[null,"BTS","Et",2,"CUCOST","BTS2EtCUCOST",{"$f":"+Tablero!R552","v":9.3941153378988788E-3}]
[null,"BTS","Et",3,"CUCOST","BTS3EtCUCOST",{"$f":"+Tablero!R553","v":9.3941153378988788E-3}]
[null,"BTS","Et",4,"CUCOST","BTS4EtCUCOST",{"$f":"+Tablero!R554","v":0}]
[null,"BTS","Et",5,"CUCOST","BTS5EtCUCOST",{"$f":"+Tablero!R555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R556","v":0}]
[null,"BTSH","Et",1,"CUCOST","BTSH1EtCUCOST",{"$f":"+Tablero!R557","v":8.9982311722019183E-3}]
[null,{"$f":"+B1410","v":"BTSH"},null,1,"CUCOST",{"$f":"+B1472&D1472&C1472&E1472","v":"BTSH1CUCOST"},{"$f":"+Tablero!R558","v":8.9982311722019183E-3}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R559","v":8.9982311722019183E-3}]
[null,"BTSH","Et",2,"CUCOST","BTSH2EtCUCOST",{"$f":"+Tablero!R560","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R561","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R562","v":0}]
[null,"BTSH","Et",3,"CUCOST","BTSH3EtCUCOST",{"$f":"+Tablero!R563","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R564","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R565","v":0}]
[null,{"$f":"+B1418","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!R566","v":0}]
[null,"BTS Prepago","Et",1,"CUCOST","BTS Prepago1EtCUCOST",{"$f":"+Tablero!R567","v":9.4959283887333015E-3}]
[null,"X1D","Et",2,"CUCOST","X1D2EtCUCOST",{"$f":"+Tablero!R568","v":0}]
[null,"X1D","Et",3,"CUCOST","X1D3EtCUCOST",{"$f":"+Tablero!R569","v":0}]
[null,"X1D","Et",4,"CUCOST","X1D4EtCUCOST",{"$f":"+Tablero!R570","v":0}]
[null,"X1D","Et",5,"CUCOST","X1D5EtCUCOST",{"$f":"+Tablero!R571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!R572","v":0}]
[null,"X2H","Et",1,"CUCOST","X2H1EtCUCOST",{"$f":"+Tablero!R573","v":0}]
[null,"X2H","Efp",1,"CUCOST","X2H1EfpCUCOST",{"$f":"+Tablero!R574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!R575","v":0}]
[null,"X2D","Et",1,"CUCOST","X2D1EtCUCOST",{"$f":"+Tablero!R576","v":0}]
[null,"X2D","Et",2,"CUCOST","X2D2EtCUCOST",{"$f":"+Tablero!R577","v":0}]
[null,"X2D","Et",3,"CUCOST","X2D3EtCUCOST",{"$f":"+Tablero!R578","v":0}]
[null,"X2D","Et",4,"CUCOST","X2D4EtCUCOST",{"$f":"+Tablero!R579","v":0}]
[null,"X2D","Et",5,"CUCOST","X2D5EtCUCOST",{"$f":"+Tablero!R580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!R581","v":0}]
[null,"X3D","Et",1,"CUCOST","X3D1EtCUCOST",{"$f":"+Tablero!R582","v":0}]
[null,"X3D","Et",2,"CUCOST","X3D2EtCUCOST",{"$f":"+Tablero!R583","v":0}]
[null,"X3D","Et",3,"CUCOST","X3D3EtCUCOST",{"$f":"+Tablero!R584","v":0}]
[null,"X3D","Et",4,"CUCOST","X3D4EtCUCOST",{"$f":"+Tablero!R585","v":0}]
[null,"X3D","Et",5,"CUCOST","X3D5EtCUCOST",{"$f":"+Tablero!R586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!S525","v":0}]
[null,"ATH","Pp",1,"CUCOST","ATH1PpCUCOST",{"$f":"+Tablero!S526","v":1.3250969496323497}]
[null,"ATH","Pfpm",1,"CUCOST",{"$f":"+B1503&D1503&C1503&E1503","v":"ATH1PfpmCUCOST"},{"$f":"+Tablero!S527","v":6.3860093958185538E-2}]
[null,"ATH","Pfp",1,"CUCOST","ATH1PfpCUCOST",{"$f":"+Tablero!S528","v":6.3860093958185538E-2}]
[null,"ATD","Pp",1,"CUCOST","ATD1PpCUCOST",{"$f":"+Tablero!S529","v":2.7640763362770078}]
[null,"MTH",null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!S530","v":0}]
[null,"MTH","Pp",1,"CUCOST","MTH1PpCUCOST",{"$f":"+Tablero!S531","v":2.2104721060530537}]
[null,"MTH","Pfpm",1,"CUCOST",{"$f":"+B1508&D1508&C1508&E1508","v":"MTH1PfpmCUCOST"},{"$f":"+Tablero!S532","v":0.11335754390015661}]
[null,"MTH","Pfp",1,"CUCOST","MTH1PfpCUCOST",{"$f":"+Tablero!S533","v":0.11335754390015661}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!S534","v":0}]
[null,"MTD","Pp",1,"CUCOST","MTD1PpCUCOST",{"$f":"+Tablero!S535","v":1.8012494877735343}]
[null,{"$f":"+B1450","v":"MTD"},"Pp",2,"CUCOST","MTD2PpCUCOST",{"$f":"+Tablero!S536","v":0}]
[null,"MTD","Pp",3,"CUCOST","MTD3PpCUCOST",{"$f":"+Tablero!S537","v":0}]
[null,"MTD","Pp",4,"CUCOST","MTD4PpCUCOST",{"$f":"+Tablero!S538","v":0}]
[null,"MTD","Pp",5,"CUCOST","MTD5PpCUCOST",{"$f":"+Tablero!S539","v":0}]
[null,"BTH",null,1,"CUCOST",{"$f":"+B1516&D1516&C1516&E1516","v":"BTH1CUCOST"},{"$f":"+Tablero!S540","v":0}]
[null,"BTH","Pp",1,"CUCOST","BTH1PpCUCOST",{"$f":"+Tablero!S541","v":1.0442999710514256}]
[null,"BTH","Pfpm",1,"CUCOST",{"$f":"+B1518&D1518&C1518&E1518","v":"BTH1PfpmCUCOST"},{"$f":"+Tablero!S542","v":5.3553844669303879E-2}]
[null,"BTH","Pfp",1,"CUCOST","BTH1PfpCUCOST",{"$f":"+Tablero!S543","v":5.3553844669303879E-2}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!S544","v":0}]
[null,"BTD","Pp",1,"CUCOST","BTD1PpCUCOST",{"$f":"+Tablero!S545","v":1.1210082306665428}]
[null,"BTD","Pp",2,"CUCOST","BTD2PpCUCOST",{"$f":"+Tablero!S546","v":1.1210082306665428}]
[null,"BTD","Pp",3,"CUCOST","BTD3PpCUCOST",{"$f":"+Tablero!S547","v":1.1210082306665428}]
[null,"BTD","Pp",4,"CUCOST","BTD4PpCUCOST",{"$f":"+Tablero!S548","v":1.1210082306665428}]
[null,"BTD","Pp",5,"CUCOST","BTD5PpCUCOST",{"$f":"+Tablero!S549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!S550","v":0}]
[null,"BTS","Pp",1,"CUCOST","BTS1PpCUCOST",{"$f":"+Tablero!S551","v":0}]
[null,"BTS","Pp",2,"CUCOST","BTS2PpCUCOST",{"$f":"+Tablero!S552","v":0}]
[null,"BTS","Pp",3,"CUCOST","BTS3PpCUCOST",{"$f":"+Tablero!S553","v":0}]
[null,"BTS","Pp",4,"CUCOST","BTS4PpCUCOST",{"$f":"+Tablero!S554","v":0}]
[null,"BTS","Pp",5,"CUCOST","BTS5PpCUCOST",{"$f":"+Tablero!S555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!S556","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S557","v":0}]
[null,{"$f":"+B1472","v":"BTSH"},"Pfp",1,"CUCOST",{"$f":"+B1534&D1534&C1534&E1534","v":"BTSH1PfpCUCOST"},{"$f":"+Tablero!S558","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S559","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S560","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S561","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S562","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S563","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S564","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S565","v":0}]
[null,{"$f":"+B1480","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!S566","v":0}]
[null,"BTS Prepago","Pp",1,"CUCOST","BTS Prepago1PpCUCOST",{"$f":"+Tablero!S567","v":0}]
[null,"X1D","Pp",2,"CUCOST","X1D2PpCUCOST",{"$f":"+Tablero!S568","v":0}]
[null,"X1D","Pp",3,"CUCOST","X1D3PpCUCOST",{"$f":"+Tablero!S569","v":0}]
[null,"X1D","Pp",4,"CUCOST","X1D4PpCUCOST",{"$f":"+Tablero!S570","v":0}]
[null,"X1D","Pp",5,"CUCOST","X1D5PpCUCOST",{"$f":"+Tablero!S571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!S572","v":0}]
[null,"X2H","Pp",1,"CUCOST","X2H1PpCUCOST",{"$f":"+Tablero!S573","v":0}]
[null,"X2H","Pfp",1,"CUCOST","X2H1PfpCUCOST",{"$f":"+Tablero!S574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!S575","v":0}]
[null,"X2D","Pp",1,"CUCOST","X2D1PpCUCOST",{"$f":"+Tablero!S576","v":0}]
[null,"X2D","Pp",2,"CUCOST","X2D2PpCUCOST",{"$f":"+Tablero!S577","v":0}]
[null,"X2D","Pp",3,"CUCOST","X2D3PpCUCOST",{"$f":"+Tablero!S578","v":0}]
[null,"X2D","Pp",4,"CUCOST","X2D4PpCUCOST",{"$f":"+Tablero!S579","v":0}]
[null,"X2D","Pp",5,"CUCOST","X2D5PpCUCOST",{"$f":"+Tablero!S580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!S581","v":0}]
[null,"X3D","Pp",1,"CUCOST","X3D1PpCUCOST",{"$f":"+Tablero!S582","v":0}]
[null,"X3D","Pp",2,"CUCOST","X3D2PpCUCOST",{"$f":"+Tablero!S583","v":0}]
[null,"X3D","Pp",3,"CUCOST","X3D3PpCUCOST",{"$f":"+Tablero!S584","v":0}]
[null,"X3D","Pp",4,"CUCOST","X3D4PpCUCOST",{"$f":"+Tablero!S585","v":0}]
[null,"X3D","Pp",5,"CUCOST","X3D5PpCUCOST",{"$f":"+Tablero!S586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!T525","v":0}]
[null,"ATH","Et",1,"CPST","ATH1EtCPST",{"$f":"+Tablero!T526","v":1.116467972050939E-4}]
[null,"ATH","Efpm",1,"CPST",{"$f":"+B1565&D1565&C1565&E1565","v":"ATH1EfpmCPST"},{"$f":"+Tablero!T527","v":1.116467972050939E-4}]
[null,"ATH","Efp",1,"CPST","ATH1EfpCPST",{"$f":"+Tablero!T528","v":1.116467972050939E-4}]
[null,"ATD","Et",1,"CPST","ATD1EtCPST",{"$f":"+Tablero!T529","v":1.116467972050939E-4}]
[null,"MTH",null,1,"CPST","MTH1CPST",{"$f":"+Tablero!T530","v":0}]
[null,"MTH","Et",1,"CPST","MTH1EtCPST",{"$f":"+Tablero!T531","v":1.1164679720509391E-4}]
[null,"MTH","Efpm",1,"CPST",{"$f":"+B1570&D1570&C1570&E1570","v":"MTH1EfpmCPST"},{"$f":"+Tablero!T532","v":1.1164679720509391E-4}]
[null,"MTH","Efp",1,"CPST","MTH1EfpCPST",{"$f":"+Tablero!T533","v":1.1164679720509391E-4}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!T534","v":0}]
[null,"MTD","Et",1,"CPST","MTD1EtCPST",{"$f":"+Tablero!T535","v":1.116467972050939E-4}]
[null,"MTD","Et",2,"CPST","MTD2EtCPST",{"$f":"+Tablero!T536","v":0}]
[null,"MTD","Et",3,"CPST","MTD3EtCPST",{"$f":"+Tablero!T537","v":0}]
[null,"MTD","Et",4,"CPST","MTD4EtCPST",{"$f":"+Tablero!T538","v":0}]
[null,"MTD","Et",5,"CPST","MTD5EtCPST",{"$f":"+Tablero!T539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!T540","v":0}]
[null,"BTH","Et",1,"CPST","BTH1EtCPST",{"$f":"+Tablero!T541","v":1.116467972050939E-4}]
[null,{"$f":"+B1517","v":"BTH"},"Efpm",1,"CPST",{"$f":"+B1580&D1580&C1580&E1580","v":"BTH1EfpmCPST"},{"$f":"+Tablero!T542","v":1.116467972050939E-4}]
[null,{"$f":"+B1519","v":"BTH"},"Efp",1,"CPST","BTH1EfpCPST",{"$f":"+Tablero!T543","v":1.116467972050939E-4}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!T544","v":0}]
[null,"BTD","Et",1,"CPST","BTD1EtCPST",{"$f":"+Tablero!T545","v":1.1164679720509387E-4}]
[null,"BTD","Et",2,"CPST","BTD2EtCPST",{"$f":"+Tablero!T546","v":1.1164679720509387E-4}]
[null,"BTD","Et",3,"CPST","BTD3EtCPST",{"$f":"+Tablero!T547","v":1.1164679720509387E-4}]
[null,"BTD","Et",4,"CPST","BTD4EtCPST",{"$f":"+Tablero!T548","v":1.1164679720509387E-4}]
[null,"BTD","Et",5,"CPST","BTD5EtCPST",{"$f":"+Tablero!T549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!T550","v":0}]
[null,"BTS","Et",1,"CPST","BTS1EtCPST",{"$f":"+Tablero!T551","v":1.1050840505411051E-4}]
[null,"BTS","Et",2,"CPST","BTS2EtCPST",{"$f":"+Tablero!T552","v":1.1050840505411051E-4}]
[null,"BTS","Et",3,"CPST",{"$f":"+B1591&D1591&C1591&E1591","v":"BTS3EtCPST"},{"$f":"+Tablero!T553","v":1.1050840505411051E-4}]
[null,"BTS","Et",4,"CPST","BTS4EtCPST",{"$f":"+Tablero!T554","v":0}]
[null,"BTS","Et",5,"CPST","BTS5EtCPST",{"$f":"+Tablero!T555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T556","v":0}]
[null,"BTSH","Et",1,"CPST","BTSH1EtCPST",{"$f":"+Tablero!T557","v":9.7690947554457147E-5}]
[null,{"$f":"+B1534","v":"BTSH"},null,1,"CPST",{"$f":"+B1596&D1596&C1596&E1596","v":"BTSH1CPST"},{"$f":"+Tablero!T558","v":9.7690947554457147E-5}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T559","v":9.7690947554457147E-5}]
[null,"BTSH","Et",2,"CPST","BTSH2EtCPST",{"$f":"+Tablero!T560","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T561","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T562","v":0}]
[null,"BTSH","Et",3,"CPST","BTSH3EtCPST",{"$f":"+Tablero!T563","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T564","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T565","v":0}]
[null,{"$f":"+B1542","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!T566","v":0}]
[null,"BTS Prepago","Et",1,"CPST","BTS Prepago1EtCPST",{"$f":"+Tablero!T567","v":1.1153580710650193E-4}]
[null,"X1D","Et",2,"CPST","X1D2EtCPST",{"$f":"+Tablero!T568","v":0}]
[null,"X1D","Et",3,"CPST","X1D3EtCPST",{"$f":"+Tablero!T569","v":0}]
[null,"X1D","Et",4,"CPST","X1D4EtCPST",{"$f":"+Tablero!T570","v":0}]
[null,"X1D","Et",5,"CPST","X1D5EtCPST",{"$f":"+Tablero!T571","v":0}]
[null,"X2H",null,1,"CPST","X2H1CPST",{"$f":"+Tablero!T572","v":0}]
[null,"X2H","Et",1,"CPST","X2H1EtCPST",{"$f":"+Tablero!T573","v":0}]
[null,"X2H","Efp",1,"CPST","X2H1EfpCPST",{"$f":"+Tablero!T574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!T575","v":0}]
[null,"X2D","Et",1,"CPST","X2D1EtCPST",{"$f":"+Tablero!T576","v":0}]
[null,"X2D","Et",2,"CPST","X2D2EtCPST",{"$f":"+Tablero!T577","v":0}]
[null,"X2D","Et",3,"CPST","X2D3EtCPST",{"$f":"+Tablero!T578","v":0}]
[null,"X2D","Et",4,"CPST","X2D4EtCPST",{"$f":"+Tablero!T579","v":0}]
[null,"X2D","Et",5,"CPST","X2D5EtCPST",{"$f":"+Tablero!T580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!T581","v":0}]
[null,"X3D","Et",1,"CPST","X3D1EtCPST",{"$f":"+Tablero!T582","v":0}]
[null,"X3D","Et",2,"CPST","X3D2EtCPST",{"$f":"+Tablero!T583","v":0}]
[null,"X3D","Et",3,"CPST","X3D3EtCPST",{"$f":"+Tablero!T584","v":0}]
[null,"X3D","Et",4,"CPST","X3D4EtCPST",{"$f":"+Tablero!T585","v":0}]
[null,"X3D","Et",5,"CPST","X3D5EtCPST",{"$f":"+Tablero!T586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!U525","v":0}]
[null,"ATH","Pp",1,"CPST","ATH1PpCPST",{"$f":"+Tablero!U526","v":0}]
[null,{"$f":"+B1566","v":"ATH"},"Pfp",1,"CPST","ATH1PfpCPST",{"$f":"+Tablero!U528","v":0}]
[null,{"$f":"+B1567","v":"ATD"},"Pp",1,"CPST","ATD1PpCPST",{"$f":"+Tablero!U529","v":0}]
[null,{"$f":"+B1568","v":"MTH"},null,1,"CPST","MTH1CPST",{"$f":"+Tablero!U530","v":0}]
[null,{"$f":"+B1569","v":"MTH"},"Pp",1,"CPST","MTH1PpCPST",{"$f":"+Tablero!U531","v":0}]
[null,{"$f":"+B1571","v":"MTH"},"Pfp",1,"CPST","MTH1PfpCPST",{"$f":"+Tablero!U533","v":0}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!U534","v":0}]
[null,"MTD","Pp",1,"CPST","MTD1PpCPST",{"$f":"+Tablero!U535","v":0}]
[null,"MTD","Pp",2,"CPST","MTD2PpCPST",{"$f":"+Tablero!U536","v":0}]
[null,"MTD","Pp",3,"CPST","MTD3PpCPST",{"$f":"+Tablero!U537","v":0}]
[null,"MTD","Pp",4,"CPST","MTD4PpCPST",{"$f":"+Tablero!U538","v":0}]
[null,"MTD","Pp",5,"CPST","MTD5PpCPST",{"$f":"+Tablero!U539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!U540","v":0}]
[null,"BTH","Pp",1,"CPST","BTH1PpCPST",{"$f":"+Tablero!U541","v":0}]
[null,{"$f":"+B1581","v":"BTH"},"Pfp",1,"CPST","BTH1PfpCPST",{"$f":"+Tablero!U543","v":0}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!U544","v":0}]
[null,"BTD","Pp",1,"CPST","BTD1PpCPST",{"$f":"+Tablero!U545","v":0}]
[null,"BTD","Pp",2,"CPST","BTD2PpCPST",{"$f":"+Tablero!U546","v":0}]
[null,"BTD","Pp",3,"CPST","BTD3PpCPST",{"$f":"+Tablero!U547","v":0}]
[null,"BTD","Pp",4,"CPST","BTD4PpCPST",{"$f":"+Tablero!U548","v":0}]
[null,"BTD","Pp",5,"CPST","BTD5PpCPST",{"$f":"+Tablero!U549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!U550","v":0}]
[null,"BTS","Pp",1,"CPST","BTS1PpCPST",{"$f":"+Tablero!U551","v":0}]
[null,"BTS","Pp",2,"CPST","BTS2PpCPST",{"$f":"+Tablero!U552","v":0}]
[null,"BTS","Pp",3,"CPST","BTS3PpCPST",{"$f":"+Tablero!U553","v":0}]
[null,"BTS","Pp",4,"CPST","BTS4PpCPST",{"$f":"+Tablero!U554","v":0}]
[null,"BTS","Pp",5,"CPST","BTS5PpCPST",{"$f":"+Tablero!U555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!U556","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U557","v":0}]
[null,{"$f":"+B1596","v":"BTSH"},"Pfp",1,"CPST",{"$f":"+B1655&D1655&C1655&E1655","v":"BTSH1PfpCPST"},{"$f":"+Tablero!U558","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U559","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U560","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U561","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U562","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U563","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U564","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U565","v":0}]
[null,{"$f":"+B1604","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!U566","v":0}]
[null,"BTS Prepago","Pp",1,"CPST","BTS Prepago1PpCPST",{"$f":"+Tablero!U567","v":0}]
[null,"X1D","Pp",2,"CPST","X1D2PpCPST",{"$f":"+Tablero!U568","v":0}]
[null,"X1D","Pp",3,"CPST","X1D3PpCPST",{"$f":"+Tablero!U569","v":0}]
[null,"X1D","Pp",4,"CPST","X1D4PpCPST",{"$f":"+Tablero!U570","v":0}]
[null,"X1D","Pp",5,"CPST","X1D5PpCPST",{"$f":"+Tablero!U571","v":0}]
[null,"X2H",null,1,"CPST",{"$f":"+B1669&D1669&C1669&E1669","v":"X2H1CPST"},{"$f":"+Tablero!U572","v":0}]
[null,"X2H","Pp",1,"CPST","X2H1PpCPST",{"$f":"+Tablero!U573","v":0}]
[null,"X2H","Pfp",1,"CPST","X2H1PfpCPST",{"$f":"+Tablero!U574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!U575","v":0}]
[null,"X2D","Pp",1,"CPST","X2D1PpCPST",{"$f":"+Tablero!U576","v":0}]
[null,"X2D","Pp",2,"CPST","X2D2PpCPST",{"$f":"+Tablero!U577","v":0}]
[null,"X2D","Pp",3,"CPST","X2D3PpCPST",{"$f":"+Tablero!U578","v":0}]
[null,"X2D","Pp",4,"CPST","X2D4PpCPST",{"$f":"+Tablero!U579","v":0}]
[null,"X2D","Pp",5,"CPST","X2D5PpCPST",{"$f":"+Tablero!U580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!U581","v":0}]
[null,"X3D","Pp",1,"CPST","X3D1PpCPST",{"$f":"+Tablero!U582","v":0}]
[null,"X3D","Pp",2,"CPST","X3D2PpCPST",{"$f":"+Tablero!U583","v":0}]
[null,"X3D","Pp",3,"CPST","X3D3PpCPST",{"$f":"+Tablero!U584","v":0}]
[null,"X3D","Pp",4,"CPST","X3D4PpCPST",{"$f":"+Tablero!U585","v":0}]
[null,"X3D","Pp",5,"CPST","X3D5PpCPST",{"$f":"+Tablero!U586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!V525","v":0}]
[null,"ATH","Ep",1,"CPP","ATH1EpCPP",{"$f":"+Tablero!V526","v":0}]
[null,"ATH","Efp",1,"CPP","ATH1EfpCPP",{"$f":"+Tablero!V528","v":0}]
[null,"ATD","Et",1,"CPP","ATD1EtCPP",{"$f":"+Tablero!V529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!V530","v":0}]
[null,"MTH","Ep",1,"CPP","MTH1EpCPP",{"$f":"+Tablero!V531","v":0}]
[null,"MTH","Efp",1,"CPP","MTH1EfpCPP",{"$f":"+Tablero!V533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!V534","v":0}]
[null,"MTD","Et",1,"CPP","MTD1EtCPP",{"$f":"+Tablero!V535","v":0}]
[null,"MTD","Et",2,"CPP","MTD2EtCPP",{"$f":"+Tablero!V536","v":0}]
[null,"MTD","Et",3,"CPP","MTD3EtCPP",{"$f":"+Tablero!V537","v":0}]
[null,{"$f":"+B1636","v":"MTD"},"Et",4,"CPP","MTD4EtCPP",{"$f":"+Tablero!V538","v":0}]
[null,"MTD","Et",5,"CPP","MTD5EtCPP",{"$f":"+Tablero!V539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!V540","v":0}]
[null,"BTH","Ep",1,"CPP","BTH1EpCPP",{"$f":"+Tablero!V541","v":0}]
[null,"BTH","Efp",1,"CPP","BTH1EfpCPP",{"$f":"+Tablero!V543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!V544","v":0}]
[null,"BTD","Et",1,"CPP","BTD1EtCPP",{"$f":"+Tablero!V545","v":0}]
[null,"BTD","Et",2,"CPP","BTD2EtCPP",{"$f":"+Tablero!V546","v":0}]
[null,"BTD","Et",3,"CPP","BTD3EtCPP",{"$f":"+Tablero!V547","v":0}]
[null,"BTD","Et",4,"CPP","BTD4EtCPP",{"$f":"+Tablero!V548","v":0}]
[null,"BTD","Et",5,"CPP","BTD5EtCPP",{"$f":"+Tablero!V549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!V550","v":0}]
[null,"BTS","Et",1,"CPP","BTS1EtCPP",{"$f":"+Tablero!V551","v":0}]
[null,"BTS","Et",2,"CPP","BTS2EtCPP",{"$f":"+Tablero!V552","v":0}]
[null,"BTS","Et",3,"CPP","BTS3EtCPP",{"$f":"+Tablero!V553","v":0}]
[null,"BTS","Et",4,"CPP","BTS4EtCPP",{"$f":"+Tablero!V554","v":0}]
[null,"BTS","Et",5,"CPP","BTS5EtCPP",{"$f":"+Tablero!V555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!V556","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V557","v":0}]
[null,{"$f":"+B1655","v":"BTSH"},"Efp",1,"CPP",{"$f":"+B1714&D1714&C1714&E1714","v":"BTSH1EfpCPP"},{"$f":"+Tablero!V558","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V559","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V560","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V561","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V562","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V563","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V564","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V565","v":0}]
[null,{"$f":"+B1663","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!V566","v":0}]
[null,"BTS Prepago","Et",1,"CPP","BTS Prepago1EtCPP",{"$f":"+Tablero!V567","v":0}]
[null,"X1D","Et",2,"CPP","X1D2EtCPP",{"$f":"+Tablero!V568","v":0}]
[null,"X1D","Et",3,"CPP","X1D3EtCPP",{"$f":"+Tablero!V569","v":0}]
[null,"X1D","Et",4,"CPP","X1D4EtCPP",{"$f":"+Tablero!V570","v":0}]
[null,"X1D","Et",5,"CPP","X1D5EtCPP",{"$f":"+Tablero!V571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!V572","v":0}]
[null,"X2H","Ep",1,"CPP","X2H1EpCPP",{"$f":"+Tablero!V573","v":0}]
[null,"X2H","Efp",1,"CPP","X2H1EfpCPP",{"$f":"+Tablero!V574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!V575","v":0}]
[null,"X2D","Et",1,"CPP","X2D1EtCPP",{"$f":"+Tablero!V576","v":0}]
[null,"X2D","Et",2,"CPP","X2D2EtCPP",{"$f":"+Tablero!V577","v":0}]
[null,"X2D","Et",3,"CPP","X2D3EtCPP",{"$f":"+Tablero!V578","v":0}]
[null,"X2D","Et",4,"CPP","X2D4EtCPP",{"$f":"+Tablero!V579","v":0}]
[null,"X2D","Et",5,"CPP","X2D5EtCPP",{"$f":"+Tablero!V580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!V581","v":0}]
[null,"X3D","Et",1,"CPP","X3D1EtCPP",{"$f":"+Tablero!V582","v":0}]
[null,"X3D","Et",2,"CPP","X3D2EtCPP",{"$f":"+Tablero!V583","v":0}]
[null,"X3D","Et",3,"CPP",{"$f":"+B1740&D1740&C1740&E1740","v":"X3D3EtCPP"},{"$f":"+Tablero!V584","v":0}]
[null,"X3D","Et",4,"CPP","X3D4EtCPP",{"$f":"+Tablero!V585","v":0}]
[null,"X3D","Et",5,"CPP","X3D5EtCPP",{"$f":"+Tablero!V586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!W525","v":0}]
[null,"ATH","Pp",1,"CPP","ATH1PpCPP",{"$f":"+Tablero!W526","v":0}]
[null,"ATH","Pfp",1,"CPP","ATH1PfpCPP",{"$f":"+Tablero!W528","v":0}]
[null,"ATD","Pp",1,"CPP","ATD1PpCPP",{"$f":"+Tablero!W529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!W530","v":0}]
[null,"MTH","Pp",1,"CPP","MTH1PpCPP",{"$f":"+Tablero!W531","v":0}]
[null,"MTH","Pfp",1,"CPP","MTH1PfpCPP",{"$f":"+Tablero!W533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!W534","v":0}]
[null,"MTD","Pp",1,"CPP","MTD1PpCPP",{"$f":"+Tablero!W535","v":0}]
[null,"MTD","Pp",2,"CPP","MTD2PpCPP",{"$f":"+Tablero!W536","v":0}]
[null,"MTD","Pp",3,"CPP","MTD3PpCPP",{"$f":"+Tablero!W537","v":0}]
[null,{"$f":"+B1695","v":"MTD"},"Pp",4,"CPP","MTD4PpCPP",{"$f":"+Tablero!W538","v":0}]
[null,"MTD","Pp",5,"CPP","MTD5PpCPP",{"$f":"+Tablero!W539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!W540","v":0}]
[null,"BTH","Pp",1,"CPP","BTH1PpCPP",{"$f":"+Tablero!W541","v":0}]
[null,"BTH","Pfp",1,"CPP","BTH1PfpCPP",{"$f":"+Tablero!W543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!W544","v":0}]
[null,"BTD","Pp",1,"CPP","BTD1PpCPP",{"$f":"+Tablero!W545","v":0}]
[null,"BTD","Pp",2,"CPP","BTD2PpCPP",{"$f":"+Tablero!W546","v":0}]
[null,"BTD","Pp",3,"CPP","BTD3PpCPP",{"$f":"+Tablero!W547","v":0}]
[null,"BTD","Pp",4,"CPP","BTD4PpCPP",{"$f":"+Tablero!W548","v":0}]
[null,"BTD","Pp",5,"CPP","BTD5PpCPP",{"$f":"+Tablero!W549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!W550","v":0}]
[null,"BTS","Pp",1,"CPP","BTS1PpCPP",{"$f":"+Tablero!W551","v":0}]
[null,"BTS","Pp",2,"CPP","BTS2PpCPP",{"$f":"+Tablero!W552","v":0}]
[null,"BTS","Pp",3,"CPP","BTS3PpCPP",{"$f":"+Tablero!W553","v":0}]
[null,"BTS","Pp",4,"CPP","BTS4PpCPP",{"$f":"+Tablero!W554","v":0}]
[null,"BTS","Pp",5,"CPP","BTS5PpCPP",{"$f":"+Tablero!W555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!W556","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W557","v":0}]
[null,{"$f":"+B1714","v":"BTSH"},"Pfp",1,"CPP",{"$f":"+B1773&D1773&C1773&E1773","v":"BTSH1PfpCPP"},{"$f":"+Tablero!W558","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W559","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W560","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W561","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W562","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W563","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W564","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W565","v":0}]
[null,{"$f":"+B1722","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!W566","v":0}]
[null,"BTS Prepago","Pp",1,"CPP","BTS Prepago1PpCPP",{"$f":"+Tablero!W567","v":0}]
[null,"X1D","Pp",2,"CPP","X1D2PpCPP",{"$f":"+Tablero!W568","v":0}]
[null,"X1D","Pp",3,"CPP","X1D3PpCPP",{"$f":"+Tablero!W569","v":0}]
[null,"X1D","Pp",4,"CPP","X1D4PpCPP",{"$f":"+Tablero!W570","v":0}]
[null,"X1D","Pp",5,"CPP","X1D5PpCPP",{"$f":"+Tablero!W571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!W572","v":0}]
[null,"X2H","Pp",1,"CPP","X2H1PpCPP",{"$f":"+Tablero!W573","v":0}]
[null,"X2H","Pfp",1,"CPP","X2H1PfpCPP",{"$f":"+Tablero!W574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!W575","v":0}]
[null,"X2D","Pp",1,"CPP","X2D1PpCPP",{"$f":"+Tablero!W576","v":0}]
[null,"X2D","Pp",2,"CPP","X2D2PpCPP",{"$f":"+Tablero!W577","v":0}]
[null,"X2D","Pp",3,"CPP","X2D3PpCPP",{"$f":"+Tablero!W578","v":0}]
[null,"X2D","Pp",4,"CPP","X2D4PpCPP",{"$f":"+Tablero!W579","v":0}]
[null,"X2D","Pp",5,"CPP","X2D5PpCPP",{"$f":"+Tablero!W580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!W581","v":0}]
[null,"X3D","Pp",1,"CPP","X3D1PpCPP",{"$f":"+Tablero!W582","v":0}]
[null,"X3D","Pp",2,"CPP","X3D2PpCPP",{"$f":"+Tablero!W583","v":0}]
[null,"X3D","Pp",3,"CPP","X3D3PpCPP",{"$f":"+Tablero!W584","v":0}]
[null,"X3D","Pp",4,"CPP","X3D4PpCPP",{"$f":"+Tablero!W585","v":0}]
[null,"X3D","Pp",5,"CPP","X3D5PpCPP",{"$f":"+Tablero!W586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!X525","v":0}]
[null,"ATH","Ep",1,"CPEP","ATH1EpCPEP",{"$f":"+Tablero!X526","v":9.4263711188114462E-3}]
[null,{"$f":"+B1744","v":"ATH"},"Efpm",1,"CPEFP",{"$f":"+B1804&D1804&C1804&E1804","v":"ATH1EfpmCPEFP"},{"$f":"+Tablero!X527","v":6.7213097325861063E-3}]
[null,{"$f":"+B1745","v":"ATH"},"Efp",1,"CPEFP","ATH1EfpCPEFP",{"$f":"+Tablero!X528","v":6.7213097325861063E-3}]
[null,{"$f":"+B1746","v":"ATD"},"Et",1,"CPEP","ATD1EtCPEP",{"$f":"+Tablero!X529","v":7.2499669680577009E-3}]
[null,{"$f":"+B1747","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!X530","v":0}]
[null,{"$f":"+B1748","v":"MTH"},"Ep",1,"CPEP","MTH1EpCPEP",{"$f":"+Tablero!X531","v":9.5915429179557459E-3}]
[null,{"$f":"+B1748","v":"MTH"},"Efpm",1,"CPEFP",{"$f":"+B1809&D1809&C1809&E1809","v":"MTH1EfpmCPEFP"},{"$f":"+Tablero!X532","v":7.1669149684353336E-3}]
[null,"MTH","Efp",1,"CPEFP","MTH1EfpCPEFP",{"$f":"+Tablero!X533","v":7.1669149684353336E-3}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!X534","v":0}]
[null,"MTD","Et",1,"CPEP","MTD1EtCPEP",{"$f":"+Tablero!X535","v":7.1917191097068574E-3}]
[null,"MTD","Et",2,"CPEP",{"$f":"+B1813&D1813&C1813&E1813","v":"MTD2EtCPEP"},{"$f":"+Tablero!X536","v":0}]
[null,"MTD","Et",3,"CPEP","MTD3EtCPEP",{"$f":"+Tablero!X537","v":0}]
[null,"MTD","Et",4,"CPEP","MTD4EtCPEP",{"$f":"+Tablero!X538","v":0}]
[null,"MTD","Et",5,"CPEP","MTD5EtCPEP",{"$f":"+Tablero!X539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!X540","v":0}]
[null,"BTH","Ep",1,"CPEP","BTH1EpCPEP",{"$f":"+Tablero!X541","v":1.0321225834672943E-2}]
[null,{"$f":"+B1757","v":"BTH"},"Efpm",1,"CPEFP",{"$f":"+B1819&D1819&C1819&E1819","v":"BTH1EfpmCPEFP"},{"$f":"+Tablero!X542","v":7.8065496607633376E-3}]
[null,"BTH","Efp",1,"CPEFP","BTH1EfpCPEFP",{"$f":"+Tablero!X543","v":7.8065496607633376E-3}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!X544","v":0}]
[null,"BTD","Et",1,"CPEP","BTD1EtCPEP",{"$f":"+Tablero!X545","v":7.2224572293479467E-3}]
[null,"BTD","Et",2,"CPEP","BTD2EtCPEP",{"$f":"+Tablero!X546","v":7.2224572293479467E-3}]
[null,"BTD","Et",3,"CPEP","BTD3EtCPEP",{"$f":"+Tablero!X547","v":7.2224572293479467E-3}]
[null,"BTD","Et",4,"CPEP","BTD4EtCPEP",{"$f":"+Tablero!X548","v":7.2224572293479467E-3}]
[null,"BTD","Et",5,"CPEP","BTD5EtCPEP",{"$f":"+Tablero!X549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!X550","v":0}]
[null,"BTS","Et",1,"CPEP","BTS1EtCPEP",{"$f":"+Tablero!X551","v":8.3237028571559978E-3}]
[null,"BTS","Et",2,"CPEP","BTS2EtCPEP",{"$f":"+Tablero!X552","v":8.3237028571559978E-3}]
[null,"BTS","Et",3,"CPEP","BTS3EtCPEP",{"$f":"+Tablero!X553","v":8.3237028571559978E-3}]
[null,"BTS","Et",4,"CPEP","BTS4EtCPEP",{"$f":"+Tablero!X554","v":0}]
[null,"BTS","Et",5,"CPEP","BTS5EtCPEP",{"$f":"+Tablero!X555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!X556","v":0}]
[null,"BTSH","Et",1,"CPEP","BTSH1EtCPEP",{"$f":"+Tablero!X557","v":8.3026997187014596E-3}]
[null,{"$f":"+B1773","v":"BTSH"},null,1,"CPEP",{"$f":"+B1835&D1835&C1835&E1835","v":"BTSH1CPEP"},{"$f":"+Tablero!X558","v":8.3026997187014596E-3}]
[null,"BTSH",null,1,"CPEP","BTSH1CPEP",{"$f":"+Tablero!X559","v":8.3026997187014596E-3}]
[null,"BTSH","Et",2,"CPEP","BTSH2EtCPEP",{"$f":"+Tablero!X560","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X561","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X562","v":0}]
[null,"BTSH","Et",3,"CPEP","BTSH3EtCPEP",{"$f":"+Tablero!X563","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X564","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X565","v":0}]
[null,{"$f":"+B1781","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!X566","v":0}]
[null,"BTS Prepago","Et",1,"CPEP","BTS Prepago1EtCPEP",{"$f":"+Tablero!X567","v":9.2305333156437828E-3}]
[null,"X1D","Et",2,"CPEP","X1D2EtCPEP",{"$f":"+Tablero!X568","v":0}]
[null,"X1D","Et",3,"CPEP","X1D3EtCPEP",{"$f":"+Tablero!X569","v":0}]
[null,"X1D","Et",4,"CPEP","X1D4EtCPEP",{"$f":"+Tablero!X570","v":0}]
[null,"X1D","Et",5,"CPEP","X1D5EtCPEP",{"$f":"+Tablero!X571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!X572","v":0}]
[null,"X2H","Ep",1,"CPEP","X2H1EpCPEP",{"$f":"+Tablero!X573","v":0}]
[null,"X2H","Efp",1,"CPEFP","X2H1EfpCPEFP",{"$f":"+Tablero!X574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!X575","v":0}]
[null,"X2D","Et",1,"CPEP","X2D1EtCPEP",{"$f":"+Tablero!X576","v":0}]
[null,"X2D","Et",2,"CPEP","X2D2EtCPEP",{"$f":"+Tablero!X577","v":0}]
[null,"X2D","Et",3,"CPEP","X2D3EtCPEP",{"$f":"+Tablero!X578","v":0}]
[null,"X2D","Et",4,"CPEP","X2D4EtCPEP",{"$f":"+Tablero!X579","v":0}]
[null,"X2D","Et",5,"CPEP","X2D5EtCPEP",{"$f":"+Tablero!X580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!X581","v":0}]
[null,"X3D","Et",1,"CPEP","X3D1EtCPEP",{"$f":"+Tablero!X582","v":0}]
[null,"X3D","Et",2,"CPEP","X3D2EtCPEP",{"$f":"+Tablero!X583","v":0}]
[null,"X3D","Et",3,"CPEP","X3D3EtCPEP",{"$f":"+Tablero!X584","v":0}]
[null,"X3D","Et",4,"CPEP","X3D4EtCPEP",{"$f":"+Tablero!X585","v":0}]
[null,"X3D","Et",5,"CPEP","X3D5EtCPEP",{"$f":"+Tablero!X586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!Y525","v":0}]
[null,"ATH","Pp",1,"CPEP","ATH1PpCPEP",{"$f":"+Tablero!Y526","v":0.22407930772865095}]
[null,"ATH","Pfpm",1,"CPEFP",{"$f":"+B1866&D1866&C1866&E1866","v":"ATH1PfpmCPEFP"},{"$f":"+Tablero!Y527","v":1.2448850429369497E-2}]
[null,"ATH","Pfp",1,"CPEFP","ATH1PfpCPEFP",{"$f":"+Tablero!Y528","v":1.2448850429369497E-2}]
[null,"ATD","Pp",1,"CPEP","ATD1PpCPEP",{"$f":"+Tablero!Y529","v":0.12082321865021547}]
[null,"MTH",null,1,null,"MTH1",{"$f":"+Tablero!Y530","v":0}]
[null,"MTH","Pp",1,"CPEP","MTH1PpCPEP",{"$f":"+Tablero!Y531","v":0.22015470249471597}]
[null,"MTH","Pfp",1,"CPEFP",{"$f":"+B1871&D1871&C1871&E1871","v":"MTH1PfpCPEFP"},{"$f":"+Tablero!Y532","v":0.1390450752598206}]
[null,"MTH","Pfp",1,"CPEFP"]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!Y534","v":0}]
[null,"MTD","Pp",1,"CPEP","MTD1PpCPEP",{"$f":"+Tablero!Y535","v":0.22824510876367757}]
[null,{"$f":"+B1813","v":"MTD"},"Pp",2,"CPEP","MTD2PpCPEP",{"$f":"+Tablero!Y536","v":0}]
[null,"MTD","Pp",3,"CPEP","MTD3PpCPEP",{"$f":"+Tablero!Y537","v":0}]
[null,"MTD","Pp",4,"CPEP","MTD4PpCPEP",{"$f":"+Tablero!Y538","v":0}]
[null,"MTD","Pp",5,"CPEP","MTD5PpCPEP",{"$f":"+Tablero!Y539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!Y540","v":0}]
[null,"BTH","Pp",1,"CPEP","BTH1PpCPEP",{"$f":"+Tablero!Y541","v":5.8674811265293031E-2}]
[null,"BTH","Pfpm",1,"CPEFP",{"$f":"+B1881&D1881&C1881&E1881","v":"BTH1PfpmCPEFP"},{"$f":"+Tablero!Y542","v":5.4161364244885865E-2}]
[null,"BTH","Pfp",1,"CPEFP","BTH1PfpCPEFP",{"$f":"+Tablero!Y543","v":5.4161364244885865E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!Y544","v":0}]
[null,"BTD","Pp",1,"CPEP","BTD1PpCPEP",{"$f":"+Tablero!Y545","v":0.18651822723599654}]
[null,"BTD","Pp",2,"CPEP","BTD2PpCPEP",{"$f":"+Tablero!Y546","v":0.18651822723599654}]
[null,"BTD","Pp",3,"CPEP","BTD3PpCPEP",{"$f":"+Tablero!Y547","v":0.18651822723599654}]
[null,"BTD","Pp",4,"CPEP","BTD4PpCPEP",{"$f":"+Tablero!Y548","v":0.18651822723599654}]
[null,"BTD","Pp",5,"CPEP",{"$f":"+B1888&D1888&C1888&E1888","v":"BTD5PpCPEP"},{"$f":"+Tablero!Y549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!Y550","v":0}]
[null,"BTS","Pp",1,"CPEP","BTS1PpCPEP",{"$f":"+Tablero!Y551","v":0}]
[null,"BTS","Pp",2,"CPEP","BTS2PpCPEP",{"$f":"+Tablero!Y552","v":0}]
[null,"BTS","Pp",3,"CPEP","BTS3PpCPEP",{"$f":"+Tablero!Y553","v":0}]
[null,"BTS","Pp",4,"CPEP","BTS4PpCPEP",{"$f":"+Tablero!Y554","v":0}]
[null,"BTS","Pp",5,"CPEP","BTS5PpCPEP",{"$f":"+Tablero!Y555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!Y556","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y557","v":0}]
[null,{"$f":"+B1835","v":"BTSH"},"Pfp",1,"CPEFP",{"$f":"+B1897&D1897&C1897&E1897","v":"BTSH1PfpCPEFP"},{"$f":"+Tablero!Y558","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y559","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y560","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y561","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y562","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y563","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y564","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y565","v":0}]
[null,{"$f":"+B1843","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!Y566","v":0}]
[null,"BTS Prepago","Pp",1,"CPEP","BTS Prepago1PpCPEP",{"$f":"+Tablero!Y567","v":0}]
[null,"X1D","Pp",2,"CPEP","X1D2PpCPEP",{"$f":"+Tablero!Y568","v":0}]
[null,"X1D","Pp",3,"CPEP","X1D3PpCPEP",{"$f":"+Tablero!Y569","v":0}]
[null,"X1D","Pp",4,"CPEP","X1D4PpCPEP",{"$f":"+Tablero!Y570","v":0}]
[null,"X1D","Pp",5,"CPEP","X1D5PpCPEP",{"$f":"+Tablero!Y571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!Y572","v":0}]
[null,"X2H","Pp",1,"CPEP","X2H1PpCPEP",{"$f":"+Tablero!Y573","v":0}]
[null,"X2H","Pfp",1,"CPEFP","X2H1PfpCPEFP",{"$f":"+Tablero!Y574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!Y575","v":0}]
[null,"X2D","Pp",1,"CPEP","X2D1PpCPEP",{"$f":"+Tablero!Y576","v":0}]
[null,"X2D","Pp",2,"CPEP","X2D2PpCPEP",{"$f":"+Tablero!Y577","v":0}]
[null,"X2D","Pp",3,"CPEP","X2D3PpCPEP",{"$f":"+Tablero!Y578","v":0}]
[null,"X2D","Pp",4,"CPEP","X2D4PpCPEP",{"$f":"+Tablero!Y579","v":0}]
[null,"X2D","Pp",5,"CPEP","X2D5PpCPEP",{"$f":"+Tablero!Y580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!Y581","v":0}]
[null,"X3D","Pp",1,"CPEP","X3D1PpCPEP",{"$f":"+Tablero!Y582","v":0}]
[null,"X3D","Pp",2,"CPEP","X3D2PpCPEP",{"$f":"+Tablero!Y583","v":0}]
[null,"X3D","Pp",3,"CPEP","X3D3PpCPEP",{"$f":"+Tablero!Y584","v":0}]
[null,"X3D","Pp",4,"CPEP","X3D4PpCPEP",{"$f":"+Tablero!Y585","v":0}]
[null,"X3D","Pp",5,"CPEP","X3D5PpCPEP",{"$f":"+Tablero!Y586","v":0}]

{"sheet":"CD","index":4,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,12,7,15],[7,9,7,10],[1,25,2,25],[5,1,5,2],[7,4,8,4],[7,1,8,1],[5,6,5,10],[5,12,5,20],[7,6,7,7],[7,2,8,2],[7,17,8,17],[7,19,8,19],[7,20,8,20],[7,36,8,36],[6,37,6,38],[1,26,2,26],[7,16,8,16],[7,25,7,28],[1,27,2,27],[5,22,5,34],[7,30,7,33],[7,22,7,23]]}
[{"$f":"+\"Cargo de Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo de Distribución - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos por uso de red",{"$f":"+Costos!E35","v":53024573.849853188},{"$f":"+Costos!F35","v":61891989.735605396},{"$f":"+Costos!G35","v":62720497.027913988},{"$f":"+Costos!H35","v":64792989.003524639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0278834529885394},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos uso red",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":197682675.14073864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172861915.54409701,{"$f":"+SUM(Z10,AE10)","v":58444522.567470446},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,"Variables Auxiliares",null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente",null,null,null,"Ingreso por Potencia Cargo Relativo"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"2022/2023"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,{"$f":"+SUM(AP10,AP14,AP15,AP19,AP75,AP79,AP135,AP191,AP195,AP208,AP264,AP267,AP323)","v":27082016.313033655}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":32932767.087224491},33465812.307327978,34022155.760488577,34618705.825515151,{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":110737418.50154692},25511755.480245955,26164638.95478113,26868925.253901638,27612620.940259859,86945256.639191717,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":34041877.603604525},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":26347360.91362647},null,null,{"$f":"+SUM(AP11:AP13)","v":70980.041060279444}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!B8","v":1.1528078091689142E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,241916.87896284097,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":0},0,0,0,0,66864.49895668136,68578.305706833387,70427.199839079185,72379.467053256434,{"$f":"+SUM(AI12:AI14)","v":227890.13163964503},null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":69054.561442649123},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":37556.701851411242}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.1528078091689142E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":6.1},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":128002.18146275032},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.94201831892287913},null,{"$f":"+J12*T12","v":0},{"$f":"+U12*K12","v":5.746311745429562},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T12*$X12*12*1000*(1-$C12),AM12)","v":35379.101142354193},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":36285.904353298152},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":37264.18450983693},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":38297.161056509714},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":120580.39980000135},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":36537.899060653508},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":12262.778156714085}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1528078091689142E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":4.13},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":41794.467497794547},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.94201831892287913},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":3.8905356571514909},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T13*$X13*12*1000*(1-$C13),AM13)","v":11551.761664512003},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":11847.845347568},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":12167.267233499655},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":12504.548240842983},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":39371.154012549327},null,"ATH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":11930.125075036898},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":21160.561052154117}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1528078091689142E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":4.13},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":72120.230002296099},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,3.8905356571514909,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T14*$X14*12*1000*(1-$C14),AM14)","v":19933.636149815171},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":20444.556005967235},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":20995.748095742601},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":21577.757755903738},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":67938.577827094356},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":20586.537306958719},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":93.809190697061069}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B9","v":1.5235827704797627E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.78},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":319.72405612149765},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$14*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,15.807067391525914,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T15*$X15*12*1000*(1-$C15),AM15)","v":88.369976119961251},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":90.634990648572028},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":93.078540407626505},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":95.658710898523296},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":301.18591786677746},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":91.264423436639376},null,null,{"$f":"+SUM(AP16:AP18)","v":2100900.502239251}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B10","v":3.4121345509105679E-2},null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,7160369.0970192822,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},null,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},1979086.7593436518,2029812.814278977,2084537.2488242276,2142321.3682682696,{"$f":"+SUM(AI17:AI19)","v":6745198.8596414384},null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":2043909.2546250722},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":940159.99110225355}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.4121345509105679E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.2},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":3204289.0843080347},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,21.854824999010798,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T17*$X17*12*1000*(1-$C17),AM17)","v":885647.93433669407},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":908348.01332940056},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":932837.38055088522},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":958695.96698296897},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":3018499.0165427872},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":914656.21746197715},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":431262.55333670042}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E17","v":3.4121345509105679E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":3.4},null,{"$f":"+$J18*Energía!Z17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":1469845.4573752482},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.94201831892287924},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":3.2028622843377894},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T18*$X18*12*1000*(1-$C18),AM18)","v":406257.22550862702},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":416670.02133060404},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":427903.58491285698},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":439765.22560797288},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":1384621.3468330614},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":419563.66948297282},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":729477.95780029695}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.4121345509105679E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":3.4},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":2486234.5553359995},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,3.2028622843377894,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T19*$X19*12*1000*(1-$C19),AM19)","v":687181.59949833085},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":704794.77961897256},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":723796.28336048534},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":743860.17567732756},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":2342078.4962655907},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":709689.36768012203},null,null,{"$f":"+SUM(AP20,AP31,AP42,AP53,AP64)","v":7483467.5772850011}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B11","v":0.12153132512469571},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,25503365.466946453,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},7049563.5468678894,7229849.3597401837,7424318.0204566019,7629670.2302877996,{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":24024637.464048713},null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":7280463.1259770254},null,null,{"$f":"+SUM(AP21:AP30)","v":7483467.5772850011}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12153132512469571},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":22.12},null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,25503365.466946453,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.94201831892287924},null,{"$f":"+W22","v":0},{"$f":"+X22","v":20.837445214574089},null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},7049563.5468678894,7229849.3597401837,7424318.0204566019,7629670.2302877996,{"$f":"+SUM(AI22:AI31)","v":24024637.464048713},null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":7383917.9003612166}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12153132512469571},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":22.12},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":25164174.492380239},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,20.837445214574089,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T22*$X22*12*1000*(1-$C22),AM22)","v":6955785.92756283},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":7133687.1177015323},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":7325584.5076420484},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":7528221.1811826844},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":23705113.352394037},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":7183613.9388105748},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":97943.110322615204}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12153132512469571,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},22.12,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":333813.43841486651},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,20.837445214574089,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T23*$X23*12*1000*(1-$C23),AM23)","v":92264.204136188084},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":94629.031784839797},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":97180.262233066795},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":99874.133922644993},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":314458.37408943858},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":95286.201988998509},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,{"$f":"+H23","v":1},null,0,22.12,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T24*$X24*12*1000*(1-$C24),AM24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":1606.5666011690071}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":5377.536151347027},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,20.837445214574089,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T25*$X25*12*1000*(1-$C25),AM25)","v":1513.4151688708719},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":1533.210253811329},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":1553.2505814868293},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":1574.9151824701396},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":5065.7375652389364},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":1562.9851774517472},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T26*$X26*12*1000*(1-$C26),AM26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T27*$X27*12*1000*(1-$C27),AM27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T28*$X28*12*1000*(1-$C28),AM28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T29*$X29*12*1000*(1-$C29),AM29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T30*$X30*12*1000*(1-$C30),AM30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T31*$X31*12*1000*(1-$C31),AM31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP32:AP41)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":22.12},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":22.12},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T33*$X33*12*1000*(1-$C33),AM33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12153132512469571,null,0,1,null,{"$f":"+J33","v":0},22.12,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T34*$X34*12*1000*(1-$C34),AM34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T35*$X35*12*1000*(1-$C35),AM35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,{"$f":"+H35","v":1},null,0,22.12,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T36*$X36*12*1000*(1-$C36),AM36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T37*$X37*12*1000*(1-$C37),AM37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T38*$X38*12*1000*(1-$C38),AM38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T39*$X39*12*1000*(1-$C39),AM39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T40*$X40*12*1000*(1-$C40),AM40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T41*$X41*12*1000*(1-$C41),AM41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T42*$X42*12*1000*(1-$C42),AM42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP43:AP52)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":22.12},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":22.12},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T44*$X44*12*1000*(1-$C44),AM44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12153132512469571,null,0,1,null,{"$f":"+J44","v":0},22.12,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T45*$X45*12*1000*(1-$C45),AM45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E45","v":0.12153132512469571},null,0,1,null,0,22.12,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T46*$X46*12*1000*(1-$C46),AM46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T47*$X47*12*1000*(1-$C47),AM47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T48*$X48*12*1000*(1-$C48),AM48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,{"$f":"+H48","v":1},null,0,22.12,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T49*$X49*12*1000*(1-$C49),AM49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T50*$X50*12*1000*(1-$C50),AM50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T51*$X51*12*1000*(1-$C51),AM51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T52*$X52*12*1000*(1-$C52),AM52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T53*$X53*12*1000*(1-$C53),AM53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP54:AP63)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":22.12},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":22.12},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T55*$X55*12*1000*(1-$C55),AM55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12153132512469571,null,0,1,null,{"$f":"+J55","v":0},22.12,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T56*$X56*12*1000*(1-$C56),AM56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T57*$X57*12*1000*(1-$C57),AM57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T58*$X58*12*1000*(1-$C58),AM58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12153132512469571,null,0,{"$f":"+H58","v":1},null,0,22.12,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T59*$X59*12*1000*(1-$C59),AM59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T60*$X60*12*1000*(1-$C60),AM60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T61*$X61*12*1000*(1-$C61),AM61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T62*$X62*12*1000*(1-$C62),AM62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T63*$X63*12*1000*(1-$C63),AM63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12153132512469571,null,0,1,null,0,22.12,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T64*$X64*12*1000*(1-$C64),AM64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP65:AP74)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T66*$X66*12*1000*(1-$C66),AM66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12153132512469571,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T67*$X67*12*1000*(1-$C67),AM67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T68*$X68*12*1000*(1-$C68),AM68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,{"$f":"+G68","v":0},{"$f":"+H68","v":1},null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T69*$X69*12*1000*(1-$C69),AM69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T70*$X70*12*1000*(1-$C70),AM70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T71*$X71*12*1000*(1-$C71),AM71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T72*$X72*12*1000*(1-$C72),AM72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T73*$X73*12*1000*(1-$C73),AM73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E73","v":0.12153132512469571},null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T74*$X74*12*1000*(1-$C74),AM74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12153132512469571,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T75*$X75*12*1000*(1-$C75),AM75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP76:AP78)","v":60115.760694473298}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B12","v":9.7635782323462149E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,204888.82489280932,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":0},0,0,0,0,56630.147830177833,58081.637501495657,59647.53793693093,61300.989060740183,193009.02639160841,null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":58484.997029272701},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":39333.643302086879}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":9.7635782323462149E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.88},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":134058.42098340782},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.94201831892287924},null,0,22.495397455878354,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T77*$X77*12*1000*(1-$C77),AM77)","v":37053.012540544056},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":38002.71984406533},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":39027.285922286079},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":40109.13627184552},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":126285.48837224545},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":38266.637319362933},null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":12982.046553805227}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":9.7635782323462149E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.89},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":44245.905439526978},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.94201831892287924},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":2.7224329416871211},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T78*$X78*12*1000*(1-$C78),AM78)","v":12229.325670794158},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":12542.776025039579},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":12880.933475209105},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":13237.997566485035},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":41680.453461363883},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":12629.881837342869},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":7800.0708385811849}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":9.7635782323462149E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.89},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":26584.498469874532},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.94201831892287924},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":2.7224329416871211},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T79*$X79*12*1000*(1-$C79),AM79)","v":7347.8096188396203},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":7536.1416323907506},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":7739.3185394357479},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":7953.8552224096284},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":25043.08455799906},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":7588.4778725668939},null,null,{"$f":"+SUM(AP80,AP91,AP102,AP113,AP124)","v":17366458.622563954}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B13","v":0.28203897955073032},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,59185919.054422252,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},16359522.157271434,16778226.202562992,17229902.168304391,17706853.226878896,{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":55754219.971552446},null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":16895357.710129011},null,null,{"$f":"+SUM(AP81:AP90)","v":6624997.2495407071}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28203897955073032},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.36},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,{"$f":"+SUM(R82:R91)","v":22576553.911108203},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+SUM(AE82:AE91)","v":6240868.7718810346},6400239.1278891303,6572141.1877956726,6753675.4922426157,{"$f":"+SUM(AI82:AI91)","v":21267527.362413902},null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":6589340.0005555712}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":23.36},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":22455025.517238166},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T82*$X82*12*1000*(1-$C82),AM82)","v":6207278.9901346425},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":6365788.4050515564},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":6536761.6619109903},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":6717315.2332236385},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":21153045.389119051},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":6410590.5989606781},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":35657.248985135819}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28203897955073032,null,0,1,null,{"$f":"+J82","v":0},23.36,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":121528.39387003623},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T83*$X83*12*1000*(1-$C83),AM83)","v":33589.781746392182},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":34450.722837574132},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":35379.525884682225},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":36360.259018977231},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":114481.97329484907},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":34689.972760494857},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,23.36,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T84*$X84*12*1000*(1-$C84),AM84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T85*$X85*12*1000*(1-$C85),AM85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T86*$X86*12*1000*(1-$C86),AM86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T87*$X87*12*1000*(1-$C87),AM87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T88*$X88*12*1000*(1-$C88),AM88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T89*$X89*12*1000*(1-$C89),AM89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T90*$X90*12*1000*(1-$C90),AM90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T91*$X91*12*1000*(1-$C91),AM91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP92:AP101)","v":4319083.9290512875}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.36},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,14720373.765476035,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+SUM(AE93:AE102)","v":4068656.1821317165},4172922.1417958634,4285405.415026783,4404178.1896124082,{"$f":"+SUM(AI93:AI102)","v":13866861.748470187},null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":4310261.5169312535}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":23.36},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":14690304.8845185},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T93*$X93*12*1000*(1-$C93),AM93)","v":4060345.3082975578},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":4164398.2516092472},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":4276651.7179006757},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":4395181.8368654447},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":13838536.311778678},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":4193336.8072025101},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":8822.4121200336049}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28203897955073032,null,0,1,null,{"$f":"+J93","v":0},23.36,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":30068.880957534744},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T94*$X94*12*1000*(1-$C94),AM94)","v":8310.8738341588887},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":8523.8901866162796},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":8753.6971261069411},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":8996.3527469634391},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":28325.436691509047},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":8583.0860438337768},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T95*$X95*12*1000*(1-$C95),AM95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+IF($AK$3=1,+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T96*$X96*12*1000*(1-$C96),AM96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T97*$X97*12*1000*(1-$C97),AM97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T98*$X98*12*1000*(1-$C98),AM98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T99*$X99*12*1000*(1-$C99),AM99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T100*$X100*12*1000*(1-$C100),AM100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T101*$X101*12*1000*(1-$C101),AM101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T102*$X102*12*1000*(1-$C102),AM102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP103:AP112)","v":1593412.7574160688}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.36},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,5430730.0392558025,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},1501024.0070913546,1539496.8157661043,1581002.1664734993,1624828.1130140673,{"$f":"+SUM(AI104:AI113)","v":5115847.1821037326},null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":1564188.5172684574}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":23.36},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":5331126.8710839683},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T104*$X104*12*1000*(1-$C104),AM104)","v":1473494.2375157033},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":1511261.4295229379},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":1552005.5447432699},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":1595027.6945397509},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":5022019.1730631087},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":1521756.6862474803},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":29224.240147611312}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28203897955073032,null,0,1,null,{"$f":"+J104","v":0},23.36,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":99603.168171833822},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T105*$X105*12*1000*(1-$C105),AM105)","v":27529.76957565132},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":28235.386243166427},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":28996.621730229246},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":29800.41847431639},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":93828.009040623729},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":28431.472520199382},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T106*$X106*12*1000*(1-$C106),AM106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T107*$X107*12*1000*(1-$C107),AM107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T108*$X108*12*1000*(1-$C108),AM108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T109*$X109*12*1000*(1-$C109),AM109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T110*$X110*12*1000*(1-$C110),AM110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T111*$X111*12*1000*(1-$C111),AM111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T112*$X112*12*1000*(1-$C112),AM112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T113*$X113*12*1000*(1-$C113),AM113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP114:AP123)","v":4828964.6865558913}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":23.36},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,16458261.338582212,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},4548973.1961673284,4665568.1171118943,4791353.399008438,4924171.4320098069,{"$f":"+SUM(AI115:AI124)","v":15503983.67856463},null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":4828964.6865558913}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":23.36},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":16458261.338582212},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.94201831892287913},null,0,22.005547930038457,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T115*$X115*12*1000*(1-$C115),AM115)","v":4548973.1961673284},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":4665568.1171118943},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":4791353.399008438},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":4924171.4320098069},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":15503983.67856463},null,"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":4697969.0863938173},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28203897955073032,null,0,1,null,{"$f":"+J115","v":0},23.36,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T116*$X116*12*1000*(1-$C116),AM116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T117*$X117*12*1000*(1-$C117),AM117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T118*$X118*12*1000*(1-$C118),AM118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T119*$X119*12*1000*(1-$C119),AM119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T120*$X120*12*1000*(1-$C120),AM120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T121*$X121*12*1000*(1-$C121),AM121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T122*$X122*12*1000*(1-$C122),AM122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T123*$X123*12*1000*(1-$C123),AM123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28203897955073032,null,0,1,null,0,23.36,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T124*$X124*12*1000*(1-$C124),AM124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP125:AP134)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T126*$X126*12*1000*(1-$C126),AM126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28203897955073032,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T127*$X127*12*1000*(1-$C127),AM127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T128*$X128*12*1000*(1-$C128),AM128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T129*$X129*12*1000*(1-$C129),AM129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,{"$f":"+E129","v":0.28203897955073032},null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T130*$X130*12*1000*(1-$C130),AM130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T131*$X131*12*1000*(1-$C131),AM131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T132*$X132*12*1000*(1-$C132),AM132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T133*$X133*12*1000*(1-$C133),AM133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T134*$X134*12*1000*(1-$C134),AM134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28203897955073032,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T135*$X135*12*1000*(1-$C135),AM135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP136,AP147,AP158,AP169,AP180)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B14","v":0.5599566574220245},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":35337572.858192042},35909564.98121386,36506559.227655418,37146696.640707657,118823760.25932148,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":32919743.832005933},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":33452599.731288161},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":34008747.085859001},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":34605085.712157071},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":110693730.00205195},0,0,0,0,{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":34028427.792971425},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137:AP146)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.5599566574220245},null,{"$f":"+G136","v":1},{"$f":"+H136","v":0},null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.935E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":11196487.603071053},11330246.100413233,11465901.689375471,11613751.910873799,37420183.120137371,{"$f":"+SUM(R138:R147)","v":0},null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":10430413.689996334},{"$f":"+SUM(AA138:AA147)","v":10555020.308722775},{"$f":"+SUM(AB138:AB147)","v":10681394.218327081},{"$f":"+SUM(AC138:AC147)","v":10819128.39256599},{"$f":"+SUM(AD138:AD147)","v":34859859.996754162},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+J137","v":5.935E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":8385011.6194151156},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":8486500.0732758474},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":8589680.2379445657},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":8702074.8993059918},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":28030439.512623906},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":7811301.4622493591},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":7905845.9833574966},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":8001966.4668742623},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":8106670.9827998793},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":26112571.227149256},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":8157550.9315146105},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5599566574220245,null,1,0,null,{"$f":"+J138","v":5.935E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":2567.1617560393452},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":2633.413921172752},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":2705.0332554999977},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":2780.7626146975067},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":8752.035535987181},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":2391.5142028365526},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":2453.2333342907632},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":2519.9524083180891},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":2590.5002955583418},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":8153.2132670656592},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2497.5222128300652},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":2797685.7720353464},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":2829757.3808666971},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":2862027.952305425},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":2897262.6034280588},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":9343493.2040230855},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":2606265.5550068631},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":2636142.7950551589},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":2666205.3845074247},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":2699029.2486030688},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":8704202.8609846365},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2721792.7907110103},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":61.741431662821107},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":63.337368842825605},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":65.063596663818061},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":66.889500006019759},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":210.50519580269761},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":57.517026489559505},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":59.003768189351781},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":60.611885925416935},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":62.312859292447406},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":196.10223794769132},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":60.066568328646404},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":11161.308432888729},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":11291.894980672281},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":11423.402273316658},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":11566.756025046467},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":37287.862758588162},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":10397.641510784366},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":10519.293207639486},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":10641.802651150685},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":10775.348008191477},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":34736.593115255579},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":10858.534983161337},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP148:AP157)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.935E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":9155114.4735245742},9283876.8313278202,9416129.2197606396,9558790.5872496739,30689667.942091729,{"$f":"+SUM(R149:R158)","v":0},null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":8528713.1753660105},{"$f":"+SUM(AA149:AA158)","v":8648665.49498621},{"$f":"+SUM(AB149:AB158)","v":8771869.0541511402},{"$f":"+SUM(AC149:AC158)","v":8904769.4005136099},{"$f":"+SUM(AD149:AD158)","v":28589852.817488428},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+J148","v":5.935E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":6460487.6727716569},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":6558908.8596564606},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":6660645.7761550732},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6769938.4443033729},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":21692879.416645985},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":6018455.2026518602},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":6110142.3219934097},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":6204918.3056986993},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":6306733.0696214121},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":20208632.784156542},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":6285233.6556133758},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5599566574220245,null,1,0,null,{"$f":"+J149","v":5.935E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":6933.7759927589468},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":7111.9673068324582},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7304.2975453321042},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":7507.4837816052586},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":23634.466300384265},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":6459.3607032980399},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":6625.3600048326571},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":6804.5308326641216},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":6993.8148809812956},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":22017.374519100835},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":6745.6830563807662},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2125136.8971110368},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2151769.3285826636},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2178662.2173011056},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2207824.9959387672},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":7107864.2543110866},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":1979733.0886753646},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":2004543.3048491718},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":2029596.1575469628},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":2056763.5922214913},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":6621537.6869141385},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":1718596.0081894647},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":549704.65135958919},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":553071.59073890885},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":556336.33013640111},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":560159.74013404758},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":1822293.6664685779},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":512093.35679727403},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":515229.92710757488},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":518271.29005219456},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":521833.09884399647},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":1697610.6686095037},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":534792.7819650562},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":160.67550280390924},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":164.80646999324918},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":169.2659141884028},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":173.97749688386995},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":547.68863941392567},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":149.68193807790738},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":153.53026071730361},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":157.68458566561566},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":162.0737975676474},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":510.21528223115058},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":156.31684928553929},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+$W154*Energía!AA154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AB154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AC154*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":12690.800786728827},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":12850.278572960196},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":13011.332708536949},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":13185.945594996991},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":42448.449726280829},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":11822.484600135233},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":11971.050770502958},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":12121.085434953404},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":12283.751148161804},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":39544.088006910184},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":10642.577878136204},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP159:AP168)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.935E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":14985970.781596415},15295442.049472807,15624528.318519311,15974154.142584179,50713909.197092392,{"$f":"+SUM(R160:R169)","v":0},null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":13960616.966643585},{"$f":"+SUM(AA160:AA169)","v":14248913.927579176},{"$f":"+SUM(AB160:AB169)","v":14555483.813380776},{"$f":"+SUM(AC160:AC169)","v":14881187.919077473},{"$f":"+SUM(AD160:AD169)","v":47244017.187809363},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+J159","v":5.935E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":13682437.038307013},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":13978624.263506426},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":14294320.431806026},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":14629160.656927459},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":46367916.627629697},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":12746272.193230122},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":13022194.017827561},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":13316289.965811139},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":13628220.116755091},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":43195381.401287131},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":13311272.789269784},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5599566574220245,null,1,0,null,{"$f":"+J160","v":5.935E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":73720.215640633192},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":75611.665669057562},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":77651.974164637533},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":79806.698808148125},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":251264.86682769284},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":68676.211121480097},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":70438.246410565756},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":72338.955134458447},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":74346.251548887609},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":234073.0950352521},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":71720.403151051738},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1229870.4980769681},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1241265.0870054639},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1252616.9442580065},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1265249.9547782112},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":4094924.1777004343},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":1145721.6347514237},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1156336.5954931357},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1166911.748299211},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1178680.396695666},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":3814745.7235489013},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":1196507.731008956},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+$W165*Energía!AA165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AB165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AC165*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-56.970428198940162},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-58.9667081412627},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-61.031709357454389},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-63.167929639513119},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":-196.47506543905229},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.93157908620694618},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,5.5289218766382257E-2,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":-53.072459442387142},{"$f":"+$W167*Energía!AA167*(1-$C167)*1000","v":-54.932152086869372},{"$f":"+$W167*Energía!AB167*(1-$C167)*1000","v":-56.855864032864915},{"$f":"+$W167*Energía!AC167*(1-$C167)*1000","v":-58.845922171162599},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":-183.03206192416241},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5599566574220245,null,1,0,null,5.935E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP170:AP179)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,{"$f":"+SUM(R171:R180)","v":0},null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5599566574220245,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP181:AP190)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,{"$f":"+SUM(R182:R191)","v":0},null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.5599566574220245,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.5599566574220245,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$191*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T192*$X192*12*1000*(1-$C192),AM192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T193*$X193*12*1000*(1-$C193),AM193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12153132512469571},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0.94201831892287924},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T194*$X194*12*1000*(1-$C194),AM194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28203897955073032},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0.94201831892287913},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T195*$X195*12*1000*(1-$C195),AM195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B15","v":4.2354550998375156E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":6.4399999999999999E-2},null,null,{"$f":"+SUM(M197,M201,M205)","v":2607.6363268862415},{"$f":"+SUM(N197,N201,N205)","v":2674.6015977530815},2746.861176931126,2823.1876775005703,8888.1084131327825,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.94201831892287913},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,6.0665979738633413E-2,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2456.4411890156084},2519.5237009038046,2587.5935482071804,2659.4945099628749,8372.7609457436429,0,0,0,0,0,{"$f":"+AD196/AD136","v":7.5638981047873577E-5},"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2536.8988276877299},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.2354550998375156E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":6.4399999999999999E-2},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":2607.6363268862415},{"$f":"+SUM(N198:N200)","v":2674.6015977530815},{"$f":"+SUM(O198:O200)","v":2746.861176931126},{"$f":"+SUM(P198:P200)","v":2823.1876775005703},{"$f":"+SUM(Q198:Q200)","v":8888.1084131327825},{"$f":"+Potencia!X197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.94201831892287913},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,6.0665979738633413E-2,0,null,{"$f":"+SUM(Z198:Z200)","v":2456.4411890156084},{"$f":"+SUM(AA198:AA200)","v":2519.5237009038046},2587.5935482071804,2659.4945099628749,8372.7609457436429,{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":0},0,0,{"$f":"+SUMPRODUCT(AE197:AH197,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2536.8988276877299},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.2354550998375156E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":6.4399999999999999E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":711.13302923920662},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":729.47246618285885},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":749.29241398151737},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":770.2465988819738},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":2424.3374311038624},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.94201831892287913},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,6.0665979738633413E-2,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":669.90034073445202},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":687.17642629410352},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":705.84718020053492},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":725.58640623486212},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":2283.7702713502722},{"$f":"+IF($AK$3=1,Potencia!T198*$X198*12*1000*(1-$C198),AM198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Punta",{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":691.8420830412332},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.7500000000000002E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":816.42241161823745},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":837.35526243256038},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":859.92990829173027},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":883.76704031857651},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":2782.5775467110138},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.94201831892287913},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,5.4166053338065553E-2,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":769.08486772357492},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":788.80399665794687},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":810.06972660048143},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":832.5247416403538},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":2621.2390228252589},{"$f":"+IF($AK$3=1,Potencia!T199*$X199*12*1000*(1-$C199),AM199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":794.27527434605008},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.1330000000000001E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":1080.0808860287973},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1107.7738691376624},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1137.6388546578783},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1169.1740383000201},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":3681.1934353179063},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.94201831892287913},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.8353800310311383E-2,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":1017.4559805575814},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1043.5432779517541},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1071.676641406164},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1101.3833620876587},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":3467.7516515681123},{"$f":"+IF($AK$3=1,Potencia!T200*$X200*12*1000*(1-$C200),AM200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":1050.7814703004465},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+Potencia!X201*$K201*12*1000*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},0,0,0,0,{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,{"$f":"+SUMPRODUCT(AE201:AH201,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T202*$X202*12*1000*(1-$C202),AM202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T203*$X203*12*1000*(1-$C203),AM203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T204*$X204*12*1000*(1-$C204),AM204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+Potencia!X205*$K205*12*1000*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},0,0,0,0,{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},0,0,{"$f":"+SUMPRODUCT(AE205:AH205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z205/Z145","v":0},"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T206*$X206*12*1000*(1-$C206),AM206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T207*$X207*12*1000*(1-$C207),AM207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.2354550998375156E-5,null,1,0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T208*$X208*12*1000*(1-$C208),AM208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP209,AP220,AP231,AP242,AP253)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B16","v":1.7864862727142472E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":11228.363788046319},11362.505418405319,11498.54957434521,11646.82329268692,37526.728374868326,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":10566.814029541518},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":10693.052338914076},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":10821.081081370141},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":10960.618848115237},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":35315.738549235939},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":10912.911805410555},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.7864862727142472E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.9520000000000003E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":11228.363788046319},11362.505418405319,11498.54957434521,11646.82329268692,37526.728374868326,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":10566.814029541518},{"$f":"+SUM(AA211:AA220)","v":10693.052338914076},{"$f":"+SUM(AB211:AB220)","v":10821.081081370141},{"$f":"+SUM(AC211:AC220)","v":10960.618848115237},{"$f":"+SUM(AD211:AD220)","v":35315.738549235939},0,0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.7864862727142472E-4},null,1,0,null,{"$f":"+J210","v":5.9520000000000003E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":8408.834713956996},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":8510.613867685568},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":8614.0895778975701},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":8726.8061784743513},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":28110.089124334183},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":7913.4052213494215},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":8009.187777903112},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":8106.5669336754754},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":8212.642527485943},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":26453.906351600257},{"$f":"+IF($AK$3=1,Potencia!T211*$X211*12*1000*(1-$C211),AM211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":8180.7277756136327},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J211","v":5.9520000000000003E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":2.5745150416084557},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":2.6409569770547967},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":2.7127814552208904},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":2.7887277308642897},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":8.777104551001802},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":2.422830447468725},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":2.4853577745911077},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":2.5529505172094011},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":2.6244222103348456},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":8.2599774338462097},{"$f":"+IF($AK$3=1,Potencia!T212*$X212*12*1000*(1-$C212),AM212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2.5046760254026199},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,{"$f":"+G212","v":1},{"$f":"+H212","v":0},null,5.9520000000000003E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2805.6993622838049},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2837.8628358750766},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2870.2258419750437},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2905.5614179618888},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":9370.256369055669},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":2640.393911677374},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":2670.6623862653505},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":2701.118637358617},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":2734.3723212548607},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":8818.1820904616525},{"$f":"+IF($AK$3=1,Potencia!T213*$X213*12*1000*(1-$C213),AM213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2729.5889958402586},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T214*$X214*12*1000*(1-$C214),AM214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":6.1918281593447561E-2},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":6.3518790118365295E-2},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":6.5249962484085072E-2},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":6.7081095877983068E-2},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0.21110815929530852},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":5.8270196706958079E-2},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":5.9776406895258739E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":6.140558250685739E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":6.3128829669298128E-2},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0.19867014477810127},{"$f":"+IF($AK$3=1,Potencia!T215*$X215*12*1000*(1-$C215),AM215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T216*$X216*12*1000*(1-$C216),AM216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T217*$X217*12*1000*(1-$C217),AM217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":11.193278482317393},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":11.324239077499819},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":11.456123054891453},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":11.599887423938764},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":37.394668768174682},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.94108226532443806},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,5.6013216432110553E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":10.533795870546538},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":10.657040564129055},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":10.781154236332769},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":10.91644833442875},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":35.191459595410848},{"$f":"+IF($AK$3=1,Potencia!T218*$X218*12*1000*(1-$C218),AM218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":9.035793126169421E-2},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T219*$X219*12*1000*(1-$C219),AM219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.7864862727142472E-4,null,1,0,null,5.9520000000000003E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T220*$X220*12*1000*(1-$C220),AM220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP221:AP230)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T222*$X222*12*1000*(1-$C222),AM222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T223*$X223*12*1000*(1-$C223),AM223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T224*$X224*12*1000*(1-$C224),AM224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T225*$X225*12*1000*(1-$C225),AM225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T226*$X226*12*1000*(1-$C226),AM226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T227*$X227*12*1000*(1-$C227),AM227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T228*$X228*12*1000*(1-$C228),AM228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T229*$X229*12*1000*(1-$C229),AM229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T230*$X230*12*1000*(1-$C230),AM230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T231*$X231*12*1000*(1-$C231),AM231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP232:AP241)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T233*$X233*12*1000*(1-$C233),AM233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T234*$X234*12*1000*(1-$C234),AM234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T235*$X235*12*1000*(1-$C235),AM235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T236*$X236*12*1000*(1-$C236),AM236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T237*$X237*12*1000*(1-$C237),AM237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T238*$X238*12*1000*(1-$C238),AM238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T239*$X239*12*1000*(1-$C239),AM239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T240*$X240*12*1000*(1-$C240),AM240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T241*$X241*12*1000*(1-$C241),AM241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T242*$X242*12*1000*(1-$C242),AM242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP243:AP252)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T244*$X244*12*1000*(1-$C244),AM244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T245*$X245*12*1000*(1-$C245),AM245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T246*$X246*12*1000*(1-$C246),AM246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T247*$X247*12*1000*(1-$C247),AM247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T248*$X248*12*1000*(1-$C248),AM248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T249*$X249*12*1000*(1-$C249),AM249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T250*$X250*12*1000*(1-$C250),AM250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T251*$X251*12*1000*(1-$C251),AM251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T252*$X252*12*1000*(1-$C252),AM252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T253*$X253*12*1000*(1-$C253),AM253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP254:AP263)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T255*$X255*12*1000*(1-$C255),AM255)","v":0},{"$f":"+Potencia!U255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.7864862727142472E-4,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T256*$X256*12*1000*(1-$C256),AM256)","v":0},{"$f":"+Potencia!U256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T257*$X257*12*1000*(1-$C257),AM257)","v":0},{"$f":"+Potencia!U257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T258*$X258*12*1000*(1-$C258),AM258)","v":0},{"$f":"+Potencia!U258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T259*$X259*12*1000*(1-$C259),AM259)","v":0},{"$f":"+Potencia!U259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T260*$X260*12*1000*(1-$C260),AM260)","v":0},{"$f":"+Potencia!U260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T261*$X261*12*1000*(1-$C261),AM261)","v":0},{"$f":"+Potencia!U261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T262*$X262*12*1000*(1-$C262),AM262)","v":0},{"$f":"+Potencia!U262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.7864862727142472E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T263*$X263*12*1000*(1-$C263),AM263)","v":0},{"$f":"+Potencia!U263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!V263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!W263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.7864862727142472E-4,null,{"$f":"+G263","v":1},{"$f":"+H263","v":0},null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T264*$X264*12*1000*(1-$C264),AM264)","v":0},{"$f":"+Potencia!U264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!V264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!W264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Potencia!T265*$X265*12*1000*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T266*$X266*12*1000*(1-$C266),AM266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T267*$X267*12*1000*(1-$C267),AM267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP268,AP279,AP290,AP301,AP312)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269:AP278)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},{"$f":"+H269","v":1},null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T270*$X270*12*1000*(1-$C270),AM270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G270","v":0},1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T271*$X271*12*1000*(1-$C271),AM271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T272*$X272*12*1000*(1-$C272),AM272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T273*$X273*12*1000*(1-$C273),AM273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T274*$X274*12*1000*(1-$C274),AM274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T275*$X275*12*1000*(1-$C275),AM275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T276*$X276*12*1000*(1-$C276),AM276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T277*$X277*12*1000*(1-$C277),AM277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T278*$X278*12*1000*(1-$C278),AM278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T279*$X279*12*1000*(1-$C279),AM279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP280:AP289)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T281*$X281*12*1000*(1-$C281),AM281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T282*$X282*12*1000*(1-$C282),AM282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T283*$X283*12*1000*(1-$C283),AM283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T284*$X284*12*1000*(1-$C284),AM284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T285*$X285*12*1000*(1-$C285),AM285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T286*$X286*12*1000*(1-$C286),AM286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G286","v":0},1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T287*$X287*12*1000*(1-$C287),AM287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T288*$X288*12*1000*(1-$C288),AM288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T289*$X289*12*1000*(1-$C289),AM289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T290*$X290*12*1000*(1-$C290),AM290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP291:AP300)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T292*$X292*12*1000*(1-$C292),AM292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T293*$X293*12*1000*(1-$C293),AM293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T294*$X294*12*1000*(1-$C294),AM294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T295*$X295*12*1000*(1-$C295),AM295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T296*$X296*12*1000*(1-$C296),AM296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T297*$X297*12*1000*(1-$C297),AM297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T298*$X298*12*1000*(1-$C298),AM298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T299*$X299*12*1000*(1-$C299),AM299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T300*$X300*12*1000*(1-$C300),AM300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T301*$X301*12*1000*(1-$C301),AM301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP302:AP311)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G302","v":0},1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T303*$X303*12*1000*(1-$C303),AM303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T304*$X304*12*1000*(1-$C304),AM304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T305*$X305*12*1000*(1-$C305),AM305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T306*$X306*12*1000*(1-$C306),AM306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T307*$X307*12*1000*(1-$C307),AM307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T308*$X308*12*1000*(1-$C308),AM308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T309*$X309*12*1000*(1-$C309),AM309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T310*$X310*12*1000*(1-$C310),AM310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T311*$X311*12*1000*(1-$C311),AM311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T312*$X312*12*1000*(1-$C312),AM312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP313:AP322)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T314*$X314*12*1000*(1-$C314),AM314)","v":0},{"$f":"+Potencia!U314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T315*$X315*12*1000*(1-$C315),AM315)","v":0},{"$f":"+Potencia!U315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T316*$X316*12*1000*(1-$C316),AM316)","v":0},{"$f":"+Potencia!U316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T317*$X317*12*1000*(1-$C317),AM317)","v":0},{"$f":"+Potencia!U317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T318*$X318*12*1000*(1-$C318),AM318)","v":0},{"$f":"+Potencia!U318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G318","v":0},1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T319*$X319*12*1000*(1-$C319),AM319)","v":0},{"$f":"+Potencia!U319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T320*$X320*12*1000*(1-$C320),AM320)","v":0},{"$f":"+Potencia!U320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T321*$X321*12*1000*(1-$C321),AM321)","v":0},{"$f":"+Potencia!U321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T322*$X322*12*1000*(1-$C322),AM322)","v":0},{"$f":"+Potencia!U322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!V322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!W322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T323*$X323*12*1000*(1-$C323),AM323)","v":0},{"$f":"+Potencia!U323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!V323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!W323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP324,AP335,AP346,AP357,AP368)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325:AP334)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T326*$X326*12*1000*(1-$C326),AM326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T327*$X327*12*1000*(1-$C327),AM327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T328*$X328*12*1000*(1-$C328),AM328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T329*$X329*12*1000*(1-$C329),AM329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T330*$X330*12*1000*(1-$C330),AM330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T331*$X331*12*1000*(1-$C331),AM331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J332*T332","v":0},{"$f":"+U332*K332","v":0},null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T332*$X332*12*1000*(1-$C332),AM332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T333*$X333*12*1000*(1-$C333),AM333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T334*$X334*12*1000*(1-$C334),AM334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T335*$X335*12*1000*(1-$C335),AM335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP336:AP345)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T337*$X337*12*1000*(1-$C337),AM337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T338*$X338*12*1000*(1-$C338),AM338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T339*$X339*12*1000*(1-$C339),AM339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T340*$X340*12*1000*(1-$C340),AM340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T341*$X341*12*1000*(1-$C341),AM341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T342*$X342*12*1000*(1-$C342),AM342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T343*$X343*12*1000*(1-$C343),AM343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T344*$X344*12*1000*(1-$C344),AM344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T345*$X345*12*1000*(1-$C345),AM345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T346*$X346*12*1000*(1-$C346),AM346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP347:AP356)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T348*$X348*12*1000*(1-$C348),AM348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T349*$X349*12*1000*(1-$C349),AM349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T350*$X350*12*1000*(1-$C350),AM350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T351*$X351*12*1000*(1-$C351),AM351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T352*$X352*12*1000*(1-$C352),AM352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T353*$X353*12*1000*(1-$C353),AM353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T354*$X354*12*1000*(1-$C354),AM354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T355*$X355*12*1000*(1-$C355),AM355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T356*$X356*12*1000*(1-$C356),AM356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T357*$X357*12*1000*(1-$C357),AM357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP358:AP367)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T359*$X359*12*1000*(1-$C359),AM359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T360*$X360*12*1000*(1-$C360),AM360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T361*$X361*12*1000*(1-$C361),AM361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T362*$X362*12*1000*(1-$C362),AM362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T363*$X363*12*1000*(1-$C363),AM363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T364*$X364*12*1000*(1-$C364),AM364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T365*$X365*12*1000*(1-$C365),AM365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T366*$X366*12*1000*(1-$C366),AM366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T367*$X367*12*1000*(1-$C367),AM367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T368*$X368*12*1000*(1-$C368),AM368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP369:AP378)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T370*$X370*12*1000*(1-$C370),AM370)","v":0},{"$f":"+Potencia!U370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T371*$X371*12*1000*(1-$C371),AM371)","v":0},{"$f":"+Potencia!U371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T372*$X372*12*1000*(1-$C372),AM372)","v":0},{"$f":"+Potencia!U372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T373*$X373*12*1000*(1-$C373),AM373)","v":0},{"$f":"+Potencia!U373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T374*$X374*12*1000*(1-$C374),AM374)","v":0},{"$f":"+Potencia!U374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T375*$X375*12*1000*(1-$C375),AM375)","v":0},{"$f":"+Potencia!U375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T376*$X376*12*1000*(1-$C376),AM376)","v":0},{"$f":"+Potencia!U376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T377*$X377*12*1000*(1-$C377),AM377)","v":0},{"$f":"+Potencia!U377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T378*$X378*12*1000*(1-$C378),AM378)","v":0},{"$f":"+Potencia!U378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!V378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!W378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T379*$X379*12*1000*(1-$C379),AM379)","v":0},{"$f":"+Potencia!U379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!V379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!W379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMF","index":5,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo de Comercialización Fijo\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Fijo - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos Comercialización Fijo",{"$f":"+Costos!E15","v":6746881.9200424366},{"$f":"+Costos!F15","v":6973329.2738828035},{"$f":"+Costos!G15","v":7207400.0958128963},{"$f":"+Costos!H15","v":7449350.4403726226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0499714446144655},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":23221617.980929017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20404092.541565638,{"$f":"+SUM(Z10,AE10)","v":6746881.9210804831},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Cliente a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Clientes",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Cliente",null,"Energía","Cliente",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":2304.8796328440017},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":2332.4152843037537},2360.3414728484399,{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":2390.7780600434226},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":7703.2231544354609},6744577.0414476395,6970996.8589930097,7205039.7538788775,7446959.660929624,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":23213914.757774584},null,{"$f":"+A10","v":"TOTAL"},null,{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":6425776.5814953139},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":6744577.0414476395}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!C8","v":5.1719026062271316E-5},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.19},null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":1200.9994655637759},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":1.0000000000000002},null,null,{"$f":"+U11*K11","v":14.190000000000003},null,{"$f":"+IF($AK$3=1,$W11*Energía!Z11*(1-$C11)*1000,AL11)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T11*$X11*12*(1-$C11),AM11)","v":354.20896479675577},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":362.21100274649297},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":370.41229660255726},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":378.80979710326471},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":1200.9994655637761},null,{"$f":"+A11","v":"ATH"},null,{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":337.35104570088208},null,null,{"$f":"+K11*Clientes!T11*12*(1-$C11)","v":354.20896479675571}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":5.1719026062271316E-5},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},0,null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T12*$X12*12*(1-$C12),AM12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K12*Clientes!T12*12*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.1719026062271316E-5},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T13*$X13*12*(1-$C13),AM13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},null,{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K13*Clientes!T13*12*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.1719026062271316E-5},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T14*$X14*12*(1-$C14),AM14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K14*Clientes!T14*12*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C9","v":2.5859513031135655E-9},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.19},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":6.0049973278188805E-2},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.189999999999998,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T15*$X15*12*(1-$C15),AM15)","v":1.7710448239837782E-2},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":1.8110550137324644E-2},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":1.8520614830127857E-2},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":1.894048985516323E-2},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":6.0049973278188791E-2},null,"ATD",null,{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1.6867552285044104E-2},null,null,{"$f":"+K15*Clientes!T15*12*(1-$C15)","v":1.7710448239837785E-2}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C10","v":3.6203318243589912E-4},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.19},null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":8406.9962589464321},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,14.189999999999996,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T16*$X16*12*(1-$C16),AM16)","v":2479.4627535772893},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":2535.4770192254496},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":2592.8860762178997},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":2651.6685797228511},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":8406.9962589464285},null,"MTH",null,{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2361.4573199061742},null,null,{"$f":"+K16*Clientes!T16*12*(1-$C16)","v":2479.4627535772897}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.6203318243589912E-4},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T17*$X17*12*(1-$C17),AM17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K17*Clientes!T17*12*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.6203318243589912E-4},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T18*$X18*12*(1-$C18),AM18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K18*Clientes!T18*12*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.6203318243589912E-4},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T19*$X19*12*(1-$C19),AM19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K19*Clientes!T19*12*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C11","v":6.7924724565280167E-3},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.21},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,157732.20053147612,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,14.209999999999997,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},0,0,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":0},46483.940269548206,47560.08233609116,48663.718275971893,49794.557511268358,{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":157732.20053147606},null,"MTD",null,{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":44271.623297923557},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":46483.94026954822}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":6.7924724565280167E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.21},null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,157732.20053147612,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999978},null,{"$f":"+W22","v":0},14.209999999999997,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},0,0,0,{"$f":"+SUM(AE22:AE31)","v":46483.940269548206},47560.08233609116,48663.718275971893,49794.557511268358,{"$f":"+SUM(AI22:AI31)","v":157732.20053147606},null,"MTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":44271.623297923557},null,null,{"$f":"+SUM(AP22:AP31)","v":46483.94026954822}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":6.7924724565280167E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":14.21},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":153266.72206507495},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,14.209999999999997,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T22*$X22*12*(1-$C22),AM22)","v":45169.260132216383},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":46214.017787239463},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":47285.442678360312},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":48383.248449775136},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":153266.72206507489},null,"MTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":43019.512924755691},null,null,{"$f":"+K22*Clientes!T22*12*(1-$C22)","v":45169.260132216397}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,6.7924724565280167E-3,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},{"$f":"+K22","v":14.21},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":3998.9515855407813},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,14.209999999999997,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T23*$X23*12*(1-$C23),AM23)","v":1179.4047724424461},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":1206.049049366947},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":1233.3567859726404},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":1261.3178291743704},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":3998.9515855407799},null,"MTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1123.2731885156238},null,null,{"$f":"+K23*Clientes!T23*12*(1-$C23)","v":1179.4047724424463}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T24*$X24*12*(1-$C24),AM24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K24*Clientes!T24*12*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":466.52688086038432},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,14.209999999999997,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T25*$X25*12*(1-$C25),AM25)","v":135.2753648893771},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":140.01549948475068},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":144.91881163894044},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":149.9912323188513},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":466.52688086038427},null,"MTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":128.83718465224385},null,null,{"$f":"+K25*Clientes!T25*12*(1-$C25)","v":135.2753648893771}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T26*$X26*12*(1-$C26),AM26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K26*Clientes!T26*12*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T27*$X27*12*(1-$C27),AM27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K27*Clientes!T27*12*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T28*$X28*12*(1-$C28),AM28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K28*Clientes!T28*12*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T29*$X29*12*(1-$C29),AM29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K29*Clientes!T29*12*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T30*$X30*12*(1-$C30),AM30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K30*Clientes!T30*12*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T31*$X31*12*(1-$C31),AM31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K31*Clientes!T31*12*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K31","v":14.21},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},0,0,0,{"$f":"+SUM(AE33:AE42)","v":0},0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":14.21},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T33*$X33*12*(1-$C33),AM33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K33*Clientes!T33*12*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J33","v":0},{"$f":"+K33","v":14.21},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T34*$X34*12*(1-$C34),AM34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K34*Clientes!T34*12*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T35*$X35*12*(1-$C35),AM35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K35*Clientes!T35*12*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T36*$X36*12*(1-$C36),AM36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K36*Clientes!T36*12*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T37*$X37*12*(1-$C37),AM37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K37*Clientes!T37*12*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T38*$X38*12*(1-$C38),AM38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K38*Clientes!T38*12*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,{"$f":"+H38","v":1},null,0,14.21,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T39*$X39*12*(1-$C39),AM39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K39*Clientes!T39*12*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T40*$X40*12*(1-$C40),AM40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K40*Clientes!T40*12*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T41*$X41*12*(1-$C41),AM41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K41*Clientes!T41*12*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T42*$X42*12*(1-$C42),AM42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K42*Clientes!T42*12*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K42","v":14.21},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},0,0,0,{"$f":"+SUM(AE44:AE53)","v":0},0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":14.21},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T44*$X44*12*(1-$C44),AM44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K44*Clientes!T44*12*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J44","v":0},{"$f":"+K44","v":14.21},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T45*$X45*12*(1-$C45),AM45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K45*Clientes!T45*12*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T46*$X46*12*(1-$C46),AM46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K46*Clientes!T46*12*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T47*$X47*12*(1-$C47),AM47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K47*Clientes!T47*12*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T48*$X48*12*(1-$C48),AM48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K48*Clientes!T48*12*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T49*$X49*12*(1-$C49),AM49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K49*Clientes!T49*12*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T50*$X50*12*(1-$C50),AM50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K50*Clientes!T50*12*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T51*$X51*12*(1-$C51),AM51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K51*Clientes!T51*12*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T52*$X52*12*(1-$C52),AM52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K52*Clientes!T52*12*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T53*$X53*12*(1-$C53),AM53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K53*Clientes!T53*12*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K53","v":14.21},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},0,0,0,{"$f":"+SUM(AE55:AE64)","v":0},0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,{"$f":"+H54","v":1},null,{"$f":"+J54","v":0},{"$f":"+K54","v":14.21},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T55*$X55*12*(1-$C55),AM55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K55*Clientes!T55*12*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J55","v":0},{"$f":"+K55","v":14.21},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T56*$X56*12*(1-$C56),AM56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K56*Clientes!T56*12*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T57*$X57*12*(1-$C57),AM57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K57*Clientes!T57*12*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T58*$X58*12*(1-$C58),AM58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K58*Clientes!T58*12*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T59*$X59*12*(1-$C59),AM59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K59*Clientes!T59*12*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T60*$X60*12*(1-$C60),AM60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K60*Clientes!T60*12*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T61*$X61*12*(1-$C61),AM61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K61*Clientes!T61*12*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T62*$X62*12*(1-$C62),AM62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K62*Clientes!T62*12*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T63*$X63*12*(1-$C63),AM63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K63*Clientes!T63*12*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T64*$X64*12*(1-$C64),AM64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K64*Clientes!T64*12*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K64","v":14.21},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+SUM(AE66:AE75)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K65*Clientes!T65*12*(1-$C65)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":14.21},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T66*$X66*12*(1-$C66),AM66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K66*Clientes!T66*12*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,6.7924724565280167E-3,null,0,1,null,{"$f":"+J66","v":0},{"$f":"+K66","v":14.21},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T67*$X67*12*(1-$C67),AM67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K67*Clientes!T67*12*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T68*$X68*12*(1-$C68),AM68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K68*Clientes!T68*12*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T69*$X69*12*(1-$C69),AM69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K69*Clientes!T69*12*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,6.7924724565280167E-3,null,0,1,null,0,14.21,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T70*$X70*12*(1-$C70),AM70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K70*Clientes!T70*12*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,{"$f":"+H70","v":1},null,0,14.21,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T71*$X71*12*(1-$C71),AM71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K71*Clientes!T71*12*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.7924724565280167E-3,null,0,{"$f":"+H71","v":1},null,0,14.21,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T72*$X72*12*(1-$C72),AM72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K72*Clientes!T72*12*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,{"$f":"+H72","v":1},null,0,14.21,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T73*$X73*12*(1-$C73),AM73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K73*Clientes!T73*12*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,6.7924724565280167E-3,null,0,{"$f":"+H73","v":1},null,0,14.21,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T74*$X74*12*(1-$C74),AM74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K74*Clientes!T74*12*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,6.7924724565280167E-3,null,0,{"$f":"+H74","v":1},null,0,14.21,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T75*$X75*12*(1-$C75),AM75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K75*Clientes!T75*12*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C12","v":1.0296423440867969E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":5.65},null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":2390.9961171371865},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":1},null,0,5.65,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T76*$X76*12*(1-$C76),AM76)","v":705.17288622328033},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":721.10365240228509},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":737.43110493461893},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":754.14917323236273},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":2390.9961171371865},null,"BTH",null,{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":671.61148985552632},null,null,{"$f":"+K76*Clientes!T76*12*(1-$C76)","v":705.17288622328033}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":1.0296423440867969E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K76","v":5.65},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T77*$X77*12*(1-$C77),AM77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K77*Clientes!T77*12*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.0296423440867969E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K76","v":5.65},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T78*$X78*12*(1-$C78),AM78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},null,{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K78*Clientes!T78*12*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.0296423440867969E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K77","v":5.65},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T79*$X79*12*(1-$C79),AM79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":0},null,"BTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K79*Clientes!T79*12*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C13","v":1.2545452855791436E-2},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":5.65},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,291325.71361494379,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},0,0,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":0},85916.569695458602,87860.214384937164,89852.328881018286,91892.184842759074,{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":291325.71361494373},null,"BTD",null,{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":81827.529821066651},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":85916.569695458602}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.2545452855791436E-2},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K80","v":5.65},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,202921.93164471854,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},0,0,0,{"$f":"+SUM(AE82:AE91)","v":59843.877681200393},61198.432186404571,62586.785778205878,64008.434252922103,{"$f":"+SUM(AI82:AI91)","v":202921.93164471851},null,"BTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":56995.719253273797},null,null,{"$f":"+SUM(AP82:AP91)","v":59843.877681200393}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":5.65},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":201445.49154238633},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T82*$X82*12*(1-$C82),AM82)","v":59408.433423957518},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":60753.150681046158},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":62131.422070908753},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":63542.747138451123},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":201445.4915423863},null,"BTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":56580.99915828801},null,null,{"$f":"+K82*Clientes!T82*12*(1-$C82)","v":59408.433423957518}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J82","v":0},{"$f":"+K82","v":5.65},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":1476.4401023322123},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T83*$X83*12*(1-$C83),AM83)","v":435.44425724287561},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":445.28150535841093},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":455.36370729712706},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":465.68711447098377},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":1476.4401023322121},null,"BTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":414.72009498578757},null,null,{"$f":"+K83*Clientes!T83*12*(1-$C83)","v":435.44425724287572}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,5.65,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T84*$X84*12*(1-$C84),AM84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K84*Clientes!T84*12*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T85*$X85*12*(1-$C85),AM85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K85*Clientes!T85*12*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T86*$X86*12*(1-$C86),AM86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K86*Clientes!T86*12*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":1.2545452855791436E-2},null,0,1,null,0,5.65,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T87*$X87*12*(1-$C87),AM87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K87*Clientes!T87*12*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T88*$X88*12*(1-$C88),AM88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K88*Clientes!T88*12*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T89*$X89*12*(1-$C89),AM89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K89*Clientes!T89*12*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T90*$X90*12*(1-$C90),AM90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K90*Clientes!T90*12*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T91*$X91*12*(1-$C91),AM91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K91*Clientes!T91*12*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K91","v":5.65},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,63868.176814869134,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},0,0,0,{"$f":"+SUM(AE93:AE102)","v":18836.442913463663},19262.056885464477,19698.270914341654,20144.923157184217,{"$f":"+SUM(AI93:AI102)","v":63868.176814869119},null,"BTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":17939.957329392077},null,null,{"$f":"+SUM(AP93:AP102)","v":18836.442913463667}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":5.65},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":63641.032183741103},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T93*$X93*12*(1-$C93),AM93)","v":18769.451489272451},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":19193.552038486261},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":19628.214959372865},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":20073.278985727142},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":63641.032183741088},null,"BTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":17876.154237855801},null,null,{"$f":"+K93*Clientes!T93*12*(1-$C93)","v":18769.451489272455}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J93","v":0},{"$f":"+K93","v":5.65},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":227.14463112803264},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T94*$X94*12*(1-$C94),AM94)","v":66.991424191211635},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":68.504846978217074},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":70.055954968788768},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":71.644171457074435},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":227.14463112803267},null,"BTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":63.803091536274998},null,null,{"$f":"+K94*Clientes!T94*12*(1-$C94)","v":66.991424191211635}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T95*$X95*12*(1-$C95),AM95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K95*Clientes!T95*12*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T96*$X96*12*(1-$C96),AM96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K96*Clientes!T96*12*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T97*$X97*12*(1-$C97),AM97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K97*Clientes!T97*12*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T98*$X98*12*(1-$C98),AM98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K98*Clientes!T98*12*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T99*$X99*12*(1-$C99),AM99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K99*Clientes!T99*12*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,{"$f":"+H99","v":1},null,0,5.65,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T100*$X100*12*(1-$C100),AM100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K100*Clientes!T100*12*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T101*$X101*12*(1-$C101),AM101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K101*Clientes!T101*12*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T102*$X102*12*(1-$C102),AM102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K102*Clientes!T102*12*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K102","v":5.65},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,11225.726769959088,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},0,0,0,{"$f":"+SUM(AE104:AE113)","v":3310.7867008183007},3385.5816480287276,3462.2390376680351,3540.7303683259424,{"$f":"+SUM(AI104:AI113)","v":11225.726769959087},null,"BTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3153.2159448716961},null,null,{"$f":"+SUM(AP104:AP113)","v":3310.7867008183016}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":5.65},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":10998.582138831056},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T104*$X104*12*(1-$C104),AM104)","v":3243.7952766270892},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":3317.0768010505108},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":3392.1830826992464},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":3469.0861968688678},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":10998.582138831054},null,"BTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3089.4128533354215},null,null,{"$f":"+K104*Clientes!T104*12*(1-$C104)","v":3243.7952766270901}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J104","v":0},{"$f":"+K104","v":5.65},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":227.14463112803264},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T105*$X105*12*(1-$C105),AM105)","v":66.991424191211635},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":68.504846978217074},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":70.055954968788768},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":71.644171457074435},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":227.14463112803267},null,"BTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":63.803091536274998},null,null,{"$f":"+K105*Clientes!T105*12*(1-$C105)","v":66.991424191211635}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T106*$X106*12*(1-$C106),AM106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K106*Clientes!T106*12*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T107*$X107*12*(1-$C107),AM107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K107*Clientes!T107*12*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T108*$X108*12*(1-$C108),AM108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K108*Clientes!T108*12*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T109*$X109*12*(1-$C109),AM109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K109*Clientes!T109*12*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T110*$X110*12*(1-$C110),AM110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K110*Clientes!T110*12*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T111*$X111*12*(1-$C111),AM111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K111*Clientes!T111*12*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T112*$X112*12*(1-$C112),AM112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K112*Clientes!T112*12*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T113*$X113*12*(1-$C113),AM113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K113*Clientes!T113*12*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K113","v":5.65},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,13309.878385397002,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},0,0,0,{"$f":"+SUM(AE115:AE124)","v":3925.4623999762598},4014.1436650393862,4105.0331508027102,4198.0970643268174,{"$f":"+SUM(AI115:AI124)","v":13309.878385397},null,"BTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3738.637293529096},null,null,{"$f":"+SUM(AP115:AP124)","v":3925.4623999762603}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":5.65},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":13309.878385397002},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.6499999999999995,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T115*$X115*12*(1-$C115),AM115)","v":3925.4623999762598},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":4014.1436650393862},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":4105.0331508027102},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":4198.0970643268174},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":13309.878385397},null,"BTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3738.637293529096},null,null,{"$f":"+K115*Clientes!T115*12*(1-$C115)","v":3925.4623999762603}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2545452855791436E-2,null,0,{"$f":"+H115","v":1},null,{"$f":"+J115","v":0},{"$f":"+K115","v":5.65},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T116*$X116*12*(1-$C116),AM116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K116*Clientes!T116*12*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T117*$X117*12*(1-$C117),AM117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K117*Clientes!T117*12*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T118*$X118*12*(1-$C118),AM118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K118*Clientes!T118*12*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T119*$X119*12*(1-$C119),AM119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K119*Clientes!T119*12*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T120*$X120*12*(1-$C120),AM120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K120*Clientes!T120*12*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T121*$X121*12*(1-$C121),AM121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K121*Clientes!T121*12*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T122*$X122*12*(1-$C122),AM122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K122*Clientes!T122*12*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T123*$X123*12*(1-$C123),AM123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K123*Clientes!T123*12*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T124*$X124*12*(1-$C124),AM124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K124*Clientes!T124*12*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K124","v":5.65},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+SUM(AE126:AE135)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K125*Clientes!T125*12*(1-$C125)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":5.65},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T126*$X126*12*(1-$C126),AM126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K126*Clientes!T126*12*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2545452855791436E-2,null,0,1,null,{"$f":"+J126","v":0},{"$f":"+K126","v":5.65},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T127*$X127*12*(1-$C127),AM127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K127*Clientes!T127*12*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T128*$X128*12*(1-$C128),AM128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K128*Clientes!T128*12*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T129*$X129*12*(1-$C129),AM129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K129*Clientes!T129*12*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T130*$X130*12*(1-$C130),AM130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K130*Clientes!T130*12*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,1,null,0,5.65,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T131*$X131*12*(1-$C131),AM131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K131*Clientes!T131*12*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2545452855791436E-2,null,0,{"$f":"+H131","v":1},null,0,5.65,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T132*$X132*12*(1-$C132),AM132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K132*Clientes!T132*12*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,{"$f":"+H132","v":1},null,0,5.65,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T133*$X133*12*(1-$C133),AM133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K133*Clientes!T133*12*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2545452855791436E-2,null,0,{"$f":"+H133","v":1},null,0,5.65,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T134*$X134*12*(1-$C134),AM134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K134*Clientes!T134*12*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2545452855791436E-2,null,0,{"$f":"+H134","v":1},null,0,5.65,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T135*$X135*12*(1-$C135),AM135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K135*Clientes!T135*12*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C14","v":0.97978962251955259},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":3.04},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,22752300.315827698,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},0,0,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":0},6608473.2536368296,6831789.6225971282,7062651.0219844785,7301312.4374223575,{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":22752300.315827698},null,"BTS",null,{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":6293955.2190044243},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":6608473.2536368296}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.97978962251955259},null,{"$f":"+G136","v":0},{"$f":"+H136","v":1},null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K136","v":3.04},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,17715422.861545641,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},0,0,0,{"$f":"+SUM(AE138:AE147)","v":5142705.4955485901},5318550.6810928034,5500373.951880387,5688382.419540111,{"$f":"+SUM(AI138:AI147)","v":17715422.861545641},null,"BTS_1 (0-300)",null,{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":5142705.4955485901}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":3.04},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!X138*12*(1-$C138)","v":14032785.47852394},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T138*$X138*12*(1-$C138),AM138)","v":4074865.6928494247},{"$f":"+$X138*Clientes!U138*12*(1-$C138)","v":4213302.3763690013},{"$f":"+$X138*Clientes!V138*12*(1-$C138)","v":4356429.5302963005},{"$f":"+$X138*Clientes!W138*12*(1-$C138)","v":4504407.4873640183},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":14032785.478523938},null,"BTS_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3880930.0136211393},null,null,{"$f":"+K138*Clientes!T138*12*(1-$C138)","v":4074865.6928494247}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97978962251955259,null,0,1,null,{"$f":"+J138","v":0},{"$f":"+K138","v":3.04},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!X139*12*(1-$C139)","v":2454.5021025020924},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T139*$X139*12*(1-$C139),AM139)","v":723.90261090633169},{"$f":"+$X139*Clientes!U139*12*(1-$C139)","v":740.25650575399629},{"$f":"+$X139*Clientes!V139*12*(1-$C139)","v":757.01762313176118},{"$f":"+$X139*Clientes!W139*12*(1-$C139)","v":774.1797312140269},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":2454.5021025020924},null,"BTS_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":689.44980801086297},null,null,{"$f":"+K139*Clientes!T139*12*(1-$C139)","v":723.90261090633169}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!X140*12*(1-$C140)","v":3667600.3625480626},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T140*$X140*12*(1-$C140),AM140)","v":1063467.074817019},{"$f":"+$X140*Clientes!U140*12*(1-$C140)","v":1100731.6357110387},{"$f":"+$X140*Clientes!V140*12*(1-$C140)","v":1139279.0167348869},{"$f":"+$X140*Clientes!W140*12*(1-$C140)","v":1179155.8441758438},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":3667600.3625480621},null,"BTS_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1012853.3306993973},null,null,{"$f":"+K140*Clientes!T140*12*(1-$C140)","v":1063467.074817019}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!X141*12*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000),AL141)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T141*$X141*12*(1-$C141),AM141)","v":0},{"$f":"+$X141*Clientes!U141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!V141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!W141*12*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K141*Clientes!T141*12*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!X142*12*(1-$C142)","v":73.513306660905656},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T142*$X142*12*(1-$C142),AM142)","v":21.681168891213883},{"$f":"+$X142*Clientes!U142*12*(1-$C142)","v":22.170974496110713},{"$f":"+$X142*Clientes!V142*12*(1-$C142)","v":22.672976576498016},{"$f":"+$X142*Clientes!W142*12*(1-$C142)","v":23.186988486739644},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":73.513306660905656},null,{"$f":"+A142","v":"BTS_1 Político"},null,{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":20.649293847391153},null,null,{"$f":"+K142*Clientes!T142*12*(1-$C142)","v":21.681168891213883}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!X143*12*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000)),AL143)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T143*$X143*12*(1-$C143),AM143)","v":0},{"$f":"+$X143*Clientes!U143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!V143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!W143*12*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K143*Clientes!T143*12*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!X144*12*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000),AL144)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T144*$X144*12*(1-$C144),AM144)","v":0},{"$f":"+$X144*Clientes!U144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!V144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!W144*12*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K144*Clientes!T144*12*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!X145*12*(1-$C145)","v":12509.00506447698},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000),AL145)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T145*$X145*12*(1-$C145),AM145)","v":3627.1441023493685},{"$f":"+$X145*Clientes!U145*12*(1-$C145)","v":3754.2415325134743},{"$f":"+$X145*Clientes!V145*12*(1-$C145)","v":3885.7142494903705},{"$f":"+$X145*Clientes!W145*12*(1-$C145)","v":4021.7212805474969},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":12509.005064476982},null,"BTS_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3454.5169022965229},null,null,{"$f":"+K145*Clientes!T145*12*(1-$C145)","v":3627.1441023493685}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!X146*12*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000),AL146)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T146*$X146*12*(1-$C146),AM146)","v":0},{"$f":"+$X146*Clientes!U146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!V146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!W146*12*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K146*Clientes!T146*12*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!X147*12*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T147*$X147*12*(1-$C147),AM147)","v":0},{"$f":"+$X147*Clientes!U147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!V147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!W147*12*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K147*Clientes!T147*12*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K147","v":3.04},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,3748168.9409569153,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},0,0,0,{"$f":"+SUM(AE149:AE158)","v":1089163.7592197345},1125602.4338321451,1163265.6621015994,1202193.9235417263,{"$f":"+SUM(AI149:AI158)","v":3748168.9409569153},null,"BTS_2 (301-750)",null,{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":1089163.7592197345}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":3.04},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!X149*12*(1-$C149)","v":2635205.3572044075},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T149*$X149*12*(1-$C149),AM149)","v":766433.9511123132},{"$f":"+$X149*Clientes!U149*12*(1-$C149)","v":791572.80547781801},{"$f":"+$X149*Clientes!V149*12*(1-$C149)","v":817547.37366959336},{"$f":"+$X149*Clientes!W149*12*(1-$C149)","v":844384.02277811687},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":2635205.3572044075},null,"BTS_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":729956.94791846152},null,null,{"$f":"+K149*Clientes!T149*12*(1-$C149)","v":766433.9511123132}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97978962251955259,null,0,1,null,{"$f":"+J149","v":0},{"$f":"+K149","v":3.04},null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!X150*12*(1-$C150)","v":2342.4708862053162},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T150*$X150*12*(1-$C150),AM150)","v":690.86141289815885},{"$f":"+$X150*Clientes!U150*12*(1-$C150)","v":706.46886441252786},{"$f":"+$X150*Clientes!V150*12*(1-$C150)","v":722.46495153653575},{"$f":"+$X150*Clientes!W150*12*(1-$C150)","v":738.84372688475617},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":2342.4708862053167},null,"BTS_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":657.9811445746825},null,null,{"$f":"+K150*Clientes!T150*12*(1-$C150)","v":690.86141289815885}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!X151*12*(1-$C151)","v":958394.39001645427},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T151*$X151*12*(1-$C151),AM151)","v":277898.56519801874},{"$f":"+$X151*Clientes!U151*12*(1-$C151)","v":287636.30720283266},{"$f":"+$X151*Clientes!V151*12*(1-$C151)","v":297709.26774137298},{"$f":"+$X151*Clientes!W151*12*(1-$C151)","v":308129.63090343663},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":958394.39001645427},null,"BTS_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":264672.49811737414},null,null,{"$f":"+K151*Clientes!T151*12*(1-$C151)","v":277898.56519801874}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!X152*12*(1-$C152)","v":146789.5148822834},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T152*$X152*12*(1-$C152),AM152)","v":42563.474908486707},{"$f":"+$X152*Clientes!U152*12*(1-$C152)","v":44054.926068703673},{"$f":"+$X152*Clientes!V152*12*(1-$C152)","v":45597.719939664603},{"$f":"+$X152*Clientes!W152*12*(1-$C152)","v":47193.722659828985},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":146789.5148822834},null,"BTS_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":40537.745218504882},null,null,{"$f":"+K152*Clientes!T152*12*(1-$C152)","v":42563.474908486707}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97978962251955259,null,0,{"$f":"+H152","v":1},null,0,3.04,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!X153*12*(1-$C153)","v":64.324143328292436},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T153*$X153*12*(1-$C153),AM153)","v":18.971022779812145},{"$f":"+$X153*Clientes!U153*12*(1-$C153)","v":19.399602684096873},{"$f":"+$X153*Clientes!V153*12*(1-$C153)","v":19.838854504435762},{"$f":"+$X153*Clientes!W153*12*(1-$C153)","v":20.288614925897189},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":64.324143328292436},null,"BTS_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":18.068132116467257},null,null,{"$f":"+K153*Clientes!T153*12*(1-$C153)","v":18.971022779812145}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!X154*12*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000),AL154)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T154*$X154*12*(1-$C154),AM154)","v":0},{"$f":"+$X154*Clientes!U154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!V154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!W154*12*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K154*Clientes!T154*12*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!X155*12*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000),AL155)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T155*$X155*12*(1-$C155),AM155)","v":0},{"$f":"+$X155*Clientes!U155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!V155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!W155*12*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K155*Clientes!T155*12*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!X156*12*(1-$C156)","v":5372.8838242367883},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T156*$X156*12*(1-$C156),AM156)","v":1557.9355652378274},{"$f":"+$X156*Clientes!U156*12*(1-$C156)","v":1612.5266156939524},{"$f":"+$X156*Clientes!V156*12*(1-$C156)","v":1668.9969449273799},{"$f":"+$X156*Clientes!W156*12*(1-$C156)","v":1727.414858533034},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":5372.8838242367883},null,"BTS_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1483.7885098959803},null,null,{"$f":"+K156*Clientes!T156*12*(1-$C156)","v":1557.9355652378274}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!X157*12*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000),AL157)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T157*$X157*12*(1-$C157),AM157)","v":0},{"$f":"+$X157*Clientes!U157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!V157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!W157*12*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K157*Clientes!T157*12*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!X158*12*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T158*$X158*12*(1-$C158),AM158)","v":0},{"$f":"+$X158*Clientes!U158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!V158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!W158*12*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K158*Clientes!T158*12*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K158","v":3.04},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,1288708.5133251417,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},0,0,0,{"$f":"+SUM(AE160:AE169)","v":376603.99886850448},387636.50767217984,399011.40800249204,410736.09434052027,{"$f":"+SUM(AI160:AI169)","v":1288708.5133251417},null,"BTS_3 (751-más)",null,{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":376603.99886850448}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":3.04},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!X160*12*(1-$C160)","v":1099973.7710747407},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T160*$X160*12*(1-$C160),AM160)","v":321841.66195327864},{"$f":"+$X160*Clientes!U160*12*(1-$C160)","v":330982.1130961054},{"$f":"+$X160*Clientes!V160*12*(1-$C160)","v":340400.28634229215},{"$f":"+$X160*Clientes!W160*12*(1-$C160)","v":350101.28831504477},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":1099973.7710747407},null,"BTS_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":306524.20463820739},null,null,{"$f":"+K160*Clientes!T160*12*(1-$C160)","v":321841.66195327864}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97978962251955259,null,0,1,null,{"$f":"+J160","v":0},{"$f":"+K160","v":3.04},null,{"$f":"+$J161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!X161*12*(1-$C161)","v":7312.5830273713782},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T161*$X161*12*(1-$C161),AM161)","v":2156.6891063516441},{"$f":"+$X161*Clientes!U161*12*(1-$C161)","v":2205.4114984704124},{"$f":"+$X161*Clientes!V161*12*(1-$C161)","v":2255.347109579272},{"$f":"+$X161*Clientes!W161*12*(1-$C161)","v":2306.477373492412},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":7312.5830273713791},null,"BTS_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2054.045486107053},null,null,{"$f":"+K161*Clientes!T161*12*(1-$C161)","v":2156.6891063516441}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!X162*12*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T162*$X162*12*(1-$C162),AM162)","v":0},{"$f":"+$X162*Clientes!U162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!V162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!W162*12*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K162*Clientes!T162*12*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!X163*12*(1-$C163)","v":180415.78315068796},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T163*$X163*12*(1-$C163),AM163)","v":52313.836348512312},{"$f":"+$X163*Clientes!U163*12*(1-$C163)","v":54146.946358565365},{"$f":"+$X163*Clientes!V163*12*(1-$C163)","v":56043.160571772023},{"$f":"+$X163*Clientes!W163*12*(1-$C163)","v":58004.772618109258},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":180415.78315068793},null,"BTS_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":49824.056279665019},null,null,{"$f":"+K163*Clientes!T163*12*(1-$C163)","v":52313.836348512312}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!X164*12*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T164*$X164*12*(1-$C164),AM164)","v":0},{"$f":"+$X164*Clientes!U164*12*(1-$C164)","v":0},{"$f":"+$X164*Clientes!V164*12*(1-$C164)","v":0},{"$f":"+$X164*Clientes!W164*12*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K164*Clientes!T164*12*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!X165*12*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000),AL165)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T165*$X165*12*(1-$C165),AM165)","v":0},{"$f":"+$X165*Clientes!U165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!V165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!W165*12*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K165*Clientes!T165*12*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!X166*12*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000),AL166)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T166*$X166*12*(1-$C166),AM166)","v":0},{"$f":"+$X166*Clientes!U166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!V166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!W166*12*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K166*Clientes!T166*12*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!X167*12*(1-$C167)","v":1006.3760723415658},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.04,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000),AL167)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T167*$X167*12*(1-$C167),AM167)","v":291.81146036188409},{"$f":"+$X167*Clientes!U167*12*(1-$C167)","v":302.03671903865063},{"$f":"+$X167*Clientes!V167*12*(1-$C167)","v":312.61397884862691},{"$f":"+$X167*Clientes!W167*12*(1-$C167)","v":323.55603387383456},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":1006.3760723415658},null,"BTS_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":277.92323482571766},null,null,{"$f":"+K167*Clientes!T167*12*(1-$C167)","v":291.81146036188409}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!X168*12*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T168*$X168*12*(1-$C168),AM168)","v":0},{"$f":"+$X168*Clientes!U168*12*(1-$C168)","v":0},{"$f":"+$X168*Clientes!V168*12*(1-$C168)","v":0},{"$f":"+$X168*Clientes!W168*12*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K168*Clientes!T168*12*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97978962251955259,null,0,{"$f":"+H168","v":1},null,0,3.04,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!X169*12*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T169*$X169*12*(1-$C169),AM169)","v":0},{"$f":"+$X169*Clientes!U169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!V169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!W169*12*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K169*Clientes!T169*12*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K169","v":3.04},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},0,0,0,{"$f":"+SUM(AE171:AE180)","v":0},0,0,0,{"$f":"+SUM(AI171:AI180)","v":0},null,"BTS_4 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":3.04},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!X171*12*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T171*$X171*12*(1-$C171),AM171)","v":0},{"$f":"+$X171*Clientes!U171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!V171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!W171*12*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K171*Clientes!T171*12*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97978962251955259,null,0,1,null,{"$f":"+J171","v":0},{"$f":"+K171","v":3.04},null,{"$f":"+$J172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!X172*12*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T172*$X172*12*(1-$C172),AM172)","v":0},{"$f":"+$X172*Clientes!U172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!V172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!W172*12*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K172*Clientes!T172*12*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!X173*12*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T173*$X173*12*(1-$C173),AM173)","v":0},{"$f":"+$X173*Clientes!U173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!V173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!W173*12*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K173*Clientes!T173*12*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!X174*12*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000),AL174)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T174*$X174*12*(1-$C174),AM174)","v":0},{"$f":"+$X174*Clientes!U174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!V174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!W174*12*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K174*Clientes!T174*12*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!X175*12*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T175*$X175*12*(1-$C175),AM175)","v":0},{"$f":"+$X175*Clientes!U175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!V175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!W175*12*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K175*Clientes!T175*12*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!X176*12*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000),AL176)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T176*$X176*12*(1-$C176),AM176)","v":0},{"$f":"+$X176*Clientes!U176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!V176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!W176*12*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K176*Clientes!T176*12*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!X177*12*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000),AL177)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T177*$X177*12*(1-$C177),AM177)","v":0},{"$f":"+$X177*Clientes!U177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!V177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!W177*12*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K177*Clientes!T177*12*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!X178*12*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000),AL178)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T178*$X178*12*(1-$C178),AM178)","v":0},{"$f":"+$X178*Clientes!U178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!V178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!W178*12*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K178*Clientes!T178*12*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!X179*12*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000),AL179)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T179*$X179*12*(1-$C179),AM179)","v":0},{"$f":"+$X179*Clientes!U179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!V179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!W179*12*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K179*Clientes!T179*12*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!X180*12*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T180*$X180*12*(1-$C180),AM180)","v":0},{"$f":"+$X180*Clientes!U180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!V180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!W180*12*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K180*Clientes!T180*12*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K180","v":3.04},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},0,0,0,{"$f":"+SUM(AE182:AE191)","v":0},0,0,0,{"$f":"+SUM(AI182:AI191)","v":0},null,"BTS_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":3.04},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!X182*12*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T182*$X182*12*(1-$C182),AM182)","v":0},{"$f":"+$X182*Clientes!U182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!V182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!W182*12*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K182*Clientes!T182*12*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97978962251955259,null,0,1,null,{"$f":"+J182","v":0},{"$f":"+K182","v":3.04},null,{"$f":"+$J183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!X183*12*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T183*$X183*12*(1-$C183),AM183)","v":0},{"$f":"+$X183*Clientes!U183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!V183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!W183*12*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K183*Clientes!T183*12*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!X184*12*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T184*$X184*12*(1-$C184),AM184)","v":0},{"$f":"+$X184*Clientes!U184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!V184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!W184*12*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K184*Clientes!T184*12*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,{"$f":"+H184","v":1},null,0,3.04,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!X185*12*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000),AL185)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T185*$X185*12*(1-$C185),AM185)","v":0},{"$f":"+$X185*Clientes!U185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!V185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!W185*12*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K185*Clientes!T185*12*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!X186*12*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T186*$X186*12*(1-$C186),AM186)","v":0},{"$f":"+$X186*Clientes!U186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!V186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!W186*12*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K186*Clientes!T186*12*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,{"$f":"+J186","v":0},3.04,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!X187*12*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000),AL187)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T187*$X187*12*(1-$C187),AM187)","v":0},{"$f":"+$X187*Clientes!U187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!V187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!W187*12*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K187*Clientes!T187*12*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!X188*12*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000),AL188)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T188*$X188*12*(1-$C188),AM188)","v":0},{"$f":"+$X188*Clientes!U188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!V188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!W188*12*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K188*Clientes!T188*12*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E188","v":0.97978962251955259},null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!X189*12*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000),AL189)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T189*$X189*12*(1-$C189),AM189)","v":0},{"$f":"+$X189*Clientes!U189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!V189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!W189*12*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K189*Clientes!T189*12*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!X190*12*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000),AL190)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T190*$X190*12*(1-$C190),AM190)","v":0},{"$f":"+$X190*Clientes!U190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!V190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!W190*12*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K190*Clientes!T190*12*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97978962251955259,null,0,1,null,0,3.04,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!X191*12*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T191*$X191*12*(1-$C191),AM191)","v":0},{"$f":"+$X191*Clientes!U191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!V191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!W191*12*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K191*Clientes!T191*12*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T192*$X192*12*(1-$C192),AM192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K192*Clientes!T192*12*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T193*$X193*12*(1-$C193),AM193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K193*Clientes!T193*12*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":6.7924724565280167E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0.99999999999999978},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T194*$X194*12*(1-$C194),AM194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K194*Clientes!T194*12*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.2545452855791436E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0.99999999999999978},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T195*$X195*12*(1-$C195),AM195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K195*Clientes!T195*12*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C15","v":2.4006764270389502E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":3.04},null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,557.47590884520127,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,3.0399999999999991,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AE197,AE201,AE205)","v":164.41553075837191},{"$f":"+SUM(AF197,AF201,AF205)","v":168.1298899288395},{"$f":"+SUM(AG197,AG201,AG205)","v":171.93673903844325},{"$f":"+SUM(AH197,AH201,AH205)","v":175.83466269110892},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":557.47590884520105},null,"BTSH",null,{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":156.59047834271624},null,null,{"$f":"+K196*Clientes!T196*12*(1-$C196)","v":164.41553075837194}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.4006764270389502E-5},null,{"$f":"+G196","v":0},{"$f":"+H196","v":1},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K196","v":3.04},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,557.47590884520127,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,3.0399999999999991,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":0},0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+SUM(AE198:AE200)","v":164.41553075837191},{"$f":"+SUM(AF198:AF200)","v":168.1298899288395},{"$f":"+SUM(AG198:AG200)","v":171.93673903844325},{"$f":"+SUM(AH198:AH200)","v":175.83466269110892},{"$f":"+SUM(AI198:AI200)","v":557.47590884520105},null,"BTSH_1",null,{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":156.59047834271624},null,null,{"$f":"+K197*Clientes!T197*12*(1-$C197)","v":164.41553075837194}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.4006764270389502E-5},null,{"$f":"+G197","v":0},{"$f":"+H197","v":1},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K197","v":3.04},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!X198*12*(1-$C198)","v":557.47590884520127},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999978},null,{"$f":"+J198*T198","v":0},{"$f":"+U198*K198","v":3.0399999999999991},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z206*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC206*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T198*$X198*12*(1-$C198),AM198)","v":164.41553075837191},{"$f":"+$X198*Clientes!U198*12*(1-$C198)","v":168.1298899288395},{"$f":"+$X198*Clientes!V198*12*(1-$C198)","v":171.93673903844325},{"$f":"+$X198*Clientes!W198*12*(1-$C198)","v":175.83466269110892},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":557.47590884520105},null,{"$f":"+A198","v":"BTSH_1 Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":156.59047834271624},null,null,{"$f":"+K198*Clientes!T198*12*(1-$C198)","v":164.41553075837194}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E198","v":2.4006764270389502E-5},null,0,1,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K198","v":3.04},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!X199*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z207*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC207*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T199*$X199*12*(1-$C199),AM199)","v":0},{"$f":"+$X199*Clientes!U199*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V199*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W199*12*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K199*Clientes!T199*12*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!X200*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z208*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC208*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T200*$X200*12*(1-$C200),AM200)","v":0},{"$f":"+$X200*Clientes!U200*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V200*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W200*12*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K200*Clientes!T200*12*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",null,{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K201*Clientes!T201*12*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X202*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z210*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC210*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T202*$X202*12*(1-$C202),AM202)","v":0},{"$f":"+$X202*Clientes!U202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W202*12*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K202*Clientes!T202*12*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X203*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z211*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC211*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T203*$X203*12*(1-$C203),AM203)","v":0},{"$f":"+$X203*Clientes!U203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W203*12*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K203*Clientes!T203*12*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X204*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z212*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC212*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T204*$X204*12*(1-$C204),AM204)","v":0},{"$f":"+$X204*Clientes!U204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W204*12*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K204*Clientes!T204*12*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",null,{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K205*Clientes!T205*12*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X206*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z214*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC214*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T206*$X206*12*(1-$C206),AM206)","v":0},{"$f":"+$X206*Clientes!U206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W206*12*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K206*Clientes!T206*12*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X207*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z215*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC215*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T207*$X207*12*(1-$C207),AM207)","v":0},{"$f":"+$X207*Clientes!U207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W207*12*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K207*Clientes!T207*12*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4006764270389502E-5,null,0,1,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.04,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X208*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z216*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC216*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T208*$X208*12*(1-$C208),AM208)","v":0},{"$f":"+$X208*Clientes!U208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W208*12*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K208*Clientes!T208*12*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C16","v":3.3172637499944281E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":2307.1721963677164},2334.7352363423556,2362.6892018521821,2393.1560629966575,7710.8852154677352,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,{"$f":"+U209*K209","v":0},null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":2304.8796328440017},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":2332.4152843037537},2360.3414728484399,2390.7780600434226,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":7703.2231544354609},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2195.1821705421221},null,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":3.3172637499944281E-4},null,{"$f":"+G209","v":1},{"$f":"+H209","v":0},null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":1.223E-2},{"$f":"+K209","v":0},null,{"$f":"+SUM(M211:M220)","v":2307.1721963677164},2334.7352363423556,2362.6892018521821,2393.1560629966575,7710.8852154677352,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":2304.8796328440017},{"$f":"+SUM(AA211:AA220)","v":2332.4152843037537},2360.3414728484399,2390.7780600434226,7703.2231544354609,{"$f":"+SUM(AE211:AE220)","v":0},0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+SUM(AP211:AP220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":3.3172637499944281E-4},null,1,0,null,{"$f":"+J210","v":1.223E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":1727.8233963658274},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":1748.7366868581064},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":1769.9985809423263},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":1793.1592668471321},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":5775.9810146271338},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":1726.1065132913152},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":1746.9990229129601},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":1768.2397897302599},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":1791.3774615991942},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":5770.2416062688626},{"$f":"+IF($AK$3=1,Clientes!T211*$X211*12*(1-$C211),AM211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1645.5908446160258},null,null,null,{"$f":"+K211*Clientes!T211*12*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J211","v":1.223E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.52900401476598469},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.54265631433770434},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.55741460345012583},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.5730198277632772},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":1.8034944331107534},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0.52847836032629414},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0.54211709404278108},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0.55686071831339112},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0.5724504362121986},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":1.801702358137294},{"$f":"+IF($AK$3=1,Clientes!T212*$X212*12*(1-$C212),AM212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0.50382704927773292},null,null,null,{"$f":"+K212*Clientes!T212*12*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":576.50711022733424},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":583.11596913226117},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":589.76582740851461},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":597.0264808748974},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":1925.3735785206795},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":575.93425347474761},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":582.53654536708541},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":589.17979589098036},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":596.4332346772793},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":1923.460396122508},{"$f":"+IF($AK$3=1,Clientes!T213*$X213*12*(1-$C213),AM213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":549.06932296527305},null,null,null,{"$f":"+K213*Clientes!T213*12*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T214*$X214*12*(1-$C214),AM214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K214*Clientes!T214*12*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":1.272279206800846E-2},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":1.3051659999119747E-2},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":1.3407376363917348E-2},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":1.3783632435949813E-2},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":4.3377903027245007E-2},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":1.2710149834775569E-2},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":1.303869098029878E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":1.3394053881074921E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":1.376993607943308E-2},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":4.3334799786675433E-2},{"$f":"+IF($AK$3=1,Clientes!T215*$X215*12*(1-$C215),AM215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K215*Clientes!T215*12*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T216*$X216*12*(1-$C216),AM216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K216*Clientes!T216*12*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T217*$X217*12*(1-$C217),AM217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K217*Clientes!T217*12*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":2.2999629677207944},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":2.3268723776515925},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":2.3539715215275949},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":2.3835118144282776},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":7.6837499837832048},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99900633185189913},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.2217847438548726E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":2.2976775677779591},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":2.324560238685224},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":2.3516324550051162},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":2.3811433946576579},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":7.6761148861663484},{"$f":"+IF($AK$3=1,Clientes!T218*$X218*12*(1-$C218),AM218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1.8175911544927901E-2},null,null,null,{"$f":"+K218*Clientes!T218*12*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T219*$X219*12*(1-$C219),AM219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K219*Clientes!T219*12*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3172637499944281E-4,null,1,0,null,1.223E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T220*$X220*12*(1-$C220),AM220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K220*Clientes!T220*12*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K220","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},0,0,0,{"$f":"+SUM(AE222:AE231)","v":0},0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T222*$X222*12*(1-$C222),AM222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K222*Clientes!T222*12*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T223*$X223*12*(1-$C223),AM223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K223*Clientes!T223*12*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T224*$X224*12*(1-$C224),AM224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K224*Clientes!T224*12*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T225*$X225*12*(1-$C225),AM225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K225*Clientes!T225*12*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3172637499944281E-4,null,1,{"$f":"+H225","v":0},null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T226*$X226*12*(1-$C226),AM226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K226*Clientes!T226*12*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T227*$X227*12*(1-$C227),AM227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K227*Clientes!T227*12*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T228*$X228*12*(1-$C228),AM228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K228*Clientes!T228*12*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T229*$X229*12*(1-$C229),AM229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K229*Clientes!T229*12*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T230*$X230*12*(1-$C230),AM230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K230*Clientes!T230*12*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T231*$X231*12*(1-$C231),AM231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K231*Clientes!T231*12*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K231","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},0,0,0,{"$f":"+SUM(AE233:AE242)","v":0},0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T233*$X233*12*(1-$C233),AM233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K233*Clientes!T233*12*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T234*$X234*12*(1-$C234),AM234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K234*Clientes!T234*12*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T235*$X235*12*(1-$C235),AM235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K235*Clientes!T235*12*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T236*$X236*12*(1-$C236),AM236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K236*Clientes!T236*12*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T237*$X237*12*(1-$C237),AM237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K237*Clientes!T237*12*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T238*$X238*12*(1-$C238),AM238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K238*Clientes!T238*12*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T239*$X239*12*(1-$C239),AM239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K239*Clientes!T239*12*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T240*$X240*12*(1-$C240),AM240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K240*Clientes!T240*12*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T241*$X241*12*(1-$C241),AM241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K241*Clientes!T241*12*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3172637499944281E-4,null,1,{"$f":"+H241","v":0},null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T242*$X242*12*(1-$C242),AM242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K242*Clientes!T242*12*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K242","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},0,0,0,{"$f":"+SUM(AE244:AE253)","v":0},0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T244*$X244*12*(1-$C244),AM244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K244*Clientes!T244*12*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T245*$X245*12*(1-$C245),AM245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K245*Clientes!T245*12*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T246*$X246*12*(1-$C246),AM246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K246*Clientes!T246*12*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T247*$X247*12*(1-$C247),AM247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K247*Clientes!T247*12*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T248*$X248*12*(1-$C248),AM248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K248*Clientes!T248*12*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T249*$X249*12*(1-$C249),AM249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K249*Clientes!T249*12*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T250*$X250*12*(1-$C250),AM250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K250*Clientes!T250*12*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T251*$X251*12*(1-$C251),AM251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K251*Clientes!T251*12*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T252*$X252*12*(1-$C252),AM252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K252*Clientes!T252*12*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T253*$X253*12*(1-$C253),AM253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K253*Clientes!T253*12*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K253","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},0,0,0,{"$f":"+SUM(AE255:AE264)","v":0},0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T255*$X255*12*(1-$C255),AM255)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K255*Clientes!T255*12*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,3.3172637499944281E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T256*$X256*12*(1-$C256),AM256)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K256*Clientes!T256*12*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T257*$X257*12*(1-$C257),AM257)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K257*Clientes!T257*12*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T258*$X258*12*(1-$C258),AM258)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K258*Clientes!T258*12*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T259*$X259*12*(1-$C259),AM259)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K259*Clientes!T259*12*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T260*$X260*12*(1-$C260),AM260)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K260*Clientes!T260*12*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T261*$X261*12*(1-$C261),AM261)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K261*Clientes!T261*12*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T262*$X262*12*(1-$C262),AM262)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K262*Clientes!T262*12*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T263*$X263*12*(1-$C263),AM263)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K263*Clientes!T263*12*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,3.3172637499944281E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T264*$X264*12*(1-$C264),AM264)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K264*Clientes!T264*12*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Clientes!T265*$X265*12*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",null,{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K265*Clientes!T265*12*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T266*$X266*12*(1-$C266),AM266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",null,{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K266*Clientes!T266*12*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T267*$X267*12*(1-$C267),AM267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",null,{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K267*Clientes!T267*12*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",null,{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T270*$X270*12*(1-$C270),AM270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K270*Clientes!T270*12*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T271*$X271*12*(1-$C271),AM271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K271*Clientes!T271*12*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T272*$X272*12*(1-$C272),AM272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K272*Clientes!T272*12*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T273*$X273*12*(1-$C273),AM273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K273*Clientes!T273*12*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T274*$X274*12*(1-$C274),AM274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K274*Clientes!T274*12*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T275*$X275*12*(1-$C275),AM275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K275*Clientes!T275*12*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T276*$X276*12*(1-$C276),AM276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K276*Clientes!T276*12*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T277*$X277*12*(1-$C277),AM277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K277*Clientes!T277*12*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T278*$X278*12*(1-$C278),AM278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K278*Clientes!T278*12*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T279*$X279*12*(1-$C279),AM279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K279*Clientes!T279*12*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K279","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T281*$X281*12*(1-$C281),AM281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K281*Clientes!T281*12*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T282*$X282*12*(1-$C282),AM282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K282*Clientes!T282*12*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T283*$X283*12*(1-$C283),AM283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K283*Clientes!T283*12*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T284*$X284*12*(1-$C284),AM284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K284*Clientes!T284*12*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T285*$X285*12*(1-$C285),AM285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K285*Clientes!T285*12*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G285","v":0},1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T286*$X286*12*(1-$C286),AM286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K286*Clientes!T286*12*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T287*$X287*12*(1-$C287),AM287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K287*Clientes!T287*12*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T288*$X288*12*(1-$C288),AM288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K288*Clientes!T288*12*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T289*$X289*12*(1-$C289),AM289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K289*Clientes!T289*12*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T290*$X290*12*(1-$C290),AM290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K290*Clientes!T290*12*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K290","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T292*$X292*12*(1-$C292),AM292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K292*Clientes!T292*12*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T293*$X293*12*(1-$C293),AM293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K293*Clientes!T293*12*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T294*$X294*12*(1-$C294),AM294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K294*Clientes!T294*12*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T295*$X295*12*(1-$C295),AM295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K295*Clientes!T295*12*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T296*$X296*12*(1-$C296),AM296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K296*Clientes!T296*12*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T297*$X297*12*(1-$C297),AM297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K297*Clientes!T297*12*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T298*$X298*12*(1-$C298),AM298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K298*Clientes!T298*12*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G298","v":0},1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T299*$X299*12*(1-$C299),AM299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K299*Clientes!T299*12*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T300*$X300*12*(1-$C300),AM300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K300*Clientes!T300*12*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T301*$X301*12*(1-$C301),AM301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K301*Clientes!T301*12*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,{"$f":"+H301","v":1},null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K301","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T303*$X303*12*(1-$C303),AM303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K303*Clientes!T303*12*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T304*$X304*12*(1-$C304),AM304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K304*Clientes!T304*12*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T305*$X305*12*(1-$C305),AM305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K305*Clientes!T305*12*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T306*$X306*12*(1-$C306),AM306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K306*Clientes!T306*12*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T307*$X307*12*(1-$C307),AM307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K307*Clientes!T307*12*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T308*$X308*12*(1-$C308),AM308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K308*Clientes!T308*12*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T309*$X309*12*(1-$C309),AM309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K309*Clientes!T309*12*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T310*$X310*12*(1-$C310),AM310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K310*Clientes!T310*12*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T311*$X311*12*(1-$C311),AM311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K311*Clientes!T311*12*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T312*$X312*12*(1-$C312),AM312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K312*Clientes!T312*12*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K312","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T314*$X314*12*(1-$C314),AM314)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K314*Clientes!T314*12*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G314","v":0},{"$f":"+H314","v":1},null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T315*$X315*12*(1-$C315),AM315)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K315*Clientes!T315*12*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T316*$X316*12*(1-$C316),AM316)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K316*Clientes!T316*12*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T317*$X317*12*(1-$C317),AM317)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K317*Clientes!T317*12*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T318*$X318*12*(1-$C318),AM318)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K318*Clientes!T318*12*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T319*$X319*12*(1-$C319),AM319)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K319*Clientes!T319*12*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T320*$X320*12*(1-$C320),AM320)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K320*Clientes!T320*12*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T321*$X321*12*(1-$C321),AM321)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K321*Clientes!T321*12*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T322*$X322*12*(1-$C322),AM322)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K322*Clientes!T322*12*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T323*$X323*12*(1-$C323),AM323)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K323*Clientes!T323*12*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",null,{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T326*$X326*12*(1-$C326),AM326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K326*Clientes!T326*12*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T327*$X327*12*(1-$C327),AM327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K327*Clientes!T327*12*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T328*$X328*12*(1-$C328),AM328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K328*Clientes!T328*12*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T329*$X329*12*(1-$C329),AM329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K329*Clientes!T329*12*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T330*$X330*12*(1-$C330),AM330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K330*Clientes!T330*12*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T331*$X331*12*(1-$C331),AM331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K331*Clientes!T331*12*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T332*$X332*12*(1-$C332),AM332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K332*Clientes!T332*12*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T333*$X333*12*(1-$C333),AM333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K333*Clientes!T333*12*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T334*$X334*12*(1-$C334),AM334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K334*Clientes!T334*12*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T335*$X335*12*(1-$C335),AM335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K335*Clientes!T335*12*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T337*$X337*12*(1-$C337),AM337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K337*Clientes!T337*12*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T338*$X338*12*(1-$C338),AM338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K338*Clientes!T338*12*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T339*$X339*12*(1-$C339),AM339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K339*Clientes!T339*12*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T340*$X340*12*(1-$C340),AM340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K340*Clientes!T340*12*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T341*$X341*12*(1-$C341),AM341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K341*Clientes!T341*12*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T342*$X342*12*(1-$C342),AM342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K342*Clientes!T342*12*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T343*$X343*12*(1-$C343),AM343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K343*Clientes!T343*12*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T344*$X344*12*(1-$C344),AM344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K344*Clientes!T344*12*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T345*$X345*12*(1-$C345),AM345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K345*Clientes!T345*12*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T346*$X346*12*(1-$C346),AM346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K346*Clientes!T346*12*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T348*$X348*12*(1-$C348),AM348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K348*Clientes!T348*12*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T349*$X349*12*(1-$C349),AM349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K349*Clientes!T349*12*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T350*$X350*12*(1-$C350),AM350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K350*Clientes!T350*12*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T351*$X351*12*(1-$C351),AM351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K351*Clientes!T351*12*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T352*$X352*12*(1-$C352),AM352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K352*Clientes!T352*12*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T353*$X353*12*(1-$C353),AM353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K353*Clientes!T353*12*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T354*$X354*12*(1-$C354),AM354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K354*Clientes!T354*12*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T355*$X355*12*(1-$C355),AM355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K355*Clientes!T355*12*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T356*$X356*12*(1-$C356),AM356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K356*Clientes!T356*12*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,{"$f":"+K356","v":0},null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T357*$X357*12*(1-$C357),AM357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K357*Clientes!T357*12*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T359*$X359*12*(1-$C359),AM359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K359*Clientes!T359*12*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T360*$X360*12*(1-$C360),AM360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K360*Clientes!T360*12*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T361*$X361*12*(1-$C361),AM361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K361*Clientes!T361*12*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T362*$X362*12*(1-$C362),AM362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K362*Clientes!T362*12*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T363*$X363*12*(1-$C363),AM363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K363*Clientes!T363*12*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T364*$X364*12*(1-$C364),AM364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K364*Clientes!T364*12*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T365*$X365*12*(1-$C365),AM365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K365*Clientes!T365*12*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T366*$X366*12*(1-$C366),AM366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K366*Clientes!T366*12*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T367*$X367*12*(1-$C367),AM367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K367*Clientes!T367*12*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T368*$X368*12*(1-$C368),AM368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K368*Clientes!T368*12*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},0,null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T370*$X370*12*(1-$C370),AM370)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K370*Clientes!T370*12*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T371*$X371*12*(1-$C371),AM371)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T372*$X372*12*(1-$C372),AM372)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T373*$X373*12*(1-$C373),AM373)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T374*$X374*12*(1-$C374),AM374)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T375*$X375*12*(1-$C375),AM375)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T376*$X376*12*(1-$C376),AM376)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T377*$X377*12*(1-$C377),AM377)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T378*$X378*12*(1-$C378),AM378)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T379*$X379*12*(1-$C379),AM379)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMV","index":6,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo de Comercialización Variable\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Variable - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Comercialización Variable",{"$f":"+Costos!E16","v":7905934.2904855572},{"$f":"+Costos!F16","v":10088228.608279407},{"$f":"+Costos!G16","v":10442092.571398659},{"$f":"+Costos!H16","v":10790997.804570656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0499714446144655},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":31851402.754420999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31276063.531809639,{"$f":"+SUM(Z10,AE10)","v":9420212.9336380139},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar",null,null,null,null,null,null,null,null,{"$f":"+AD10-F4","v":0}]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":9420212.9336380139},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":9609003.1845518369},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":9809464.2560488414},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":10022676.274061708},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":31851402.754420992},{"$f":"+SUM(AE11,AE15,AE16,AE20,AE76,AE80,AE136,AE192,AE196,AE209,AE265,AE268,AE324)","v":0},0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":11438330.361599771},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!D8","v":2.2153259794088663E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":26380.528065810111},27056.917702530278,27786.357598090155,28556.591390663561,89911.62420542154,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":20703.026874378818},{"$f":"+SUM(AA12:AA14)","v":21233.846909202821},21806.299959549164,22410.767423863064,70561.240002483959,0,0,0,0,0,null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":25124.995733095071},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.2153259794088663E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":5001.6136197444121},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":5129.8536462834591},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":5268.151731420945},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":5414.1841314438752},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":17046.78553353166},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R12=0,0,$E11*$F$4*H12/R11)","v":0},null,{"$f":"+J12*T12","v":8.7974331174427781E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":3925.1883406772831},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":4025.8291128856999},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":4134.3632925705742},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":4248.9672419177086},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":13378.051346889912},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!X12*$X12*12*1000*(1-$C12)","v":0},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":4763.5710908127921},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.2153259794088663E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":7296.8739240310151},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":7483.963806779223},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":7685.7274310622815},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":7898.7746779716581},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":24869.622946710686},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R13=0,0,$E10*$F$4*H13/R10)","v":0},null,{"$f":"+J13*T13","v":8.7974331174427781E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":5726.4728200780637},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":5873.2980413472496},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":6031.6389860540339},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":6198.83514176684},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":19517.292107913243},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!X13*$X13*12*1000*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":6949.5927355532258},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.2153259794088663E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":14082.040522034682},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":14443.100249467596},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":14832.478435606929},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":15243.632581248028},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":47995.215725179194},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R14=0,0,$E11*$F$4*H14/R11)","v":0},null,8.7974331174427781E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":11051.365713623471},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":11334.719754969872},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":11640.297680924554},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":11962.965040178513},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":37665.896547680808},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!X14*$X14*12*1000*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":13411.83190672905},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D9","v":1.0086149813098438E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":12.010781288783898},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":12.318734487157316},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":12.650840919106939},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":13.001520389993624},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":40.935831570795507},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,8.7974331174427781E-3,0,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":9.4258737802238635},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":9.6675506460572933},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":9.9281825927967553},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":10.203390370743751},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":32.125801993842643},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!X15*$X15*12*1000*(1-$C15)","v":0},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":11.439150417270715},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D10","v":8.4439726252483277E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":1005524.5092495857},1031305.8869319381,1059109.3369303676,1088467.6937590386,3427086.1288088225,0,null,null,{"$f":"IF(R16=0,0,$E16*$F$4*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":789119.94808855501},{"$f":"+SUM(AA17:AA19)","v":809352.77108909294},{"$f":"+SUM(AB17:AB19)","v":831172.48489777674},{"$f":"+SUM(AC17:AC19)","v":854212.46532937814},{"$f":"+SUM(AD17:AD19)","v":2689523.7293409011},{"$f":"+SUM(AE17:AE19)","v":0},0,0,0,0,null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":957668.43413422536},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.4439726252483277E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":26027.747397795945},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":26695.091833173494},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":27414.777098614148},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":28174.710733768661},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":88709.25696052413},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R17=0,0,$E16*$F$4*H17/R16)","v":0},null,8.7974331174427781E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":20426.170109706083},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":20949.891611626826},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":21514.689380433538},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":22111.073441893572},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":69617.640946320811},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!X17*$X17*12*1000*(1-$C17)","v":0},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":24789.005007038988},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+E16","v":8.4439726252483277E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":345429.43329401658},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":354286.15095771651},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":363837.51433894678},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":373923.03733563604},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":1177312.3463770056},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R15)","v":0},null,{"$f":"+J18*T18","v":8.7974331174427781E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":271087.63034792797},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":278038.24420042348},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":285534.00517515716},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":293448.96628290071},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":923936.36267540872},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!X18*$X18*12*1000*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":328989.35972573364},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.4439726252483277E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":634067.32855777314},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":650324.64414104819},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":667857.0454928067},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":686369.94568963395},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":2161064.5254712929},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R19=0,0,$E19*$F$4*H19/R16)","v":0},null,8.7974331174427781E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":497606.14763092098},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":510364.63527704263},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":524123.79034218611},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":538652.42560458393},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":1695969.7257191716},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!X19*$X19*12*1000*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":603890.06940145278},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D11","v":0.11622776071872916},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1384171.72840507},1419584.5124437455,1457769.4370852676,1498091.901507875,4717238.9395437064,0,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.78478475763935063},{"$f":"IF(R20=0,0,$E20*$F$4*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":1086276.8744076141},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1114068.2875467404},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1144035.2343770142},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1175679.6898463315},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":3702017.2178967139},0,0,0,0,0,null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1318294.9909009016},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11622776071872916},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":1384171.72840507},1419584.5124437455,1457769.4370852676,1498091.901507875,4717238.9395437064,0,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.78478475763935063},0,null,{"$f":"+W22","v":8.7974371331371193E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":1086276.8744076141},{"$f":"+SUM(AA22:AA31)","v":1114068.2875467404},{"$f":"+SUM(AB22:AB31)","v":1144035.2343770142},{"$f":"+SUM(AC22:AC31)","v":1175679.6898463315},{"$f":"+SUM(AD22:AD31)","v":3702017.2178967139},0,0,0,0,0,null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.11622776071872916},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.1209999999999999E-2},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1370866.5823636367},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1405939.803380989},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1443758.5959097671},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":1483694.3992752563},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":4671899.1371075418},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.78478475763935063},0,null,8.7974371331371193E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":1075835.1985961315},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1103360.1278518655},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1133039.7397807755},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1164380.7495460939},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":3666435.2320304327},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!X22*$X22*12*1000*(1-$C22)","v":0},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1305622.7284990586},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11622776071872916,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.1209999999999999E-2},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":13216.768824514078},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":13555.643218594674},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":13921.096042243318},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":14306.986800452398},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":45046.147249029622},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.78478475763935063},0,null,8.7974371331371193E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":10372.318718721606},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":10638.262177950328},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":10925.063983586046},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":11227.905168742422},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":35351.529751416208},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!X23*$X23*12*1000*(1-$C23)","v":0},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":12587.741211730845},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!X24*$X24*12*1000*(1-$C24)","v":0},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":88.377216919390463},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":89.065844161925881},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":89.745133257148041},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":90.515432166183075},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":293.65518713469811},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.78478475763935063},0,null,8.7974371331371193E-3,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":69.357092760924147},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":69.897516924561174},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":70.430612652522157},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":71.035131495159064},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":230.45611486504214},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!X25*$X25*12*1000*(1-$C25)","v":0},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":84.521190111947448},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!X26*$X26*12*1000*(1-$C26)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!X27*$X27*12*1000*(1-$C27)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!X28*$X28*12*1000*(1-$C28)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!X29*$X29*12*1000*(1-$C29)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!X30*$X30*12*1000*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!X31*$X31*12*1000*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,0,null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+J32","v":1.1209999999999999E-2},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!X33*$X33*12*1000*(1-$C33)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11622776071872916,null,1,0,null,{"$f":"+J33","v":1.1209999999999999E-2},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!X34*$X34*12*1000*(1-$C34)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!X35*$X35*12*1000*(1-$C35)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!X36*$X36*12*1000*(1-$C36)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!X37*$X37*12*1000*(1-$C37)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!X38*$X38*12*1000*(1-$C38)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,{"$f":"+G38","v":1},0,null,1.1209999999999999E-2,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!X39*$X39*12*1000*(1-$C39)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!X40*$X40*12*1000*(1-$C40)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!X41*$X41*12*1000*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!X42*$X42*12*1000*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,0,null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+J43","v":1.1209999999999999E-2},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!X44*$X44*12*1000*(1-$C44)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11622776071872916,null,1,0,null,{"$f":"+J44","v":1.1209999999999999E-2},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!X45*$X45*12*1000*(1-$C45)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!X46*$X46*12*1000*(1-$C46)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!X47*$X47*12*1000*(1-$C47)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!X48*$X48*12*1000*(1-$C48)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!X49*$X49*12*1000*(1-$C49)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!X50*$X50*12*1000*(1-$C50)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!X51*$X51*12*1000*(1-$C51)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,$E52*$F$4*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!X52*$X52*12*1000*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!X53*$X53*12*1000*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,0,null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":1.1209999999999999E-2},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!X55*$X55*12*1000*(1-$C55)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11622776071872916,null,1,0,null,{"$f":"+J55","v":1.1209999999999999E-2},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!X56*$X56*12*1000*(1-$C56)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!X57*$X57*12*1000*(1-$C57)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!X58*$X58*12*1000*(1-$C58)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!X59*$X59*12*1000*(1-$C59)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!X60*$X60*12*1000*(1-$C60)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!X61*$X61*12*1000*(1-$C61)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!X62*$X62*12*1000*(1-$C62)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!X63*$X63*12*1000*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11622776071872916,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!X64*$X64*12*1000*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,0,null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!X66*$X66*12*1000*(1-$C66)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11622776071872916,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!X67*$X67*12*1000*(1-$C67)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!X68*$X68*12*1000*(1-$C68)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!X69*$X69*12*1000*(1-$C69)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!X70*$X70*12*1000*(1-$C70)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!X71*$X71*12*1000*(1-$C71)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!X72*$X72*12*1000*(1-$C72)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!X73*$X73*12*1000*(1-$C73)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!X74*$X74*12*1000*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11622776071872916,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!X75*$X75*12*1000*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D12","v":6.5925596715864655E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":7850.5469198813744},8051.832829168201,8268.9058957512716,8498.1187649095828,26756.682910461212,0,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R76=0,0,$E76*$F$4*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":6160.9867495988228},{"$f":"+SUM(AA77:AA79)","v":6318.9527910291981},6489.3083472167782,6669.1910310773856,20998.227328225395,0,0,0,0,0,null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":7476.9146914885705},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.5925596715864655E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":549.87758896310436},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":563.97630229103618},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":579.18079895855374},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":595.23560649468811},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":1874.1242409741596},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R77=0,0,$E77*$F$4*H77/R76)","v":0},null,8.7974331174427781E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":431.53535340620891},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":442.59980367779497},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":454.53205546342099},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":467.1316179533905},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":1470.783466882104},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!X77*$X77*12*1000*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":523.70718440348787},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5925596715864655E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":3385.9953854649343},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":3472.8113954779806},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":3566.4365160281941},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":3665.2976177042729},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":11540.343085617673},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R75)","v":0},null,{"$f":"+J78*T78","v":8.7974331174427781E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":2657.27635500425},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":2725.4082052819494},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":2798.883739283111},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":2876.4683895874832},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":9056.6812174901606},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!X78*$X78*12*1000*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3224.8452115840382},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5925596715864655E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1209999999999999E-2},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":3914.6739454533358},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":4015.0451313991839},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":4123.2885807645243},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":4237.5855407106219},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":13342.21558386938},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R76)","v":0},null,{"$f":"+J79*T79","v":8.7974331174427781E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":3072.175041188364},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":3150.9447820694531},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":3235.8925524702463},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":3325.5910235365118},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":10470.762643853133},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!X79*$X79*12*1000*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3728.3622955010442},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D13","v":0.20839480318153258},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":2481640.5644758199},2545244.5230117887,2613835.3132241135,2686262.6927138329,{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":8457949.4865223058},0,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R80=0,0,$E80*$F$4*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":1947552.7999561969},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":1997468.1943562673},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":2051297.176458451},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":2108137.0539724962},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":6637666.8080632892},0,0,0,0,0,null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2363531.4819319136},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20839480318153258},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.124E-2},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":679066.88973831083},696456.01113461319,715207.4513109487,735008.14653010934,2314327.7809532983,0,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":532921.10122593038},{"$f":"+SUM(AA82:AA91)","v":546567.81241728284},{"$f":"+SUM(AB82:AB91)","v":561283.65013423585},{"$f":"+SUM(AC82:AC91)","v":576822.92683980544},{"$f":"+SUM(AD82:AD91)","v":1816248.3376250132},0,0,0,0,0,null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G81","v":1},0,null,{"$f":"+J81","v":1.124E-2},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":676274.88224859606},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":693592.41732460272},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":712266.65655762807},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":731985.83337380865},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":2304811.9013784952},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":530729.97730495222},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":544320.50866892515},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":558975.7602899482},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":574451.06262459373},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":1808780.4237879955},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!X82*$X82*12*1000*(1-$C82)","v":0},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":644088.83281289099},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20839480318153258,null,{"$f":"+G82","v":1},0,null,{"$f":"+J82","v":1.124E-2},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":2792.0074897147965},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":2863.5938100104731},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":2940.7947533206057},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":3022.3131563006996},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":9515.8795748029788},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":2191.1239209781652},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":2247.3037483577418},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":2307.8898442876598},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":2371.8642152116672},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":7467.9138370177552},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!X83*$X83*12*1000*(1-$C83)","v":0},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2659.1270686794551},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G83","v":1},0,null,1.124E-2,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!X84*$X84*12*1000*(1-$C84)","v":0},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G84","v":1},0,null,1.124E-2,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!X85*$X85*12*1000*(1-$C85)","v":0},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20839480318153258,null,{"$f":"+G85","v":1},0,null,1.124E-2,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!X86*$X86*12*1000*(1-$C86)","v":0},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.20839480318153258},null,{"$f":"+G86","v":1},0,null,1.124E-2,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!X87*$X87*12*1000*(1-$C87)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G87","v":1},0,null,1.124E-2,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!X88*$X88*12*1000*(1-$C88)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G88","v":1},0,null,1.124E-2,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!X89*$X89*12*1000*(1-$C89)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G89","v":1},0,null,1.124E-2,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!X90*$X90*12*1000*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20839480318153258,null,{"$f":"+G90","v":1},0,null,1.124E-2,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!X91*$X91*12*1000*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G91","v":1},0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.124E-2},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":605706.22290584887},621233.70083393832,637978.83581535507,655660.51237673359,2064389.6187686978,0,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":475348.79436512868},{"$f":"+SUM(AA93:AA102)","v":487534.51680535491},{"$f":"+SUM(AB93:AB102)","v":500675.83750487003},{"$f":"+SUM(AC93:AC102)","v":514552.14142574283},{"$f":"+SUM(AD93:AD102)","v":1620100.7671240694},0,0,0,0,0,null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G92","v":1},0,null,{"$f":"+J92","v":1.124E-2},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":603842.74896745861},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":619322.44792550325},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":636016.05656022939},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":653643.32516603754},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":2058038.4203375231},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":473886.36908956349},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":486034.5953394784},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":499135.47896595194},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":512969.08437208901},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1615116.4456776939},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!X93*$X93*12*1000*(1-$C93)","v":0},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":575103.97265059059},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20839480318153258,null,{"$f":"+G93","v":1},0,null,{"$f":"+J93","v":1.124E-2},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":1863.4739383902067},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1911.2529084351172},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1962.7792551256364},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":2017.1872106960254},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":6351.1984311748456},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":1462.4252755651676},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1499.9214658765327},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1540.3585389181037},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1583.0570536538125},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":4984.3214463753975},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!X94*$X94*12*1000*(1-$C94)","v":0},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1774.7853505429835},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G94","v":1},0,null,1.124E-2,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!X95*$X95*12*1000*(1-$C95)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G95","v":1},0,null,1.124E-2,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!X96*$X96*12*1000*(1-$C96)","v":0},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20839480318153258,null,{"$f":"+G96","v":1},0,null,1.124E-2,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!X97*$X97*12*1000*(1-$C97)","v":0},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G97","v":1},0,null,1.124E-2,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!X98*$X98*12*1000*(1-$C98)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G98","v":1},0,null,1.124E-2,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!X99*$X99*12*1000*(1-$C99)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G99","v":1},0,null,1.124E-2,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!X100*$X100*12*1000*(1-$C100)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G100","v":1},0,null,1.124E-2,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!X101*$X101*12*1000*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20839480318153258,null,{"$f":"+G101","v":1},0,null,1.124E-2,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!X102*$X102*12*1000*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G102","v":1},0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.124E-2},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":265190.75747280463},271990.17709249939,279322.88544283417,287065.67521467421,903838.30335633142,0,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":208117.5693337188},{"$f":"+SUM(AA104:AA113)","v":213453.64777633187},{"$f":"+SUM(AB104:AB113)","v":219208.24289513513},{"$f":"+SUM(AC104:AC113)","v":225284.66351602558},{"$f":"+SUM(AD104:AD113)","v":709318.20006782189},0,0,0,0,0,null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G103","v":1},0,null,{"$f":"+J103","v":1.124E-2},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":259666.23453954174},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":266324.00687869074},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":273503.95833873871},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":281085.4482973062},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":885009.30840025516},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":203782.00992148335},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":209006.92578810459},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":214641.63968250758},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":220591.4747263132},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":694541.49856962846},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!X104*$X104*12*1000*(1-$C104)","v":0},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":247307.90144001247},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20839480318153258,null,{"$f":"+G104","v":1},0,null,{"$f":"+J104","v":1.124E-2},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":5524.5229332629124},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":5666.1702138086293},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":5818.9271040954536},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":5980.2269173679815},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":18828.994956076313},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":4335.5594122354387},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":4446.7219882272848},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":4566.6032126275422},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":4693.1887897123825},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":14776.701498193466},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!X105*$X105*12*1000*(1-$C105)","v":0},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":5261.5935048513993},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G105","v":1},0,null,1.124E-2,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!X106*$X106*12*1000*(1-$C106)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G106","v":1},0,null,1.124E-2,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!X107*$X107*12*1000*(1-$C107)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20839480318153258,null,{"$f":"+G107","v":1},0,null,1.124E-2,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!X108*$X108*12*1000*(1-$C108)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G108","v":1},0,null,1.124E-2,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!X109*$X109*12*1000*(1-$C109)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G109","v":1},0,null,1.124E-2,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!X110*$X110*12*1000*(1-$C110)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G110","v":1},0,null,1.124E-2,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!X111*$X111*12*1000*(1-$C111)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G111","v":1},0,null,1.124E-2,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,$E112*$F$4*H112/$R$80)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!X112*$X112*12*1000*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20839480318153258,null,{"$f":"+G112","v":1},0,null,1.124E-2,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!X113*$X113*12*1000*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G113","v":1},0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.124E-2},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":931676.6943588556},955564.63395073824,981326.14065497578,1008528.3585923155,3175393.7834439776,0,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":731165.33503141918},{"$f":"+SUM(AA115:AA124)","v":749912.21735729789},{"$f":"+SUM(AB115:AB124)","v":770129.44592421001},{"$f":"+SUM(AC115:AC124)","v":791477.32219092257},{"$f":"+SUM(AD115:AD124)","v":2491999.5032463847},0,0,0,0,0,null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G114","v":1},0,null,{"$f":"+J114","v":1.124E-2},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":931676.6943588556},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":955564.63395073824},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":981326.14065497578},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1008528.3585923155},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":3175393.7834439776},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,8.8209766494252301E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":731165.33503141918},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":749912.21735729789},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":770129.44592421001},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":791477.32219092257},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":2491999.5032463847},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!X115*$X115*12*1000*(1-$C115)","v":0},null,"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":887335.26910434593},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20839480318153258,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":1.124E-2},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!X116*$X116*12*1000*(1-$C116)","v":0},null,"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G116","v":1},0,null,1.124E-2,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!X117*$X117*12*1000*(1-$C117)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G117","v":1},0,null,1.124E-2,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!X118*$X118*12*1000*(1-$C118)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20839480318153258,null,{"$f":"+G118","v":1},0,null,1.124E-2,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!X119*$X119*12*1000*(1-$C119)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G119","v":1},0,null,1.124E-2,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!X120*$X120*12*1000*(1-$C120)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G120","v":1},0,null,1.124E-2,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!X121*$X121*12*1000*(1-$C121)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G121","v":1},0,null,1.124E-2,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!X122*$X122*12*1000*(1-$C122)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,{"$f":"+G122","v":1},0,null,1.124E-2,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!X123*$X123*12*1000*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20839480318153258,null,{"$f":"+G123","v":1},0,null,1.124E-2,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!X124*$X124*12*1000*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G124","v":1},0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,0,null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G125","v":1},0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!X126*$X126*12*1000*(1-$C126)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20839480318153258,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!X127*$X127*12*1000*(1-$C127)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!X128*$X128*12*1000*(1-$C128)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!X129*$X129*12*1000*(1-$C129)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!X130*$X130*12*1000*(1-$C130)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!X131*$X131*12*1000*(1-$C131)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20839480318153258,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!X132*$X132*12*1000*(1-$C132)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!X133*$X133*12*1000*(1-$C133)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!X134*$X134*12*1000*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20839480318153258,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!X135*$X135*12*1000*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D14","v":0.58783006513604352},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":7174688.3393633375},7290821.5336752646,7412030.9805096509,7541999.90767527,24125127.398901831,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R136=0,0,$E136*$F$4*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":5568186.6341480752},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":5658316.1658798996},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":5752385.314234795},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":5853252.586632912},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":18723212.155805647},0,0,0,0,0,null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":6763548.277992609},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.58783006513604352},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.205E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":2273254.8545409632},2300412.2242625011,2327954.7659136383,2357973.2186357086,7597526.6486546779,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":1764244.8979449952},{"$f":"+SUM(AA138:AA147)","v":1785321.3957591853},{"$f":"+SUM(AB138:AB147)","v":1806696.8207307367},{"$f":"+SUM(AC138:AC147)","v":1829993.7695762762},{"$f":"+SUM(AD138:AD147)","v":5896346.2016214617},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+J137","v":1.205E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1702432.8561744252},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1723038.3468066379},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1743987.3103156195},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1766807.1194041651},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":5691100.1874830332},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":1321237.024788473},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1337228.6905029078},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1353486.9212569862},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1371197.0920616915},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":4416792.2700810498},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1621408.720119559},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58783006513604352,null,1,0,null,{"$f":"+J138","v":1.205E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":521.21818298692688},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":534.66954928612745},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":549.21062727506273},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":564.58617535138933},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":1776.9507701540949},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":404.51096726527487},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":414.9504058158397},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":426.23555609336103},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":438.16832825596333},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":1379.069453599313},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":496.41176972990036},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":568022.1323172017},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":574533.72265280026},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":581085.70893479977},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":588239.50078025449},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":1897036.1096626478},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":440834.93184173561},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":445888.49633941596},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":450973.4116300763},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":456525.38075447641},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":1472266.1962006781},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":540988.17185049388},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":12.535539200286342},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":12.859566883842435},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":13.21004784834048},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":13.580766218576883},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":42.73947109389227},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":9.7286764978933622},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":9.9801503642593978},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":10.252154293870438},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":10.539864223075067},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":33.169573428005762},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":11.938933448698895},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":2266.1123271492702},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":2292.6256868930245},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":2319.3259880954633},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":2348.431509718785},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":7570.6612677504172},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":1758.7016710234491},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":1779.2783606813907},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":1800.0001332868251},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":1822.5885676295036},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":5875.4963127068895},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2158.2609115444607},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.205E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":1858789.0380113078},1884932.0272535842,1911783.6073818984,1940748.5522554098,6231010.9301129803,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1442583.1182618258},{"$f":"+SUM(AA149:AA158)","v":1462872.3679671914},{"$f":"+SUM(AB149:AB158)","v":1483711.5462707195},{"$f":"+SUM(AC149:AC158)","v":1506190.8807414116},{"$f":"+SUM(AD149:AD158)","v":4835810.3010456944},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+J148","v":1.205E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1311691.2629637483},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1331673.9976219099},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1352329.9343330858},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1374519.9368804658},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":4404367.2615094213},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":1017987.3205770032},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1033495.6731038776},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1049526.4893945241},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1066747.8751539784},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":3418174.8052894995},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1249263.7487349785},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58783006513604352,null,1,0,null,{"$f":"+J149","v":1.205E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1407.7843422535013},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1443.9630336534308},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1483.0123912595091},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1524.2658730976136},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":4798.5731915691722},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":1092.5639675931177},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1120.641801272501},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1150.9475233902547},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1182.9638389872312},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":3724.1131383621523},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1340.7834560400065},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":431472.61348252714},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":436879.8721048205},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":442340.01210578467},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":448261.01433971588},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":1443129.9791819474},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":334860.54386684904},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":339057.05021860875},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":343294.59715247934},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":347889.81354938593},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":1119995.2780293687},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":341591.07033900998},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":111608.10528867817},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":112291.70460663609},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":112954.55397040663},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":113730.83182165581},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":369985.48746329173},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":86617.666264532847},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":87148.199216672729},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":87662.628386724769},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":88265.087999081181},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":287141.14797419531},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":106296.32440114507},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58783006513604352,null,{"$f":"+G152","v":1},0,null,1.205E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":32.62240621376759},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":33.46112828001101},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":34.36654197085516},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":35.323148061510238},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":111.19878862574228},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":25.317844854201532},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":25.968766647333531},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":26.671446983157079},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":27.413857105546157},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":86.300000679090004},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":31.069803260931607},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2576.6495278868133},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2609.0287582842516},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2641.7280393912429},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2677.1801924130364},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":8618.4299781244117},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":1999.7057409934046},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2024.8348601126072},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2050.2123666179778},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2077.7263428731808},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":6688.6566135905296},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2115.3369094512836},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.205E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":3042644.4468110665},3105477.2821591799,3172292.6072141146,3243278.1367841507,10296589.820134174,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":2361358.6179412543},{"$f":"+SUM(AA160:AA169)","v":2410122.4021535232},{"$f":"+SUM(AB160:AB169)","v":2461976.9472333393},{"$f":"+SUM(AC160:AC169)","v":2517067.9363152245},{"$f":"+SUM(AD160:AD169)","v":7991055.6531384941},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+J159","v":1.205E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2777984.2680977173},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2838120.0063227029},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2902216.7009816784},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2970200.2681714557},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":9414210.5368650015},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":2155959.135761979},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2202629.7363484725},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2252374.3860965404},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2305135.5894077653},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":7306252.035343362},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2645771.2563009309},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58783006513604352,null,1,0,null,{"$f":"+J160","v":1.205E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":14967.625921981969},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":15351.652423119518},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":15765.902083974428},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":16203.381982109267},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":51015.023509245126},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":11616.188837981479},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":11914.227042520757},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":12235.721066465687},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":12575.243789444205},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":39592.127017761915},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":14255.269511141676},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":249704.11966010893},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":252017.59559251627},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":254322.39559071572},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":256887.31179574467},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":831404.15065358451},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":193792.27024466271},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":195587.73022228689},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":197376.45691497799},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":199367.05656962717},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":645242.44960518007},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":237819.91495187447},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-11.566868741318057},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-11.972179159262353},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-12.391442253703866},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-12.825165158485808},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":-39.890893656960095},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.77608759722686171},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,9.3518555465836838E-3,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":-8.9769033688880597},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.2914597572814621},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.61684464485249},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.9534516118867931},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":-30.958827809462431},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,1.205E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58783006513604352,null,{"$f":"+G168","v":1},0,null,1.205E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58783006513604352,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.58783006513604352,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.58783006513604352,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!X192*$X192*12*1000*(1-$C192)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,$E193*$F$4*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!X193*$X193*12*1000*(1-$C193)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11622776071872916},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!X194*$X194*12*1000*(1-$C194)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20839480318153258},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!X195*$X195*12*1000*(1-$C195)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D15","v":4.4738057133253326E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":532.71723880888715},{"$f":"+SUM(N197,N201,N205)","v":546.39494214226875},561.15293654467348,576.74088365047146,1815.7469456116346,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R196=0,0,$E196*$F$4*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":418.06817831667945},428.80222651254462,440.38407028620662,452.61724799374394,{"$f":"+SUM(AD197,AD201,AD205)","v":1424.9698762015491},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":507.36354930537499},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.4738057133253326E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1509999999999999E-2},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":532.71723880888715},{"$f":"+SUM(N198:N200)","v":546.39494214226875},561.15293654467348,576.74088365047146,1815.7469456116346,0,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,9.0328684372672947E-3,0,null,{"$f":"+SUM(Z198:Z200)","v":418.06817831667945},{"$f":"+SUM(AA198:AA200)","v":428.80222651254462},440.38407028620662,452.61724799374394,1424.9698762015491,0,0,0,0,0,null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":507.36354930537499},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.4738057133253326E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1509999999999999E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":127.09846531899485},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":130.37621251187431},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":133.91856653613766},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":137.66363902378134},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":433.29384832306613},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.78478439941505607},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":9.0328684372672947E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":99.744892771942702},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":102.31721763414099},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":105.09720180958801},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":108.0362762725693},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":340.04225252645585},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!X198*$X198*12*1000*(1-$C198)","v":0},null,{"$f":"+A198","v":"BTSH_1 Punta"},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":121.04944945970755},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1509999999999999E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":163.42646883001586},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":167.61667948867427},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":172.13553468587503},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":176.90710667942287},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":556.99943587206553},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,9.0328684372672947E-3,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":128.25454318928738},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":131.54295514446517},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":135.08928220644398},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":138.83393746766612},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":437.12446775538399},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!X199*$X199*12*1000*(1-$C199)","v":0},null,"BTSH_1 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":155.64848898345394},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.1509999999999999E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":242.19230465987641},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":248.40205014172011},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":255.09883532266076},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":262.17013794726728},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":825.453661416503},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.78478439941505607},0,null,9.0328684372672947E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":190.06874235544939},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":194.94205373393848},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":200.19758627017461},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":205.74703425350856},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":647.80315591970941},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!X200*$X200*12*1000*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":230.66561086221347},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!X202*$X202*12*1000*(1-$C202)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!X203*$X203*12*1000*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!X204*$X204*12*1000*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!X206*$X206*12*1000*(1-$C206)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!X207*$X207*12*1000*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4738057133253326E-5,null,1,0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!X208*$X208*12*1000*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D16","v":1.8731609252942282E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":2276.9884227439366},2304.1908669380405,2331.779122351255,2361.8473982313694,7610.0069133847546,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},{"$f":"IF(R209=0,0,$E209*$F$4*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":1785.1693614973578},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":1806.4962024457357},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":1828.1255211585133},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":1851.6991872861377},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":5966.2803055390386},0,0,0,0,0,null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2166.4635158171227},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.8731609252942282E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":1.2070000000000001E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":2276.9884227439366},2304.1908669380405,2331.779122351255,2361.8473982313694,7610.0069133847546,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":1785.1693614973578},{"$f":"+SUM(AA211:AA220)","v":1806.4962024457357},{"$f":"+SUM(AB211:AB220)","v":1828.1255211585133},{"$f":"+SUM(AC211:AC220)","v":1851.6991872861377},{"$f":"+SUM(AD211:AD220)","v":5966.2803055390386},0,0,0,0,0,null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.8731609252942282E-4},null,1,0,null,{"$f":"+J210","v":1.2070000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":1705.2190019734699},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":1725.8586925901348},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":1746.8424261630321},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":1769.700110453384},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":5700.416258916558},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":1336.8995145341032},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":1353.0811265930934},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":1369.5324699069158},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":1387.452999173702},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":4469.1524785778938},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!X211*$X211*12*1000*(1-$C211)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1624.0622644738703},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J211","v":1.2070000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.5220832754068222},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.53555696762519156},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.55012218018340309},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.56552324784159913},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":1.7799000660381681},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0.40931568122920453},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0.41987911769388919},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0.43129831110870781},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0.44337281875360296},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":1.3954498111103422},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!X212*$X212*12*1000*(1-$C212)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0.49723568967965959},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":568.96490764054988},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":575.48730559496255},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":582.05016654299038},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":589.21583190188164},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":1900.1847173135407},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":446.07109581307969},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":451.18468570901746},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":456.32999877743799},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":461.94791326732394},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":1489.7535291136271},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!X213*$X213*12*1000*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":541.8860775299139},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!X214*$X214*12*1000*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":1.2556345074477688E-2},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":1.2880910563317692E-2},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":1.3231973238960131E-2},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":1.3603306909396096E-2},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":4.28104079753759E-2},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":9.8442320986129057E-3},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":1.0098692929721728E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":1.037392767675085E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":1.0665054976623463E-2},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":3.3563556102207563E-2},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!X215*$X215*12*1000*(1-$C215)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!X216*$X216*12*1000*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!X217*$X217*12*1000*(1-$C217)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":2.2698735094349956},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":2.2964308747550879},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":2.323175491810145},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":2.3523293213531735},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":7.5832266806429516},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.78400458415423091},0,null,9.4629353307415683E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":1.7795912368472884},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":1.8004123330012991},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":1.8213802353739137},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":1.8442369713812992},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":5.9452844803047453},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!X218*$X218*12*1000*(1-$C218)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1.7938123658812741E-2},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!X219*$X219*12*1000*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8731609252942282E-4,null,1,0,null,1.2070000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!X220*$X220*12*1000*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,0,null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!X222*$X222*12*1000*(1-$C222)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!X223*$X223*12*1000*(1-$C223)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!X224*$X224*12*1000*(1-$C224)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!X225*$X225*12*1000*(1-$C225)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8731609252942282E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!X226*$X226*12*1000*(1-$C226)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!X227*$X227*12*1000*(1-$C227)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!X228*$X228*12*1000*(1-$C228)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!X229*$X229*12*1000*(1-$C229)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!X230*$X230*12*1000*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!X231*$X231*12*1000*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,0,null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!X233*$X233*12*1000*(1-$C233)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!X234*$X234*12*1000*(1-$C234)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!X235*$X235*12*1000*(1-$C235)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!X236*$X236*12*1000*(1-$C236)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!X237*$X237*12*1000*(1-$C237)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!X238*$X238*12*1000*(1-$C238)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!X239*$X239*12*1000*(1-$C239)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!X240*$X240*12*1000*(1-$C240)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,$E241*$F$4*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!X241*$X241*12*1000*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8731609252942282E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!X242*$X242*12*1000*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,0,null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!X244*$X244*12*1000*(1-$C244)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!X245*$X245*12*1000*(1-$C245)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!X246*$X246*12*1000*(1-$C246)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!X247*$X247*12*1000*(1-$C247)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!X248*$X248*12*1000*(1-$C248)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!X249*$X249*12*1000*(1-$C249)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!X250*$X250*12*1000*(1-$C250)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!X251*$X251*12*1000*(1-$C251)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!X252*$X252*12*1000*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!X253*$X253*12*1000*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,0,null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X255*$X255*12*1000*(1-$C255)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8731609252942282E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X256*$X256*12*1000*(1-$C256)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X257*$X257*12*1000*(1-$C257)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X258*$X258*12*1000*(1-$C258)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X259*$X259*12*1000*(1-$C259)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X260*$X260*12*1000*(1-$C260)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X261*$X261*12*1000*(1-$C261)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X262*$X262*12*1000*(1-$C262)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X263*$X263*12*1000*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8731609252942282E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X264*$X264*12*1000*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,$E266*$F$4*H266/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!X266*$X266*12*1000*(1-$C266)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,$E267*$F$4*H267/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!X267*$X267*12*1000*(1-$C267)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,$E268*$F$4*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,0,null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,0,null,"X2D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!X270*$X270*12*1000*(1-$C270)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!X271*$X271*12*1000*(1-$C271)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!X272*$X272*12*1000*(1-$C272)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!X273*$X273*12*1000*(1-$C273)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!X274*$X274*12*1000*(1-$C274)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!X275*$X275*12*1000*(1-$C275)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!X276*$X276*12*1000*(1-$C276)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!X277*$X277*12*1000*(1-$C277)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!X278*$X278*12*1000*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!X279*$X279*12*1000*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!X281*$X281*12*1000*(1-$C281)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!X282*$X282*12*1000*(1-$C282)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!X283*$X283*12*1000*(1-$C283)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!X284*$X284*12*1000*(1-$C284)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!X285*$X285*12*1000*(1-$C285)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!X286*$X286*12*1000*(1-$C286)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!X287*$X287*12*1000*(1-$C287)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!X288*$X288*12*1000*(1-$C288)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!X289*$X289*12*1000*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!X290*$X290*12*1000*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,0,null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!X292*$X292*12*1000*(1-$C292)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!X293*$X293*12*1000*(1-$C293)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!X294*$X294*12*1000*(1-$C294)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!X295*$X295*12*1000*(1-$C295)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!X296*$X296*12*1000*(1-$C296)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!X297*$X297*12*1000*(1-$C297)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!X298*$X298*12*1000*(1-$C298)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!X299*$X299*12*1000*(1-$C299)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,$E300*$F$4*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!X300*$X300*12*1000*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!X301*$X301*12*1000*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,0,null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!X303*$X303*12*1000*(1-$C303)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!X304*$X304*12*1000*(1-$C304)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!X305*$X305*12*1000*(1-$C305)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!X306*$X306*12*1000*(1-$C306)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!X307*$X307*12*1000*(1-$C307)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!X308*$X308*12*1000*(1-$C308)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!X309*$X309*12*1000*(1-$C309)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!X310*$X310*12*1000*(1-$C310)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!X311*$X311*12*1000*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!X312*$X312*12*1000*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,0,null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X314*$X314*12*1000*(1-$C314)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X315*$X315*12*1000*(1-$C315)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X316*$X316*12*1000*(1-$C316)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X317*$X317*12*1000*(1-$C317)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X318*$X318*12*1000*(1-$C318)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X319*$X319*12*1000*(1-$C319)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X320*$X320*12*1000*(1-$C320)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X321*$X321*12*1000*(1-$C321)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X322*$X322*12*1000*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X323*$X323*12*1000*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,0,null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,0,null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!X326*$X326*12*1000*(1-$C326)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!X327*$X327*12*1000*(1-$C327)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!X328*$X328*12*1000*(1-$C328)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!X329*$X329*12*1000*(1-$C329)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!X330*$X330*12*1000*(1-$C330)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!X331*$X331*12*1000*(1-$C331)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!X332*$X332*12*1000*(1-$C332)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!X333*$X333*12*1000*(1-$C333)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!X334*$X334*12*1000*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!X335*$X335*12*1000*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,0,null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!X337*$X337*12*1000*(1-$C337)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!X338*$X338*12*1000*(1-$C338)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!X339*$X339*12*1000*(1-$C339)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!X340*$X340*12*1000*(1-$C340)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!X341*$X341*12*1000*(1-$C341)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!X342*$X342*12*1000*(1-$C342)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!X343*$X343*12*1000*(1-$C343)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!X344*$X344*12*1000*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!X345*$X345*12*1000*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!X346*$X346*12*1000*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,0,null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!X348*$X348*12*1000*(1-$C348)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!X349*$X349*12*1000*(1-$C349)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!X350*$X350*12*1000*(1-$C350)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!X351*$X351*12*1000*(1-$C351)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!X352*$X352*12*1000*(1-$C352)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!X353*$X353*12*1000*(1-$C353)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!X354*$X354*12*1000*(1-$C354)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!X355*$X355*12*1000*(1-$C355)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,$E356*$F$4*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!X356*$X356*12*1000*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!X357*$X357*12*1000*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,0,null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!X359*$X359*12*1000*(1-$C359)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!X360*$X360*12*1000*(1-$C360)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!X361*$X361*12*1000*(1-$C361)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!X362*$X362*12*1000*(1-$C362)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!X363*$X363*12*1000*(1-$C363)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!X364*$X364*12*1000*(1-$C364)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!X365*$X365*12*1000*(1-$C365)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!X366*$X366*12*1000*(1-$C366)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!X367*$X367*12*1000*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!X368*$X368*12*1000*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,0,null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X370*$X370*12*1000*(1-$C370)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X371*$X371*12*1000*(1-$C371)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X372*$X372*12*1000*(1-$C372)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X373*$X373*12*1000*(1-$C373)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X374*$X374*12*1000*(1-$C374)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X375*$X375*12*1000*(1-$C375)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X376*$X376*12*1000*(1-$C376)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X377*$X377*12*1000*(1-$C377)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X378*$X378*12*1000*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X379*$X379*12*1000*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CSERAP","index":7,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo por el Servicio de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Servicio de AP - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Servicio AP","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0015935598124361,1.0016290642532131]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Servicio de AP",{"$f":"+Costos!E26","v":1213225.4730579597},{"$f":"+Costos!F26","v":1335086.2737934319},{"$f":"+Costos!G26","v":1307740.6907507998},{"$f":"+Costos!H26","v":1280226.9417256652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0105070639187137},null,null,"Factor de ajuste Ene-Jun 23",1.0092944896974057,1.0088635603561682]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":4212956.2274821857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5727089.4029948376,{"$f":"+SUM(Z10,AE10)","v":1246043.730503256},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0109028608351007,1.0105070639187137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Clientes",null,"Energía","Cliente",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1246043.730503256},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":1270987.2186097675},1297470.5251548162,1325639.4639414719,4212956.2274821866,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1326100.8279038304},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!E8","v":2.1963070598494121E-3},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M12:M14)","v":2918.0958788228845},{"$f":"+SUM(N12:N14)","v":2992.9150714663288},{"$f":"+SUM(O12:O14)","v":3073.6024461758961},{"$f":"+SUM(P12:P14)","v":3158.8022590921337},{"$f":"+SUM(Q12:Q14)","v":9945.6212323570653},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":0},null,null,{"$f":"IF(R11=0,0,$E11*$F$4*H11/R11)","v":0},null,{"$f":"+J11*T11","v":0},{"$f":"+U11*K11","v":0},null,{"$f":"+SUM(Z12:Z14)","v":2714.8612957443379},{"$f":"+SUM(AA12:AA14)","v":2784.4696083980207},{"$f":"+SUM(AB12:AB14)","v":2859.5374059450251},{"$f":"+SUM(AC12:AC14)","v":2938.8033670704208},{"$f":"+SUM(AD12:AD14)","v":9252.9455052556696},{"$f":"+$X11*Clientes!T11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":0},{"$f":"+SUM(AI12:AI14)","v":0},null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2887.754062308682},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.1963070598494121E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":553.25610066753541},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":567.44143812591346},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":582.7393529850109},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":598.89280312135645},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":1885.639077750157},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.93035369928950784},{"$f":"IF(R12=0,0,$E12*$F$4*H12/R12)","v":0},null,{"$f":"+J12*T12","v":1.1536385871189897E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":514.72385991052988},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":527.92124109060205},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":542.15371277117913},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":557.18213486181685},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1754.3112915097145},{"$f":"+$X12*Clientes!T12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!X12*12*(1-$C12)","v":0},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":547.50344695466663},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.1963070598494121E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":807.14751702037995},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":827.84256203445477},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":850.1607506259794},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":873.72708302273475},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":2750.9663205995766},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.93035369928950784},{"$f":"IF(R13=0,0,$E13*$F$4*H13/R13)","v":0},null,{"$f":"+J13*T13","v":1.1536385871189897E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":750.93267833225138},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":770.18639001805877},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":790.95019933562469},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":812.87522385963223},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":2559.3716929906618},{"$f":"+$X13*Clientes!T13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":798.75494772920047},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.1963070598494121E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1557.6922611349694},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1597.6310713059606},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1640.7023425649056},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1686.1823729480423},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":5309.0158340073331},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1536385871189897E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":1449.2047575015567},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1486.3619772893599},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1526.4334938382215},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1568.7460083489716},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":4939.2625207552937},{"$f":"+$X14*Clientes!T14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!X14*12*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1541.4956676248153},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E9","v":9.9995586415313947E-7},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},{"$f":"VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":1.3285788401509397},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":1.3626432438960814},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":1.3993793701777524},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":1.4381699628538889},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":4.5281383717918313},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,1.1536385871189899E-3,{"$f":"+U15*K15","v":0},null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":1.2360482387321907},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":1.2677401827705748},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":1.3019177737542937},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":1.3380067451481699},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":4.2127702850912998},{"$f":"+$X15*Clientes!T15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!X15*12*(1-$C15)","v":0},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1.3147645252461215},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E10","v":8.3714798013413569E-2},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M17:M19)","v":111226.61832912455},{"$f":"+SUM(N17:N19)","v":114078.43887561138},{"$f":"+SUM(O17:O19)","v":117153.93200657055},{"$f":"+SUM(P17:P19)","v":120401.42196799358},{"$f":"+SUM(Q17:Q19)","v":379088.92058188585},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":0},null,null,0,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":103480.09582196323},{"$f":"+SUM(AA17:AA19)","v":106133.29761709707},{"$f":"+SUM(AB17:AB19)","v":108994.59402862441},{"$f":"+SUM(AC17:AC19)","v":112015.90832763986},{"$f":"+SUM(AD17:AD19)","v":352686.77962302399},{"$f":"+$X16*Clientes!T16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":0},{"$f":"+SUM(AI17:AI19)","v":0},null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":110070.10470346572},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.3714798013413569E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":2879.072861129971},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":2952.8915141066132},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":3032.4998753150353},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":3116.5603309431885},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":9812.6207521007946},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.93035369928950795},0,null,1.1536385871189899E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":2678.5560868762968},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":2747.233543749684},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":2821.2974770943147},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":2899.503432951929},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":9129.2080164419694},{"$f":"+$X17*Clientes!T17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!X17*12*(1-$C17)","v":0},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2849.136798673153},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.3714798013413569E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":38209.857028062492},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":39189.547474359373},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":40246.076519205533},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":41361.691908669818},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":130229.01958139935},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R18)","v":0},null,{"$f":"+J18*T18","v":1.1536385871189899E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":35548.681835381147},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":36460.140466252036},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":37443.086171531475},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":38481.00307610388},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":121159.05012240067},{"$f":"+$X18*Clientes!T18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!X18*12*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":37812.558063558608},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.3714798013413569E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":70137.688439932084},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":71935.999887145401},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":73875.355612049985},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":75923.16972838057},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":239047.28024838568},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.93035369928950795},0,null,1.1536385871189899E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":65252.857899705785},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":66925.923607095348},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":68730.210379998622},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":70635.401818584054},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":222398.52148418134},{"$f":"+$X19*Clientes!T19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!X19*12*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":69408.409841233966},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E11","v":0.11522992723858605},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":153110.87807513709},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":157028.0816619308},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":161251.92702816517},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":165712.21747277115},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":521799.84701464721},{"$f":"+K20*Clientes!X20*12*(1-$C20)","v":0},null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.9303541239606633},0,null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":142447.33684044212},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":146091.72335180914},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":150021.39530725742},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":154171.04491645898},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":485458.63955212018},{"$f":"+$X20*Clientes!T20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!U20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!V20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!W20*12*(1-$C20)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0},null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":151518.89997261716},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11522992723858605},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+SUM(M22:M31)","v":153110.87807513709},{"$f":"+SUM(N22:N31)","v":157028.0816619308},{"$f":"+SUM(O22:O31)","v":161251.92702816517},{"$f":"+SUM(P22:P31)","v":165712.21747277115},{"$f":"+SUM(Q22:Q31)","v":521799.84701464721},{"$f":"+K21*Clientes!X21*12*(1-$C21)","v":0},null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.9303541239606633},0,null,{"$f":"+W22","v":1.1536391137112224E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":142447.33684044212},{"$f":"+SUM(AA22:AA31)","v":146091.72335180914},{"$f":"+SUM(AB22:AB31)","v":150021.39530725742},{"$f":"+SUM(AC22:AC31)","v":154171.04491645898},{"$f":"+SUM(AD22:AD31)","v":485458.63955212018},{"$f":"+$X21*Clientes!T21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!U21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!V21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!W21*12*(1-$C21)","v":0},{"$f":"+SUM(AI22:AI31)","v":0},null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.11522992723858605},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.24E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":151639.12240240048},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":155518.76504838769},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":159702.11051990287},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":164119.63024989454},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":516784.56110734626},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.9303541239606633},0,null,1.1536391137112224E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":141078.08288084911},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":144687.52441603696},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":148579.51712741324},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":152689.37482588863},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":480792.64762542094},{"$f":"+$X22*Clientes!T22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!X22*12*(1-$C22)","v":0},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":150062.40709921301},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11522992723858605,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.24E-3},{"$f":"+K22","v":0},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":1461.9797807669454},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":1499.4645487116322},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":1539.889303513088},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":1582.5748111115945},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":4982.8030855304851},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.9303541239606633},0,null,1.1536391137112224E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":1360.1589181836341},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":1395.0330266266817},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":1432.6423639663149},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":1472.3550019939396},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":4635.7713995072045},{"$f":"+$X23*Clientes!T23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!X23*12*(1-$C23)","v":0},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1446.778387770428},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X24*Clientes!T24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!X24*12*(1-$C24)","v":0},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":9.7758919696738786},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":9.8520648314708392},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":9.9272047492295776},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":10.0124117650372},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":32.482821770475077},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.9303541239606633},0,null,1.1536391137112224E-3,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":9.0950414093800234},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":9.1659091454867117},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":9.2358158778476209},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":9.3150885763946221},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":30.220527192040702},{"$f":"+$X25*Clientes!T25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!X25*12*(1-$C25)","v":0},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":9.714485633740388},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X26*Clientes!T26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!X26*12*(1-$C26)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X27*Clientes!T27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!X27*12*(1-$C27)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X28*Clientes!T28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!X28*12*(1-$C28)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X29*Clientes!T29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!X29*12*(1-$C29)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X30*Clientes!T30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!X30*12*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X31*Clientes!T31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!X31*12*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!X32*12*(1-$C32)","v":0},null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+$X32*Clientes!T32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!U32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!V32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!W32*12*(1-$C32)","v":0},{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+J32","v":1.24E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X33*Clientes!T33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!X33*12*(1-$C33)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11522992723858605,null,1,0,null,{"$f":"+J33","v":1.24E-3},{"$f":"+K33","v":0},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X34*Clientes!T34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!X34*12*(1-$C34)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X35*Clientes!T35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!X35*12*(1-$C35)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X36*Clientes!T36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!X36*12*(1-$C36)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X37*Clientes!T37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!X37*12*(1-$C37)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X38*Clientes!T38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!X38*12*(1-$C38)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X39*Clientes!T39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!X39*12*(1-$C39)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X40*Clientes!T40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!X40*12*(1-$C40)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X41*Clientes!T41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!X41*12*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X42*Clientes!T42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!X42*12*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!X43*12*(1-$C43)","v":0},null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+$X43*Clientes!T43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!U43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!V43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!W43*12*(1-$C43)","v":0},{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+J43","v":1.24E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X44*Clientes!T44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!X44*12*(1-$C44)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11522992723858605,null,1,0,null,{"$f":"+J44","v":1.24E-3},{"$f":"+K44","v":0},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X45*Clientes!T45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!X45*12*(1-$C45)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X46*Clientes!T46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!X46*12*(1-$C46)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X47*Clientes!T47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!X47*12*(1-$C47)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X48*Clientes!T48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!X48*12*(1-$C48)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X49*Clientes!T49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!X49*12*(1-$C49)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X50*Clientes!T50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!X50*12*(1-$C50)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X51*Clientes!T51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!X51*12*(1-$C51)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X52*Clientes!T52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!X52*12*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X53*Clientes!T53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!X53*12*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!X54*12*(1-$C54)","v":0},null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+$X54*Clientes!T54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!U54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!V54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!W54*12*(1-$C54)","v":0},{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+J54","v":1.24E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X55*Clientes!T55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!X55*12*(1-$C55)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11522992723858605,null,1,0,null,{"$f":"+J55","v":1.24E-3},{"$f":"+K55","v":0},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X56*Clientes!T56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!X56*12*(1-$C56)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X57*Clientes!T57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!X57*12*(1-$C57)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X58*Clientes!T58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!X58*12*(1-$C58)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X59*Clientes!T59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!X59*12*(1-$C59)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X60*Clientes!T60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!X60*12*(1-$C60)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X61*Clientes!T61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!X61*12*(1-$C61)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X62*Clientes!T62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!X62*12*(1-$C62)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X63*Clientes!T63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!X63*12*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11522992723858605,null,1,0,null,1.24E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X64*Clientes!T64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!X64*12*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+$X65*Clientes!T65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X66*Clientes!T66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!X66*12*(1-$C66)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11522992723858605,null,1,0,null,{"$f":"+J66","v":0},{"$f":"+K66","v":0},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X67*Clientes!T67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!X67*12*(1-$C67)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X68*Clientes!T68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!X68*12*(1-$C68)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X69*Clientes!T69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!X69*12*(1-$C69)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X70*Clientes!T70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!X70*12*(1-$C70)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X71*Clientes!T71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!X71*12*(1-$C71)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X72*Clientes!T72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!X72*12*(1-$C72)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X73*Clientes!T73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!X73*12*(1-$C73)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X74*Clientes!T74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!X74*12*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11522992723858605,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X75*Clientes!T75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!X75*12*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E12","v":6.5359615170709577E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M77:M79)","v":868.39234439365794},{"$f":"+SUM(N77:N79)","v":890.65769029157616},{"$f":"+SUM(O77:O79)","v":914.66934083243336},{"$f":"+SUM(P77:P79)","v":940.02384197037327},{"$f":"+SUM(Q77:Q79)","v":2959.7044432624357},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":0},null,null,0,null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":807.91203004132808},{"$f":"+SUM(AA77:AA79)","v":828.6266769634168},{"$f":"+SUM(AB77:AB79)","v":850.96600487015019},{"$f":"+SUM(AC77:AC79)","v":874.5546587974726},{"$f":"+SUM(AD77:AD79)","v":2753.571977592801},{"$f":"+$X76*Clientes!T76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":0},{"$f":"+SUM(AI77:AI79)","v":0},null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":859.36296281399609},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.5359615170709577E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":60.824996459790313},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":62.384532992050396},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":64.066386325477851},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":65.842297239376748},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":207.30723093737362},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.93035369928950795},0,null,1.1536385871189899E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":56.588760465637151},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":58.039681047602436},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":59.604399518019072},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":61.256624806373516},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":192.86904919204989},{"$f":"+$X77*Clientes!T77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":60.192549494817925},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5359615170709577E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":374.54364656347184},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":384.146844816476},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":394.50323638492068},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":405.4388087380284},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":1276.5410728069505},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R78)","v":0},null,{"$f":"+J78*T78","v":1.1536385871189899E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":348.45806712570806},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":357.392438145401},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":367.02754535239416},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":377.201495544956},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":1187.6347093809436},{"$f":"+$X78*Clientes!T78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":370.64921160570981},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5359615170709577E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.24E-3},null,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":433.02370137039577},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":444.12631248304979},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":456.0997181220348},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":468.74273599296805},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":1475.8561395181116},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R79)","v":0},null,{"$f":"+J79*T79","v":1.1536385871189899E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":402.86520244998286},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":413.19455777041338},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":424.33405999973695},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":436.09653844614309},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":1373.0682190198077},{"$f":"+$X79*Clientes!T79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!X79*12*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":428.52120171346837},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E13","v":0.2077159904650018},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":275983.15886074508},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":283056.55282604415},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":290684.53216460341},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":298739.17846016824},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":940608.26140150195},{"$f":"+K80*Clientes!X80*12*(1-$C80)","v":0},null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":256761.95278769813},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":263342.71102984616},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":270439.4298255787},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":277933.09980312595},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":875098.37557715969},{"$f":"+$X80*Clientes!T80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!U80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!V80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!W80*12*(1-$C80)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0},null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":273113.53746552882},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.2077159904650018},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.25E-3},null,null,{"$f":"+SUM(M82:M91)","v":75519.004641716063},{"$f":"+SUM(N82:N91)","v":77452.84821336891},{"$f":"+SUM(O82:O91)","v":79538.195208068122},{"$f":"+SUM(P82:P91)","v":81740.229818739928},{"$f":"+SUM(Q82:Q91)","v":257376.31015939699},{"$f":"+K81*Clientes!X81*12*(1-$C81)","v":0},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":70259.385335082057},{"$f":"+SUM(AA82:AA91)","v":72058.54385581649},{"$f":"+SUM(AB82:AB91)","v":73998.654146637185},{"$f":"+SUM(AC82:AC91)","v":76047.325192639226},{"$f":"+SUM(AD82:AD91)","v":239451.00226627869},{"$f":"+$X81*Clientes!T81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!U81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!V81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!W81*12*(1-$C81)","v":0},{"$f":"+SUM(AI82:AI91)","v":0},null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+J81","v":1.25E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":75208.505588144573},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":77134.388047664892},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":79211.149528205962},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":81404.118480183359},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":256318.04953052656},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":69970.511391965934},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":71762.263262577413},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":73694.385988540773},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":75734.62276543997},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":238466.44557539665},{"$f":"+$X82*Clientes!T82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!X82*12*(1-$C82)","v":0},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":74426.501578809766},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2077159904650018,null,1,0,null,{"$f":"+J82","v":1.25E-3},{"$f":"+K82","v":0},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":310.49905357148538},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":318.46016570401173},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":327.04567986216705},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":336.11133855657249},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":1058.2606288704378},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":288.87394311612252},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":296.28059323907695},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":304.26815809641914},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":312.7024271992554},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":984.55669088205286},{"$f":"+$X83*Clientes!T83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!X83*12*(1-$C83)","v":0},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":307.27054234275226},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,{"$f":"+G83","v":1},0,null,1.25E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X84*Clientes!T84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!X84*12*(1-$C84)","v":0},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X85*Clientes!T85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!X85*12*(1-$C85)","v":0},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X86*Clientes!T86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!X86*12*(1-$C86)","v":0},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.2077159904650018},null,1,0,null,1.25E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X87*Clientes!T87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!X87*12*(1-$C87)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X88*Clientes!T88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!X88*12*(1-$C88)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X89*Clientes!T89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!X89*12*(1-$C89)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X90*Clientes!T90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!X90*12*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X91*Clientes!T91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!X91*12*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.25E-3},null,null,{"$f":"+SUM(M93:M102)","v":67360.567493977869},{"$f":"+SUM(N93:N102)","v":69087.377761781419},{"$f":"+SUM(O93:O102)","v":70949.603627152479},{"$f":"+SUM(P93:P102)","v":72915.982248302229},{"$f":"+SUM(Q93:Q102)","v":229580.6960374442},{"$f":"+K92*Clientes!X92*12*(1-$C92)","v":0},null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":62669.153154262865},{"$f":"+SUM(AA93:AA102)","v":64275.697474885004},{"$f":"+SUM(AB93:AB102)","v":66008.226197645577},{"$f":"+SUM(AC93:AC102)","v":67837.653822036053},{"$f":"+SUM(AD93:AD102)","v":213591.24984389622},{"$f":"+$X92*Clientes!T92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!U92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!V92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!W92*12*(1-$C92)","v":0},{"$f":"+SUM(AI93:AI102)","v":0},null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+J92","v":1.25E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":67153.330623605289},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":68874.827393850472},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":70731.323016039751},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":72691.65093038675},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":228874.37948593454},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":62476.349565282559},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":64077.9504537951},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":65805.148023613685},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":67628.946350546888},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":212934.12562732981},{"$f":"+$X93*Clientes!T93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!X93*12*(1-$C93)","v":0},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":66455.08282068494},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2077159904650018,null,1,0,null,{"$f":"+J93","v":1.25E-3},{"$f":"+K93","v":0},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":207.23687037257636},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":212.55036793095164},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":218.28061111272646},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":224.33131791548328},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":706.31655150965798},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":192.80358898030664},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":197.74702108990684},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":203.07817403189955},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":208.7074714891605},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":657.12421656641857},{"$f":"+$X94*Clientes!T94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!X94*12*(1-$C94)","v":0},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":205.08206005895545},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X95*Clientes!T95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!X95*12*(1-$C95)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X96*Clientes!T96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!X96*12*(1-$C96)","v":0},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X97*Clientes!T97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!X97*12*(1-$C97)","v":0},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X98*Clientes!T98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!X98*12*(1-$C98)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X99*Clientes!T99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!X99*12*(1-$C99)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X100*Clientes!T100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!X100*12*(1-$C100)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X101*Clientes!T101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!X101*12*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X102*Clientes!T102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!X102*12*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.25E-3},null,null,{"$f":"+SUM(M104:M113)","v":29491.854701157099},{"$f":"+SUM(N104:N113)","v":30248.017915091124},{"$f":"+SUM(O104:O113)","v":31063.488149781384},{"$f":"+SUM(P104:P113)","v":31924.563524763587},{"$f":"+SUM(Q104:Q113)","v":100515.82555119345},{"$f":"+K103*Clientes!X103*12*(1-$C103)","v":0},null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":27437.856120130171},{"$f":"+SUM(AA104:AA113)","v":28141.355363480339},{"$f":"+SUM(AB104:AB113)","v":28900.031112984896},{"$f":"+SUM(AC104:AC113)","v":29701.135773466693},{"$f":"+SUM(AD104:AD113)","v":93515.27013869166},{"$f":"+$X103*Clientes!T103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!U103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!V103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!W103*12*(1-$C103)","v":0},{"$f":"+SUM(AI104:AI113)","v":0},null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+J103","v":1.25E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":28877.47270235117},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":29617.883327256535},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":30416.365473614183},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":31259.502702102556},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":98421.853692199205},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":26866.263554764191},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":27555.107318638158},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":28297.978137318616},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":29082.393976851479},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":91567.135673468234},{"$f":"+$X104*Clientes!T104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!X104*12*(1-$C104)","v":0},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":28577.210128908217},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2077159904650018,null,1,0,null,{"$f":"+J104","v":1.25E-3},{"$f":"+K104","v":0},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":614.38199880592879},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":630.13458783458952},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":647.12267616719896},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":665.06082266102987},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":2093.9718589942513},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":571.59256536597786},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":586.24804484217952},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":602.05297566627985},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":618.74179661521259},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":1948.1344652234297},{"$f":"+$X105*Clientes!T105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!X105*12*(1-$C105)","v":0},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":607.99376940857326},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X106*Clientes!T106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!X106*12*(1-$C106)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X107*Clientes!T107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!X107*12*(1-$C107)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X108*Clientes!T108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!X108*12*(1-$C108)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X109*Clientes!T109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!X109*12*(1-$C109)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X110*Clientes!T110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!X110*12*(1-$C110)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X111*Clientes!T111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!X111*12*(1-$C111)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X112*Clientes!T112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!X112*12*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X113*Clientes!T113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!X113*12*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.25E-3},null,null,{"$f":"+SUM(M115:M124)","v":103611.73202389407},{"$f":"+SUM(N115:N124)","v":106268.30893580272},{"$f":"+SUM(O115:O124)","v":109133.24517960141},{"$f":"+SUM(P115:P124)","v":112158.40286836249},{"$f":"+SUM(Q115:Q124)","v":353135.42965346726},{"$f":"+K114*Clientes!X114*12*(1-$C114)","v":0},null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":96395.558178223015},{"$f":"+SUM(AA115:AA124)","v":98867.114335664315},{"$f":"+SUM(AB115:AB124)","v":101532.51836831101},{"$f":"+SUM(AC115:AC124)","v":104346.98501498398},{"$f":"+SUM(AD115:AD124)","v":328540.85332829301},{"$f":"+$X114*Clientes!T114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!U114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!V114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!W114*12*(1-$C114)","v":0},{"$f":"+SUM(AI115:AI124)","v":0},null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+J114","v":1.25E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":103611.73202389407},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":106268.30893580272},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":109133.24517960141},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":112158.40286836249},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":353135.42965346726},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.93035369928950784},0,null,1.1629421241118848E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":96395.558178223015},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":98867.114335664315},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":101532.51836831101},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":104346.98501498398},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":328540.85332829301},{"$f":"+$X115*Clientes!T115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!X115*12*(1-$C115)","v":0},{"$f":"+Q115*T115-AD115","v":0},"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":102534.39656531555},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2077159904650018,null,1,0,null,{"$f":"+J115","v":1.25E-3},{"$f":"+K115","v":0},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X116*Clientes!T116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!X116*12*(1-$C116)","v":0},{"$f":"+Q116*T116-AD116","v":0},"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X117*Clientes!T117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!X117*12*(1-$C117)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X118*Clientes!T118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!X118*12*(1-$C118)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X119*Clientes!T119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!X119*12*(1-$C119)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X120*Clientes!T120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!X120*12*(1-$C120)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X121*Clientes!T121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!X121*12*(1-$C121)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X122*Clientes!T122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!X122*12*(1-$C122)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X123*Clientes!T123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!X123*12*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2077159904650018,null,1,0,null,1.25E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X124*Clientes!T124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!X124*12*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+$X125*Clientes!T125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X126*Clientes!T126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!X126*12*(1-$C126)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2077159904650018,null,1,0,null,{"$f":"+J126","v":0},{"$f":"+K126","v":0},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X127*Clientes!T127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!X127*12*(1-$C127)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X128*Clientes!T128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!X128*12*(1-$C128)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X129*Clientes!T129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!X129*12*(1-$C129)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X130*Clientes!T130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!X130*12*(1-$C130)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X131*Clientes!T131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!X131*12*(1-$C131)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X132*Clientes!T132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!X132*12*(1-$C132)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X133*Clientes!T133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!X133*12*(1-$C133)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X134*Clientes!T134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!X134*12*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2077159904650018,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X135*Clientes!T135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!X135*12*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E14","v":0.59025253473547945},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":803803.25793697149},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":816814.03074370197},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":830393.51233925577},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":844954.34650303866},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":2702815.1027815333},{"$f":"+K136*Clientes!X136*12*(1-$C136)","v":0},null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},0,null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":739534.14861104696},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":751504.62857039995},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":763998.34548580798},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":777394.94967974629},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":2486708.0920009837},{"$f":"+$X136*Clientes!T136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!U136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!V136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!W136*12*(1-$C136)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":787334.80469252495},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.59025253473547945},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.3500000000000001E-3},null,null,{"$f":"+SUM(M138:M147)","v":254680.00445064736},257722.53134891094,260808.21028907978,264171.27345711261,851175.18470405135,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":234316.74156567774},{"$f":"+SUM(AA138:AA147)","v":237115.9993655385},{"$f":"+SUM(AB138:AB147)","v":239954.95893104421},{"$f":"+SUM(AC138:AC147)","v":243049.12411653955},{"$f":"+SUM(AD138:AD147)","v":783118.39286961441},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+J137","v":1.3500000000000001E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":190728.99218551652},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":193037.49113601338},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":195384.47045029761},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":197941.0465722509},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":637592.13718689594},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":175479.01362502214},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":177602.93361298894},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":179762.25721843401},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":182114.41905286175},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":586612.64890342392},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":188745.82770938348},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59025253473547945,null,1,0,null,{"$f":"+J138","v":1.3500000000000001E-3},{"$f":"+K138","v":0},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":58.393738342933716},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":59.90073788682755},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":61.52982131297383},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":63.252393089159796},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":199.07747217494006},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":53.724792905783339},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":55.111298389116605},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":56.610126383001059},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":58.194967747283009},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":183.15998030463072},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":57.786571146256698},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":63637.334325993557},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":64366.848595956879},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":65100.88855286139},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":65902.350709821054},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":212531.01643523446},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":58549.130519125698},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":59220.315550051811},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":59895.664410877689},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":60633.044644210371},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":195537.82936420492},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":62975.64519659074},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":1.4043965079158973},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":1.4406983645798579},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":1.4799638668265269},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":1.5214966302969954},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":4.7882395001456075},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":1.2921062032761133},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":1.3255054989319757},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":1.3616314781278109},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":1.3998434367996744},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":4.4053897357599814},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1.3897938550470821},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":253.87980428643274},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":256.85018068926001},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":259.84150074098557},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":263.10228532119174},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":848.16537024589752},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":233.58052242085904},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":236.31339860968808},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":239.06554387139522},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":242.06560828332113},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":780.34923194521002},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":251.24000944822205},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.3500000000000001E-3},null,null,{"$f":"+SUM(M149:M158)","v":208246.07479794737},211174.95741015262,214183.22572328328,217428.26104106251,698080.06270975305,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":191595.49567211184},{"$f":"+SUM(AA149:AA158)","v":194290.19575899397},{"$f":"+SUM(AB149:AB158)","v":197057.93416236225},{"$f":"+SUM(AC149:AC158)","v":200043.50856412065},{"$f":"+SUM(AD149:AD158)","v":642264.18559612811},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+J148","v":1.3500000000000001E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":146952.96307062742},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":149191.6926796331},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":151505.84326553246},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":153991.86014843395},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":493435.33635167801},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":135203.15245951482},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":137262.88160221028},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":139392.00134190044},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":141679.2455907579},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":453982.08798011311},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":145424.97357786749},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59025253473547945,null,1,0,null,{"$f":"+J149","v":1.3500000000000001E-3},{"$f":"+K149","v":0},null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":157.71857776284043},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":161.77179215204413},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":166.14661644816076},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":170.76837582421396},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":537.59948619239697},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":145.10798876997498},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":148.83712326011269},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":152.86215292900869},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":157.11437367022222},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":494.61503718638249},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":156.07864941706876},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":48339.255452399317},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":48945.047912158312},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":49556.764841726916},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":50220.113639719209},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":161678.46239797754},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":44474.228951539269},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":45031.58450656986},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":45594.390832909667},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":46204.700736124643},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":148751.25580494606},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":39764.119009127149},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12503.812625702532},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12580.398441407362},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12654.659573448047},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":12741.628461347333},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":41450.656271821063},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":11504.054422812587},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":11574.516722453322},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":11642.840211461755},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":11722.855391585957},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":38136.416458458829},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":12373.800314876724},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":3.6547923973930496},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":3.7487571102087016},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":3.8501934988094999},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":3.9573651355218948},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":12.457955572178598},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":3.3625688341862054},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":3.4490204791695276},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":3.5423463926207925},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":3.6409489851442083},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":11.461863928184986},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3.6167905479253979},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":288.67027905785875},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":292.29782769159675},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":295.96123262889438},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":299.93305060229039},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":965.55024651186375},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":265.58928064099314},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":268.92678402121317},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":272.2972767687487},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":275.9515229967775},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":888.34845149548892},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":246.24328887854452},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.3500000000000001E-3},null,null,{"$f":"+SUM(M160:M169)","v":340877.17868837685},347916.54198463843,355402.07632689265,363354.81200486346,1153559.8553677292,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":313621.9113732574},{"$f":"+SUM(AA160:AA169)","v":320098.43344586744},{"$f":"+SUM(AB160:AB169)","v":326985.45239240152},{"$f":"+SUM(AC160:AC169)","v":334302.31699908612},{"$f":"+SUM(AD160:AD169)","v":1061325.5135352409},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+J159","v":1.3500000000000001E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":311226.4532723584},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":317963.65216063487},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":325144.60965354909},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":332761.02589472744},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":1054704.085042967},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":286341.94732768432},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":292540.46493092529},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":299147.2598565449},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":306154.69587371615},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":970373.88175155292},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":307990.37867724767},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59025253473547945,null,1,0,null,{"$f":"+J160","v":1.3500000000000001E-3},{"$f":"+K160","v":0},null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":1676.8709539149929},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":1719.8946698100706},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":1766.3043828519069},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":1815.3166535973039},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":5715.3760777992466},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":1542.7946092392654},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":1582.3783093429602},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":1625.0772748955094},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":1670.170707348396},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":5258.3959320287304},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1659.4351625926704},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":27975.150335364906},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":28234.336435676098},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":28492.550543358197},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":28779.906300768078},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":93144.86335123147},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":25738.361696404547},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":25976.82424321906},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":26214.392514308372},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":26478.772377547572},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":85697.347623025737},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":27684.269941546157},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.2958732614754658},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.3412814825729571},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.3882528665975156},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.4368442293739256},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":-4.4691042686220683},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.92004373123483396},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.242059037167026E-3,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":-1.192260070695347},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.2340376198626199},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.2772533472818446},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-1.3219595259964367},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":-4.1117713665805997},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59025253473547945,null,1,0,null,1.3500000000000001E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59025253473547945,null,1,0,null,{"$f":"+J171","v":0},{"$f":"+K171","v":0},null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59025253473547945,null,1,0,null,{"$f":"+J182","v":0},{"$f":"+K182","v":0},null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59025253473547945,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X192*Clientes!T192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!X192*12*(1-$C192)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X193*Clientes!T193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11522992723858605},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X194*Clientes!T194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!X194*12*(1-$C194)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.2077159904650018},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X195*Clientes!T195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!X195*12*(1-$C195)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E15","v":4.528814088777095E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M197,M201,M205)","v":60.167889700395591},{"$f":"+SUM(N197,N201,N205)","v":61.712721527797505},63.379567116253298,65.140151932720499,205.08001992138361,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R196=0,0,$E196*$F$4*H196/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":55.977418761206124},57.414658766609662,58.965414725973908,60.603381322887117,{"$f":"+SUM(AD197,AD201,AD205)","v":190.79695518422523},{"$f":"+Potencia!T196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!U196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!V196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!W196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":59.542275208909935},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.528814088777095E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.2999999999999999E-3},null,null,{"$f":"+SUM(M198:M200)","v":60.167889700395591},{"$f":"+SUM(N198:N200)","v":61.712721527797505},63.379567116253298,65.140151932720499,205.08001992138361,{"$f":"+K197*Clientes!X205*12*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,1.2094598090763603E-3,0,null,{"$f":"+SUM(Z198:Z200)","v":55.977418761206124},{"$f":"+SUM(AA198:AA200)","v":57.414658766609662},58.965414725973908,60.603381322887117,190.79695518422523,{"$f":"+$X197*Clientes!T205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!U205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!V205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!W205*12*(1-$C197)","v":0},{"$f":"+SUM(AI198:AI200)","v":0},null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":59.542275208909935},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.528814088777095E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.2999999999999999E-3},null,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":14.355169844890819},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":14.725375870150877},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":15.125467984098952},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":15.54845618861127},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":48.938488516071757},{"$f":"+K198*Clientes!X206*12*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.93035369928950795},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,1.2094598090763603E-3,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":13.355385369123365},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":13.699807914223326},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":14.072035092491479},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":14.46556373331534},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":45.530103828564471},{"$f":"+$X198*Clientes!T206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!U206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!V206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!W206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!X206*12*(1-$C198)","v":0},null,"BTSH_1 Punta",{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":14.205907467110556},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.2999999999999999E-3},null,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":18.458245827890583},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":18.931510281083973},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":19.441893578769552},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":19.980820041985208},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":62.910448882162058},{"$f":"+K199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.93035369928950795},0,null,{"$f":"+J199*T199","v":1.2094598090763603E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":17.172697288373133},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":17.613000623143829},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":18.087837612201184},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":18.589229840898881},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":58.528968841482971},{"$f":"+$X199*Clientes!T207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!U207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"+A199","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":18.266320431556512},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.2999999999999999E-3},null,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":27.354474027614192},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":28.055835376562655},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":28.812205553384793},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":29.610875702124023},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":93.23108252314978},{"$f":"+K200*Clientes!X208*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.93035369928950795},0,null,1.2094598090763603E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":25.44933610370963},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":26.101850229242512},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":26.805542021281248},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":27.548587748672894},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":86.737882514177798},{"$f":"+$X200*Clientes!T208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!U208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!X208*12*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":27.070047310242867},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!X209*12*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+$X201*Clientes!T209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!U209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!V209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!W209*12*(1-$C201)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X210*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X202*Clientes!T210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!U210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!X210*12*(1-$C202)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X211*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X203*Clientes!T211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!U211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!X211*12*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X212*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X204*Clientes!T212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!U212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!X212*12*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!X213*12*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+$X205*Clientes!T213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!U213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!V213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!W213*12*(1-$C205)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X214*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X206*Clientes!T214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!U214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!X214*12*(1-$C206)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X215*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X207*Clientes!T215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!U215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!X215*12*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.528814088777095E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X216*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X208*Clientes!T216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!U216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!X216*12*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E16","v":1.9055823921081933E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":258.44856165361989},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":261.53616302445039},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":264.66755572669581},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":268.08044205277355},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":863.77046158551059},{"$f":"+K209*Clientes!X209*12*(1-$C209)","v":0},null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":240.20964931985608},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":243.07935630441534},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":245.98976423269494},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":249.16180056483893},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":802.81352058126129},{"$f":"+$X209*Clientes!T209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!U209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!V209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!W209*12*(1-$C209)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":255.50700483674001},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.9055823921081933E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.3699999999999999E-3},null,null,{"$f":"+SUM(M211:M220)","v":258.44856165361989},{"$f":"+SUM(N211:N220)","v":261.53616302445039},{"$f":"+SUM(O211:O220)","v":264.66755572669581},{"$f":"+SUM(P211:P220)","v":268.08044205277355},{"$f":"+SUM(Q211:Q220)","v":863.77046158551059},{"$f":"+K210*Clientes!X210*12*(1-$C210)","v":0},null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":240.20964931985608},{"$f":"+SUM(AA211:AA220)","v":243.07935630441534},{"$f":"+SUM(AB211:AB220)","v":245.98976423269494},{"$f":"+SUM(AC211:AC220)","v":249.16180056483893},{"$f":"+SUM(AD211:AD220)","v":802.81352058126129},{"$f":"+$X210*Clientes!T210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!U210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!V210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!W210*12*(1-$C210)","v":0},{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.9055823921081933E-4},null,1,0,null,{"$f":"+J210","v":1.3699999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":193.55012698456119},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":195.89282591950987},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":198.27457529770948},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":200.8690266214694},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":647.02322077180474},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":179.89114673845921},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":182.0685196208056},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":184.28218712680584},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":186.69354603966005},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":601.36229804868867},{"$f":"+$X211*Clientes!T211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!X211*12*(1-$C211)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":191.53762887513128},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J211","v":1.3699999999999999E-3},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":5.9258830762829028E-2},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":6.0788156225891656E-2},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":6.2441374221314183E-2},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":6.4189465579369567E-2},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0.20202676805901326},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":5.5076889828937797E-2},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":5.6498289626358784E-2},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":5.8034838765533128E-2},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":5.9659565981698998E-2},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0.18776958477996533},{"$f":"+$X212*Clientes!T212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!X212*12*(1-$C212)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":5.8642668496571612E-2},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":64.580109649341608},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":65.320431538119195},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":66.06534616105192},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":66.878681831448034},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":215.67962408612678},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":60.022642001377626},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":60.710718809192933},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":61.403064238407268},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":62.159002189522745},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":200.45894833263532},{"$f":"+$X213*Clientes!T213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!X213*12*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":63.908617718021716},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X214*Clientes!T214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!X214*12*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":1.4252023821072436E-3},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":1.462042044055115E-3},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":1.5018892574461787E-3},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":1.5440373211162096E-3},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":4.8591763816292453E-3},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":1.324624761791587E-3},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":1.3588646206669488E-3},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":1.3958997857837472E-3},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":1.4350734284185168E-3},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":4.5162605941635337E-3},{"$f":"+$X215*Clientes!T215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!X215*12*(1-$C215)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X216*Clientes!T216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,$E217*$F$4*H217/R217)","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X217*Clientes!T217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!X217*12*(1-$C217)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0.25764098657215767},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0.2606553685513231},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0.26369100445566679},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0.26700009695557975},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":0.86073078313842932},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.92942923645205622},0,null,1.2733180539393168E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":0.23945906542851494},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0.2422607201697855},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0.24508212893050613},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0.24815769624604947},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0.79998835456313067},{"$f":"+$X218*Clientes!T218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!X218*12*(1-$C218)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2.1155750904605576E-3},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X219*Clientes!T219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!X219*12*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9055823921081933E-4,null,1,0,null,1.3699999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X220*Clientes!T220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!X220*12*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!X221*12*(1-$C221)","v":0},null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+$X221*Clientes!T221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!U221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!V221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!W221*12*(1-$C221)","v":0},{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X222*Clientes!T222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!X222*12*(1-$C222)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X223*Clientes!T223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!X223*12*(1-$C223)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X224*Clientes!T224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!X224*12*(1-$C224)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X225*Clientes!T225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!X225*12*(1-$C225)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X226*Clientes!T226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!X226*12*(1-$C226)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X227*Clientes!T227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!X227*12*(1-$C227)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X228*Clientes!T228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!X228*12*(1-$C228)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X229*Clientes!T229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!X229*12*(1-$C229)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X230*Clientes!T230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!X230*12*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X231*Clientes!T231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!X231*12*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!X232*12*(1-$C232)","v":0},null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+$X232*Clientes!T232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!U232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!V232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!W232*12*(1-$C232)","v":0},{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X233*Clientes!T233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!X233*12*(1-$C233)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X234*Clientes!T234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!X234*12*(1-$C234)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X235*Clientes!T235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!X235*12*(1-$C235)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X236*Clientes!T236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!X236*12*(1-$C236)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X237*Clientes!T237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!X237*12*(1-$C237)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X238*Clientes!T238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!X238*12*(1-$C238)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X239*Clientes!T239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!X239*12*(1-$C239)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X240*Clientes!T240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!X240*12*(1-$C240)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X241*Clientes!T241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!X241*12*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X242*Clientes!T242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!X242*12*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!X243*12*(1-$C243)","v":0},null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+$X243*Clientes!T243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!U243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!V243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!W243*12*(1-$C243)","v":0},{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X244*Clientes!T244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!X244*12*(1-$C244)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X245*Clientes!T245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!X245*12*(1-$C245)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X246*Clientes!T246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!X246*12*(1-$C246)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X247*Clientes!T247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!X247*12*(1-$C247)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X248*Clientes!T248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!X248*12*(1-$C248)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X249*Clientes!T249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!X249*12*(1-$C249)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X250*Clientes!T250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!X250*12*(1-$C250)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X251*Clientes!T251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!X251*12*(1-$C251)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X252*Clientes!T252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!X252*12*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X253*Clientes!T253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!X253*12*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!X254*12*(1-$C254)","v":0},null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+$X254*Clientes!T254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!U254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!V254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!W254*12*(1-$C254)","v":0},{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!X255*12*(1-$C255)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9055823921081933E-4,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!X256*12*(1-$C256)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!X257*12*(1-$C257)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!X258*12*(1-$C258)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!X259*12*(1-$C259)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!X260*12*(1-$C260)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!X261*12*(1-$C261)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!X262*12*(1-$C262)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!X263*12*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9055823921081933E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!X264*12*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!T266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!X266*12*(1-$C266)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!T267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!X267*12*(1-$C267)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!X268*12*(1-$C268)","v":0},null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!T268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!U268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!V268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!W268*12*(1-$C268)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!X269*12*(1-$C269)","v":0},null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!T269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!U269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!V269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!W269*12*(1-$C269)","v":0},{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!T270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!X270*12*(1-$C270)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!T271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!X271*12*(1-$C271)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!T272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!X272*12*(1-$C272)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!T273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!X273*12*(1-$C273)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!T274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!X274*12*(1-$C274)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!T275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!X275*12*(1-$C275)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!T276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!X276*12*(1-$C276)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!T277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!X277*12*(1-$C277)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!T278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!X278*12*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!T279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!X279*12*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!X280*12*(1-$C280)","v":0},null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!T280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!U280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!V280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!W280*12*(1-$C280)","v":0},{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!T281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!X281*12*(1-$C281)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!T282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!X282*12*(1-$C282)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!T283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!X283*12*(1-$C283)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!T284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!X284*12*(1-$C284)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!T285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!X285*12*(1-$C285)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!T286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!X286*12*(1-$C286)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!T287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!X287*12*(1-$C287)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!T288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!X288*12*(1-$C288)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!T289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!X289*12*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!T290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!X290*12*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!X291*12*(1-$C291)","v":0},null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!T291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!U291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!V291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!W291*12*(1-$C291)","v":0},{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!T292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!X292*12*(1-$C292)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!T293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!X293*12*(1-$C293)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!T294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!X294*12*(1-$C294)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!T295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!X295*12*(1-$C295)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!T296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!X296*12*(1-$C296)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!T297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!X297*12*(1-$C297)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!T298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!X298*12*(1-$C298)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!T299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!X299*12*(1-$C299)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!T300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!X300*12*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!T301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!X301*12*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!X302*12*(1-$C302)","v":0},null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!T302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!U302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!V302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!W302*12*(1-$C302)","v":0},{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!T303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!X303*12*(1-$C303)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!T304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!X304*12*(1-$C304)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!T305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!X305*12*(1-$C305)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!T306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!X306*12*(1-$C306)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!T307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!X307*12*(1-$C307)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!T308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!X308*12*(1-$C308)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!T309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!X309*12*(1-$C309)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!T310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!X310*12*(1-$C310)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!T311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!X311*12*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!T312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!X312*12*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!X313*12*(1-$C313)","v":0},null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!T313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!U313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!V313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!W313*12*(1-$C313)","v":0},{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!X314*12*(1-$C314)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!X315*12*(1-$C315)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!X316*12*(1-$C316)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!X317*12*(1-$C317)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!X318*12*(1-$C318)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!X319*12*(1-$C319)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!X320*12*(1-$C320)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!X321*12*(1-$C321)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!X322*12*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!X323*12*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!X324*12*(1-$C324)","v":0},null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/R324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!T324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!U324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!V324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!W324*12*(1-$C324)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!X325*12*(1-$C325)","v":0},null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!T325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!U325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!V325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!W325*12*(1-$C325)","v":0},{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!T326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!X326*12*(1-$C326)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!T327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!X327*12*(1-$C327)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!T328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!X328*12*(1-$C328)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!T329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!X329*12*(1-$C329)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!T330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!X330*12*(1-$C330)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!T331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!X331*12*(1-$C331)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!T332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!X332*12*(1-$C332)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!T333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!X333*12*(1-$C333)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!T334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!X334*12*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!T335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!X335*12*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!X336*12*(1-$C336)","v":0},null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!T336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!U336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!V336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!W336*12*(1-$C336)","v":0},{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!T337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!X337*12*(1-$C337)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!T338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!X338*12*(1-$C338)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!T339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!X339*12*(1-$C339)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!T340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!X340*12*(1-$C340)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!T341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!X341*12*(1-$C341)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!T342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!X342*12*(1-$C342)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!T343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!X343*12*(1-$C343)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!T344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!T345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!X345*12*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!T346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!X346*12*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!X347*12*(1-$C347)","v":0},null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!T347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!U347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!V347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!W347*12*(1-$C347)","v":0},{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!T348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!X348*12*(1-$C348)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!T349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!X349*12*(1-$C349)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!T350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!X350*12*(1-$C350)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!T351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!X351*12*(1-$C351)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!T352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!X352*12*(1-$C352)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!T353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!X353*12*(1-$C353)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!T354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!X354*12*(1-$C354)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!T355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!X355*12*(1-$C355)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!T356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!X356*12*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!T357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!X357*12*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!X358*12*(1-$C358)","v":0},null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!T358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!U358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!V358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!W358*12*(1-$C358)","v":0},{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!T359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!X359*12*(1-$C359)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!T360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!X360*12*(1-$C360)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!T361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!X361*12*(1-$C361)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!T362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!X362*12*(1-$C362)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!T363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!X363*12*(1-$C363)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!T364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!X364*12*(1-$C364)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!T365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!X365*12*(1-$C365)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!T366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!X366*12*(1-$C366)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!T367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!X367*12*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!T368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!X368*12*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!X369*12*(1-$C369)","v":0},null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!T369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!U369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!V369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!W369*12*(1-$C369)","v":0},{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X370*Clientes!X370*12*(1-$C370)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X371*Clientes!X371*12*(1-$C371)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X372*Clientes!X372*12*(1-$C372)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X373*Clientes!X373*12*(1-$C373)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X374*Clientes!X374*12*(1-$C374)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X375*Clientes!X375*12*(1-$C375)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X376*Clientes!X376*12*(1-$C376)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X377*Clientes!X377*12*(1-$C377)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X378*Clientes!X378*12*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X379*Clientes!X379*12*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCONAP","index":8,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por el Consumo de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Consumo de AP - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Consumo AP",{"$f":"+Costos!E27","v":2783591.7851322745},{"$f":"+Costos!F27","v":2798247.0945641897},{"$f":"+Costos!G27","v":2812979.562613864},{"$f":"+Costos!H27","v":2827789.5955130672}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":9216285.034579888}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":2783591.7851322745},2839367.5493920906,2898590.5443531116,2961580.9855449265,2783591.7851322745,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!G8","v":2.195112050341078E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":7436.4378847421904},7627.1061498658055,7832.7288144482518,8049.8509183315655,7436.4378847421904,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":6110.2958707742873},{"$f":"+SUM(AA12:AA14)","v":6266.9622117199851},{"$f":"+SUM(AB12:AB14)","v":6435.9161299546267},{"$f":"+SUM(AC12:AC14)","v":6614.318789315781},{"$f":"+SUM(AD12:AD14)","v":6110.2958707742873},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.195112050341078E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":1409.9107081527516},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":1446.0604390950698},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":1485.0454479295438},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":1526.2106918253924},{"$f":"+M12","v":1409.9107081527516},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.82166972487071643},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":2.5964763305914638E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":1158.4809436601481},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":1188.1840831376733},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":1220.216884620778},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":1254.041119246916},{"$f":"+Z12","v":1158.4809436601481},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.195112050341078E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":2056.9243175680649},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":2109.663303249094},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":2166.538687079109},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":2226.5948244772917},{"$f":"+M13","v":2056.9243175680649},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.82166972487071643},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":2.5964763305914638E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":1690.112438096038},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1733.44646595053},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1780.1792469340544},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1829.5255568268174},{"$f":"+Z13","v":1690.112438096038},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.195112050341078E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":3969.6028590213737},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":4071.3824075216421},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":4181.1446794395988},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":4297.0454020288817},{"$f":"+M14","v":3969.6028590213737},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.82166972487071643},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,2.5964763305914638E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":3261.702489018101},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":3345.3316626317824},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":3435.5199983997945},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":3530.7521132420484},{"$f":"+Z14","v":3261.702489018101},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G9","v":9.9941178869692357E-7},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":3.3857331732878784},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":3.4725424602513044},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":3.5661603304529819},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":3.6650137763050719},3.3857331732878784,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.82166972487071654},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,2.5964763305914643E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":2.7819544449811096},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":2.8532830079165703},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":2.9302059775681655},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":3.0114308612239742},2.7819544449811096,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G10","v":8.3669248836140866E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":283448.47896776901},{"$f":"+SUM(N17:N19)","v":290716.02165075159},{"$f":"+SUM(O17:O19)","v":298553.56866190565},{"$f":"+SUM(P17:P19)","v":306829.43017649977},283448.47896776901,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":232901.0337284698},{"$f":"+SUM(AA17:AA19)","v":238872.55352528227},{"$f":"+SUM(AB17:AB19)","v":245312.42862159852},{"$f":"+SUM(AC17:AC19)","v":252112.4534753632},{"$f":"+SUM(AD17:AD19)","v":232901.0337284698},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.3669248836140866E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":7336.9921299763773},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":7525.1106327233038},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":7727.9835532221859},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":7942.2021336939324},7336.9921299763773,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.82166972487071643},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,2.5964763305914638E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":6028.5843048163015},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":6183.15558321146},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":6349.8501199814946},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":6525.8670420599101},6028.5843048163015,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.3669248836140866E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":97373.506619901193},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":99870.137112077107},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":102562.58209733023},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":105405.60196080373},{"$f":"+M18","v":97373.506619901193},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/Q16)","v":0.82166972487071643},{"$f":"IF(R18=0,0,$E18*$F$3*H18/R15)","v":0},null,{"$f":"+J18*T18","v":2.5964763305914638E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":80008.862394071097},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":82060.26808368112},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":84272.568613943586},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":86608.591962965846},{"$f":"+Z18","v":80008.862394071097},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.3669248836140866E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":178737.98021789145},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":183320.77390595118},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":188263.00301135323},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":193481.6260820021},178737.98021789145,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/Q16)","v":0.82166972487071643},{"$f":"IF(R19=0,0,$E19*$F$3*H19/R16)","v":0},null,2.5964763305914638E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":146863.58702958241},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":150629.1298583897},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":154690.00988767346},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":158977.99447033746},146863.58702958241,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G11","v":0.11517631615196029},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":390185.78606244619},400168.33713846887,410932.33016855002,422298.87678544916,390185.78606244619,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.82166972487071643},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":320603.84748239443},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":328806.20747853781},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":337650.65467007487},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":346990.20190151257},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":320603.84748239443},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11517631615196029},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":390185.78606244619},400168.33713846887,410932.33016855002,422298.87678544916,390185.78606244619,0,null,0.82166972487071643,0,null,2.5964763305914638E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":320603.84748239443},{"$f":"+SUM(AA22:AA31)","v":328806.20747853781},{"$f":"+SUM(AB22:AB31)","v":337650.65467007487},{"$f":"+SUM(AC22:AC31)","v":346990.20190151257},{"$f":"+SUM(AD22:AD31)","v":320603.84748239443},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.11517631615196029},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":3.16E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":386435.18289643998},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":396322.01415556867},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":406982.79777652671},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":418240.34805618291},386435.18289643998,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.82166972487071643,0,null,2.5964763305914638E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":317522.09041088284},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":325645.80033141433},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":334405.44347615307},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":343655.43171715649},317522.09041088284,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11517631615196029,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":3.16E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":3725.690409051248},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":3821.2161080070628},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":3924.2340315333531},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":4033.013228316644},3725.690409051248,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.82166972487071643,0,null,2.5964763305914638E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":3061.2870133586057},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":3139.7775881377133},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":3224.4242970183122},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":3313.8048697108966},3061.2870133586057,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":24.912756954975368},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":25.106874893103107},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":25.298360489972151},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":25.515500949610932},24.912756954975368,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.82166972487071643,0,null,2.5964763305914638E-3,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":20.470058152965635},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":20.629558985779525},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":20.786896903475618},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":20.965314645205314},20.470058152965635,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+J32","v":3.16E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11517631615196029,null,1,0,null,{"$f":"+J33","v":3.16E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,{"$f":"+G38","v":1},0,null,3.16E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+J43","v":3.16E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11517631615196029,null,1,0,null,{"$f":"+J44","v":3.16E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":3.16E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11517631615196029,null,1,0,null,{"$f":"+J55","v":3.16E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11517631615196029,null,1,0,null,3.16E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.11517631615196029,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.11517631615196029,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G12","v":6.5324053038702664E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":2212.9998453902895},{"$f":"+SUM(N77:N79)","v":2269.7405655817583},{"$f":"+SUM(O77:O79)","v":2330.93154599233},{"$f":"+SUM(P77:P79)","v":2395.5446295374027},{"$f":"+SUM(Q77:Q79)","v":2212.9998453902895},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":1818.3549741007773},{"$f":"+SUM(AA77:AA79)","v":1864.9771060494681},{"$f":"+SUM(AB77:AB79)","v":1915.2558820879919},{"$f":"+SUM(AC77:AC79)","v":1968.3464966675203},{"$f":"+SUM(AD77:AD79)","v":1818.3549741007773},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.5324053038702664E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":155.00563613946562},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":158.97993891522518},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":163.26595224879841},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":167.79166070679881},155.00563613946562,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.82166972487071654},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,2.5964763305914643E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":127.36343840012512},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":130.62900266843641},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":134.15069006502571},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":137.86932768855601},127.36343840012512,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5324053038702664E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":954.4821960811056},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":978.95486259682593},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":1005.3469572389915},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":1033.2150287194916},{"$f":"+M78","v":954.4821960811056},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.82166972487071654},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":2.5964763305914643E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":784.26912344795937},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":804.37757261078411},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":826.06315775417409},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":848.96150838023425},{"$f":"+Z78","v":784.26912344795937},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.5324053038702664E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.16E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":1103.5120131697183},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":1131.8057640697075},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":1162.3186365045403},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":1194.5379401111122},1103.5120131697183,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.82166972487071654},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":2.5964763305914643E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":906.72241225269295},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":929.97053077024771},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":955.04203426879212},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":981.51566059873005},906.72241225269295,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G13","v":0.20659679009700188},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":699893.29087084951},717831.41796684801,737175.97356943425,757602.55657498655,699893.29087084951,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.82166972487071654},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":575081.12774871127},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":589820.34370437637},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":605715.17938409955},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":622499.0842223207},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":575081.12774871127},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20659679009700188},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.1700000000000001E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":191516.19577139194},196420.4230691035,201708.86304766079,207293.22282032447,191516.19577139194,0,null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":157363.05988776588},{"$f":"+SUM(AA82:AA91)","v":161392.71498218004},{"$f":"+SUM(AB82:AB91)","v":165738.06600435651},{"$f":"+SUM(AC82:AC91)","v":170326.56536234013},{"$f":"+SUM(AD82:AD91)","v":157363.05988776588},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+J81","v":3.1700000000000001E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":190728.77017153465},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":195612.80808887814},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":200879.47520353034},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":206440.844465745},{"$f":"+M82","v":190728.77017153465},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":156716.05611177499},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":160729.12220357679},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":165056.58312265872},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":169626.19187424707},{"$f":"+Z82","v":156716.05611177499},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20659679009700188,null,1,0,null,{"$f":"+J82","v":3.1700000000000001E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":787.42559985728701},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":807.61498022537376},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":829.38784413045562},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":852.3783545794679},787.42559985728701,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":647.00377599089586},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":663.5927786032521},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":681.48288169778812},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":700.37348809306548},647.00377599089586,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,{"$f":"+G83","v":1},0,null,3.1700000000000001E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.20659679009700188},null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.1700000000000001E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":170826.39916472786},175205.59000387765,179928.19479845872,184914.9309816944,170826.39916472786,0,null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":140362.88040233712},{"$f":"+SUM(AA93:AA102)","v":143961.12893429774},{"$f":"+SUM(AB93:AB102)","v":147841.55031653424},{"$f":"+SUM(AC93:AC102)","v":151939.0004642164},{"$f":"+SUM(AD93:AD102)","v":140362.88040233712},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+J92","v":3.1700000000000001E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":170300.84646146299},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":174666.56227080474},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":179374.63516867685},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":184346.02675946074},170300.84646146299,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":139931.04965724042},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":143518.22616516604},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":147386.70712783182},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":151471.54908845588},139931.04965724042,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20659679009700188,null,1,0,null,{"$f":"+J93","v":3.1700000000000001E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":525.55270326485368},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":539.0277330728934},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":553.55962978187438},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":568.90422223366556},525.55270326485368,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":431.83074509669365},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":442.90276913169032},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":454.84318870240844},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":467.45137576052497},431.83074509669365,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,{"$f":"+G99","v":1},0,null,3.1700000000000001E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.1700000000000001E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":74791.343522134412},76708.973432671104,78777.005947845581,80960.693098800431,74791.343522134412,0,null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":61453.782654543415},{"$f":"+SUM(AA104:AA113)","v":63029.441095537972},{"$f":"+SUM(AB104:AB113)","v":64728.680803305077},{"$f":"+SUM(AC104:AC113)","v":66522.950423833885},{"$f":"+SUM(AD104:AD113)","v":61453.782654543415},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+J103","v":3.1700000000000001E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":73233.270773162571},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":75110.952117922585},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":77135.902841085568},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":79274.098852532057},73233.270773162571,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":60173.561447567168},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":61716.395361511015},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":63380.236065089099},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":65137.126993534024},60173.561447567168,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20659679009700188,null,1,0,null,{"$f":"+J104","v":3.1700000000000001E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1558.0727489718354},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1598.0213147485188},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1641.1031067600163},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1686.5942462683718},1558.0727489718354,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.82166972487071654},0,null,2.6046930278401715E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1280.2212069762488},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1313.0457340269561},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1348.444738215981},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1385.8234302998667},1280.2212069762488,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.1700000000000001E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":262759.3524125953},269496.43146119569,276761.90977546916,284433.70967416721,262759.3524125953,0,null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":215901.40480406486},{"$f":"+SUM(AA115:AA124)","v":221437.05869236059},{"$f":"+SUM(AB115:AB124)","v":227406.88225990382},{"$f":"+SUM(AC115:AC124)","v":233710.56797193029},{"$f":"+SUM(AD115:AD124)","v":215901.40480406486},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+J114","v":3.1700000000000001E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":262759.3524125953},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":269496.43146119569},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":276761.90977546916},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":284433.70967416721},262759.3524125953,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.82166972487071654,0,null,2.6046930278401715E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":215901.40480406486},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":221437.05869236059},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":227406.88225990382},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":233710.56797193029},215901.40480406486,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20659679009700188,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":3.1700000000000001E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20659679009700188,null,1,0,null,3.1700000000000001E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20659679009700188,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20659679009700188,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20659679009700188,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G14","v":0.59147404492167799},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":2024393.3903597798},2057161.2626137678,2091361.438484051,2128033.1689706151,2024393.3903597798,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.81329167562157223},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":1646422.2925629411},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":1673072.1302949404},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":1700886.8486350356},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":1730711.6617703959},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":1646422.2925629411},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.59147404492167799},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.3999999999999998E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":641416.30750533403},649078.96784170158,656850.30739471945,665320.24426235748,641416.30750533403,0,null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":521658.54350201477},{"$f":"+SUM(AA138:AA147)","v":527890.52136669809},{"$f":"+SUM(AB138:AB147)","v":534210.88713359612},{"$f":"+SUM(AC138:AC147)","v":541099.41628108651},{"$f":"+SUM(AD138:AD147)","v":521658.54350201477},{"$f":"+AI137","v":0},{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+J137","v":3.3999999999999998E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":480354.49883759714},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":486168.49619440403},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":492079.40706000879},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":498518.19136715028},{"$f":"+M138","v":480354.49883759714},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":390668.31525198993},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":395396.79090436688},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":400204.08550670423},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":405440.69518482528},{"$f":"+Z138","v":390668.31525198993},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59147404492167799,null,1,0,null,{"$f":"+J138","v":3.3999999999999998E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":147.06571138220346},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":150.86111764089898},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":154.96399441785999},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":159.3023233356617},147.06571138220346,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":119.60731883651076},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":122.69409115230988},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":126.03092668111331},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":129.55925347606978},119.60731883651076,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":160271.80496916897},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":162109.10016759511},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":163957.79339239164},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":165976.29067658636},160271.80496916897,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":130347.72481826926},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":131841.98170880871},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":133345.50851931373},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":134987.13555781404},130347.72481826926,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":3.5369986125289259},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":3.6284255107937158},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":3.7273164053408823},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":3.8319174392665061},3.5369986125289259,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":2.8766115282548266},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":2.9509682635414802},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":3.0313954048714615},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":3.1164665550245809},2.8766115282548266,0,{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":639.40098857323801},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":646.88193655072882},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":654.41563149581543},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":662.62797784596444},639.40098857323801,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":520.0195013908185},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":526.10369410666976},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":532.2307854921811},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":538.90981841607834},520.0195013908185,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.3999999999999998E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":524471.59578742296},531848.04088482866,539424.42034012079,547597.10188119451,524471.59578742296,0,null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":426548.38295387314},{"$f":"+SUM(AA149:AA158)","v":432547.58434727287},{"$f":"+SUM(AB149:AB158)","v":438709.39068961213},{"$f":"+SUM(AC149:AC158)","v":445356.16455447348},{"$f":"+SUM(AD149:AD158)","v":426548.38295387314},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+J148","v":3.3999999999999998E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":370103.75884454313},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":375742.04082277947},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":381570.2719280076},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":387831.35148494475},{"$f":"+M149","v":370103.75884454313},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":301002.30618452077},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":305587.87398222758},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":310327.92582370824},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":315420.00970776967},{"$f":"+Z149","v":301002.30618452077},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59147404492167799,null,1,0,null,{"$f":"+J149","v":3.3999999999999998E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":397.21715881011647},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":407.42525430885178},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":418.44333031388635},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":430.08331689061288},397.21715881011647,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":323.05340867431988},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":331.35556776739128},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":340.31647726365156},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":349.78318145085018},323.05340867431988,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":121743.31002826491},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":123269.00955654685},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":124809.62997175666},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":126480.28620373727},121743.31002826491,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":99012.820608604161},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":100253.6593344556},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":101506.63309343839},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":102865.36389973349},99012.820608604161,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":31491.083649917487},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":31683.966445025948},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":31870.994481276557},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":32090.027235985872},31491.083649917487,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":25611.436188780492},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":25768.306160412823},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":25920.414505403292},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":26098.552021496838},25611.436188780492,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59147404492167799,null,{"$f":"+G152","v":1},0,null,3.3999999999999998E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":9.2046623341750884},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":9.4413142034885809},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":9.6967836266313316},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":9.9666973783514372},9.2046623341750884,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":7.4860752532920287},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":7.6785422486249777},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":7.8863134038428226},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":8.1058320112525717},7.4860752532920287,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":727.02144355312566},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":736.15749196402123},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":745.38384513943765},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":755.38694225762026},727.02144355312566,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":591.28048804013588},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":598.71076016079292},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":606.21447639470387},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":614.34991201135585},591.28048804013588,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.3999999999999998E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":858505.48706702283},876234.2538872374,895086.71074921079,915115.82282706315,858505.48706702283,0,null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":698215.36610705312},{"$f":"+SUM(AA160:AA169)","v":712634.02458096959},{"$f":"+SUM(AB160:AB169)","v":727966.57081182732},{"$f":"+SUM(AC160:AC169)","v":744256.08093483606},{"$f":"+SUM(AD160:AD169)","v":698215.36610705312},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+J159","v":3.3999999999999998E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":783829.5860192728},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":800797.34618233948},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":818882.72060893825},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":838064.80595709104},{"$f":"+M160","v":783829.5860192728},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":637482.07741537772},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":651281.81550994318},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":665990.4999815952},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":681591.13031631045},{"$f":"+Z160","v":637482.07741537772},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59147404492167799,null,1,0,null,{"$f":"+J160","v":3.3999999999999998E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4223.2305506007215},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4331.5865758179561},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":4448.4702975529499},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":4571.9086090598757},4223.2305506007215,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":3434.7182510342768},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":3522.8433043468931},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":3617.9038622496337},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":3718.2952134509978},3434.7182510342768,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":70455.934177956049},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":71108.699171332395},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":71759.016183272484},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":72482.726979712184},70455.934177956049,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":57301.224765073079},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":57832.113100323229},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":58361.010512649198},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":58949.598478951069},57301.224765073079,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-3.2636808066789715},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-3.3780422524059968},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-3.4963405529123208},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-3.6187187999047397},-3.2636808066789715,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.81329167562157223,0,null,2.7651916971133455E-3,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-2.6543244319579413},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-2.7473336437797458},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-2.8435446668217055},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-2.9430738763778148},-2.6543244319579413,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,3.3999999999999998E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59147404492167799,null,{"$f":"+G168","v":1},0,null,3.3999999999999998E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,$E169*$F$3*G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*H169/$R$136)","v":0},null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59147404492167799,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59147404492167799,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59147404492167799,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.11517631615196029},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.82166972487071643},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20659679009700188},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.82166972487071654},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G15","v":4.3991527095856667E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":149.03123448867217},{"$f":"+SUM(N197,N201,N205)","v":152.85766409192922},156.98631239564281,161.3471455564308,149.03123448867217,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.82166972487071632},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":122.45445343945048},125.59851479879586,128.99090011459614,132.57406469802794,{"$f":"+SUM(AD197,AD201,AD205)","v":122.45445343945048},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.3991527095856667E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.2200000000000002E-3},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":149.03123448867217},152.85766409192922,156.98631239564281,161.3471455564308,149.03123448867217,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.82166972487071632},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,2.6457765140837069E-3,0,null,{"$f":"+SUM(Z198:Z200)","v":122.45445343945048},{"$f":"+SUM(AA198:AA200)","v":125.59851479879586},{"$f":"+SUM(AB198:AB200)","v":128.99090011459614},{"$f":"+SUM(AC198:AC200)","v":132.57406469802794},{"$f":"+SUM(AD198:AD200)","v":122.45445343945048},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.3991527095856667E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.2200000000000002E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":35.556651461960335},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":36.473623309142944},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":37.464620699075873},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":38.512329944098695},{"$f":"+M198","v":35.556651461960335},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.82166972487071632},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,2.6457765140837069E-3,0,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":29.215824024072905},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":29.969272029461631},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":30.783544582195418},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":31.644415549297825},{"$f":"+Z198","v":29.215824024072905},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.2200000000000002E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":45.719655050621299},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":46.891894696223389},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":48.156074864336894},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":49.490954257840286},45.719655050621299,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.82166972487071632,0,null,{"$f":"+J199*T199","v":2.6457765140837069E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":37.566456386628062},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":38.529650213712479},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":39.568388784633314},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":40.66521876862884},37.566456386628062,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.2200000000000002E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":67.754927976090528},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":69.492146086562883},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":71.365616832230046},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":73.343861354491821},67.754927976090528,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.82166972487071632,0,null,2.6457765140837069E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":55.672173028749519},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":57.099592555621761},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":58.638966747767419},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":60.264430380101267},55.672173028749519,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.3991527095856667E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G16","v":1.9025647360631142E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":645.17816120830662},652.88589601724095,660.70294933233561,669.22270935801851,645.17816120830662,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.8208528881494096},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":529.59635699876389},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":535.92327337776749},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":542.33992416828062},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":549.33339379170252},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":529.59635699876389},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.9025647360631142E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":3.4199999999999999E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":645.17816120830662},652.88589601724095,660.70294933233561,669.22270935801851,645.17816120830662,0,null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":529.59635699876389},{"$f":"+SUM(AA211:AA220)","v":535.92327337776749},{"$f":"+SUM(AB211:AB220)","v":542.33992416828062},{"$f":"+SUM(AC211:AC220)","v":549.33339379170252},{"$f":"+SUM(AD211:AD220)","v":529.59635699876389},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.9025647360631142E-4},null,1,0,null,{"$f":"+J210","v":3.4199999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":483.16893013664179},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":489.0171274779006},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":494.96280840742077},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":501.43946791636887},{"$f":"+M211","v":483.16893013664179},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":396.61061176672274},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":401.41112144476273},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":406.2916508077742},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":411.60803547125465},396.61061176672274,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J211","v":3.4199999999999999E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.14793080380209875},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.1517485359799631},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.15587554732620035},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.16023939582587146},0.14793080380209875,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0.12142942754721643},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0.12456322403159732},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0.12795089321458153},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0.13153297085898308},0.12142942754721643,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":161.21458029251701},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":163.06268310975742},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":164.92225100058218},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":166.95262179821336},161.21458029251701,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":132.33345384490747},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":133.8504743800363},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":135.3769060539297},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":137.04354178717949},132.33345384490747,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":3.5578044867202725E-3},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":3.6497691902689731E-3},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":3.749241795960534E-3},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":3.8544581300857203E-3},3.5578044867202725E-3,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":2.9204340883952633E-3},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":2.9959235809110187E-3},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":3.0775759565846834E-3},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":3.163943088331836E-3},2.9204340883952633E-3,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0.64316217085896299},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0.65068712441279197},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0.65826513521049668},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0.66652578948035235},0.64316217085896299,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.8208528881494096,0,null,2.8073168774709807E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0.52794152549802387},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0.53411840535587451},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0.54033883740559785},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0.5471196193210125},0.52794152549802387,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9025647360631142E-4,null,1,0,null,3.4199999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9025647360631142E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9025647360631142E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9025647360631142E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9025647360631142E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CX","index":9,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo por Conexión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Conexión - EDECHI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDECHI"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"Costos Nuevas Conexiones",{"$f":"+Costos!E6","v":109068.56290606828},{"$f":"+Costos!F6","v":112735.03823004897},{"$f":"+Costos!G6","v":116522.49623800474},{"$f":"+Costos!H6","v":120435.01151985956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0278834529885394},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":375414.9479280443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221319.73068909362,{"$f":"+SUM(Z10,AE10)","v":109068.56290606871},{"$f":"+Z4-AA4","v":112251.16778302491},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Conexiones a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Conexiones",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Conexiones",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Conexiones",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Conexiones",null,"Energía","Conexiones",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Conexiones ($)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Conexiones",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":0},0,0,0,0,109068.56290606871,112735.03823004836,116522.49623800559,120435.01151985889,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":375414.94792804436},null,{"$f":"+A10","v":"TOTAL"},null,{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":106109.85378639512},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":109068.56290606887}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!F8","v":8.3827269632269822E-5},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":201.89},null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!AD11","v":31.470010063948752},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0.99999999999999856},null,null,{"$f":"+U11*K11","v":201.8899999999997},null,{"$f":"+SUM(Z12:Z14)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUM(AD12:AD14)","v":0},{"$f":"+IF($AK$3=1,$X11*Clientes!Z11,AM11)","v":9.247806223880831},{"$f":"+$X11*Clientes!AA11","v":9.4874996574609352},{"$f":"+$X11*Clientes!AB11","v":9.72374451844499},{"$f":"+$X11*Clientes!AC11","v":9.9563740667595741},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":31.470010063948706},null,{"$f":"+A11","v":"ATH"},null,{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":8.9969404575909202},null,null,{"$f":"+K11*Clientes!Z11","v":9.2478062238808452}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":8.3827269632269822E-5},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!AD12","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$4*G12/Q11)","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},null,null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X12*Clientes!Z12,AM12)","v":0},{"$f":"+$X12*Clientes!AA12","v":0},{"$f":"+$X12*Clientes!AB12","v":0},{"$f":"+$X12*Clientes!AC12","v":0},{"$f":"+$X12*Clientes!AD12","v":0},null,"ATH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K12*Clientes!Z12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":8.3827269632269822E-5},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!AD13","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$4*G13/Q11)","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},null,null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X13*Clientes!Z13,AM13)","v":0},{"$f":"+$X13*Clientes!AA13","v":0},{"$f":"+$X13*Clientes!AB13","v":0},{"$f":"+$X13*Clientes!AC13","v":0},{"$f":"+$X13*Clientes!AD13","v":0},null,"ATH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K13*Clientes!Z13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":8.3827269632269822E-5},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!AD14","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$4*G14/Q11)","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X14*Clientes!Z14,AM14)","v":0},{"$f":"+$X14*Clientes!AA14","v":0},{"$f":"+$X14*Clientes!AB14","v":0},{"$f":"+$X14*Clientes!AC14","v":0},{"$f":"+$X14*Clientes!AD14","v":0},null,"ATH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K14*Clientes!Z14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F9","v":4.1913634816135007E-9},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":201.89},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!AD15","v":1.5735005031974412E-3},null,{"$f":"IF(Q15=0,0,$E15*$F$4*G15/Q15)","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,201.88999999999967,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X15*Clientes!Z15,AM15)","v":4.6239031119404473E-4},{"$f":"+$X15*Clientes!AA15","v":4.7437498287304522E-4},{"$f":"+$X15*Clientes!AB15","v":4.8618722592225151E-4},{"$f":"+$X15*Clientes!AC15","v":4.9781870333797924E-4},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":1.5735005031974388E-3},null,"ATD",null,{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":4.4984702287954908E-4},null,null,{"$f":"+K15*Clientes!Z15","v":4.6239031119404544E-4}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F10","v":4.1071583685250589E-4},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":141.31},null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!AD16","v":154.18886450520691},null,{"$f":"IF(Q16=0,0,$E16*$F$4*G16/Q16)","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0.99999999999999811},null,0,141.30999999999975,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},{"$f":"+IF($AK$3=1,$X16*Clientes!Z16,AM16)","v":45.310082136194211},{"$f":"+$X16*Clientes!AA16","v":46.484471921197709},{"$f":"+$X16*Clientes!AB16","v":47.641965254892661},{"$f":"+$X16*Clientes!AC16","v":48.781745186074168},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":154.1888645052066},null,"MTH",null,{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":44.080952956735153},null,null,{"$f":"+K16*Clientes!Z16","v":45.310082136194296}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":4.1071583685250589E-4},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!AD17","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$4*G17/Q16)","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X17*Clientes!Z17,AM17)","v":0},{"$f":"+$X17*Clientes!AA17","v":0},{"$f":"+$X17*Clientes!AB17","v":0},{"$f":"+$X17*Clientes!AC17","v":0},{"$f":"+$X17*Clientes!AD17","v":0},null,"MTH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K17*Clientes!Z17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.1071583685250589E-4},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!AD18","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$4*G18/Q16)","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},null,null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X18*Clientes!Z18,AM18)","v":0},{"$f":"+$X18*Clientes!AA18","v":0},{"$f":"+$X18*Clientes!AB18","v":0},{"$f":"+$X18*Clientes!AC18","v":0},{"$f":"+$X18*Clientes!AD18","v":0},null,"MTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K18*Clientes!Z18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.1071583685250589E-4},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!AD19","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$4*G19/Q16)","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X19*Clientes!Z19,AM19)","v":0},{"$f":"+$X19*Clientes!AA19","v":0},{"$f":"+$X19*Clientes!AB19","v":0},{"$f":"+$X19*Clientes!AC19","v":0},{"$f":"+$X19*Clientes!AD19","v":0},null,"MTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K19*Clientes!Z19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F11","v":7.9037373716516514E-3},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":141.31},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":0},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":0},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":0},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":0},{"$f":"+K20*Clientes!AD20","v":2967.1811538155475},null,{"$f":"IF(Q20=0,0,$E20*$F$4*G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999833},null,0,141.30999999999977,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},{"$f":"+IF($AK$3=1,$X20*Clientes!Z20,AM20)","v":871.18517204801742},{"$f":"+$X20*Clientes!AA20","v":894.27090585782014},{"$f":"+$X20*Clientes!AB20","v":917.12910338531492},{"$f":"+$X20*Clientes!AC20","v":939.74769435587336},{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":2967.181153815543},null,"MTD",null,{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":847.55248225377568},null,null,{"$f":"+K20*Clientes!Z20","v":871.18517204801879}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.9037373716516514E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},{"$f":"+K21*Clientes!AD21","v":0},null,0,{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W22","v":0},null,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},{"$f":"+IF($AK$3=1,$X21*Clientes!Z21,AM21)","v":0},{"$f":"+$X21*Clientes!AA21","v":0},{"$f":"+$X21*Clientes!AB21","v":0},{"$f":"+$X21*Clientes!AC21","v":0},{"$f":"+$X21*Clientes!AD21","v":0},null,"MTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K21*Clientes!Z21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":7.9037373716516514E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!AD22","v":0},null,0,{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X22*Clientes!Z22,AM22)","v":0},{"$f":"+$X22*Clientes!AA22","v":0},{"$f":"+$X22*Clientes!AB22","v":0},{"$f":"+$X22*Clientes!AC22","v":0},{"$f":"+$X22*Clientes!AD22","v":0},null,"MTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K22*Clientes!Z22","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.9037373716516514E-3,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!AD23","v":0},null,0,{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X23*Clientes!Z23,AM23)","v":0},{"$f":"+$X23*Clientes!AA23","v":0},{"$f":"+$X23*Clientes!AB23","v":0},{"$f":"+$X23*Clientes!AC23","v":0},{"$f":"+$X23*Clientes!AD23","v":0},null,"MTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K23*Clientes!Z23","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!AD24","v":0},null,0,{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X24*Clientes!Z24,AM24)","v":0},{"$f":"+$X24*Clientes!AA24","v":0},{"$f":"+$X24*Clientes!AB24","v":0},{"$f":"+$X24*Clientes!AC24","v":0},{"$f":"+$X24*Clientes!AD24","v":0},null,"MTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K24*Clientes!Z24","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!AD25","v":0},null,0,{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X25*Clientes!Z25,AM25)","v":0},{"$f":"+$X25*Clientes!AA25","v":0},{"$f":"+$X25*Clientes!AB25","v":0},{"$f":"+$X25*Clientes!AC25","v":0},{"$f":"+$X25*Clientes!AD25","v":0},null,"MTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K25*Clientes!Z25","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!AD26","v":0},null,0,{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X26*Clientes!Z26,AM26)","v":0},{"$f":"+$X26*Clientes!AA26","v":0},{"$f":"+$X26*Clientes!AB26","v":0},{"$f":"+$X26*Clientes!AC26","v":0},{"$f":"+$X26*Clientes!AD26","v":0},null,"MTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K26*Clientes!Z26","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!AD27","v":0},null,0,{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X27*Clientes!Z27,AM27)","v":0},{"$f":"+$X27*Clientes!AA27","v":0},{"$f":"+$X27*Clientes!AB27","v":0},{"$f":"+$X27*Clientes!AC27","v":0},{"$f":"+$X27*Clientes!AD27","v":0},null,"MTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K27*Clientes!Z27","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!AD28","v":0},null,0,{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X28*Clientes!Z28,AM28)","v":0},{"$f":"+$X28*Clientes!AA28","v":0},{"$f":"+$X28*Clientes!AB28","v":0},{"$f":"+$X28*Clientes!AC28","v":0},{"$f":"+$X28*Clientes!AD28","v":0},null,"MTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K28*Clientes!Z28","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!AD29","v":0},null,0,{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X29*Clientes!Z29,AM29)","v":0},{"$f":"+$X29*Clientes!AA29","v":0},{"$f":"+$X29*Clientes!AB29","v":0},{"$f":"+$X29*Clientes!AC29","v":0},{"$f":"+$X29*Clientes!AD29","v":0},null,"MTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K29*Clientes!Z29","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!AD30","v":0},null,0,{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X30*Clientes!Z30,AM30)","v":0},{"$f":"+$X30*Clientes!AA30","v":0},{"$f":"+$X30*Clientes!AB30","v":0},{"$f":"+$X30*Clientes!AC30","v":0},{"$f":"+$X30*Clientes!AD30","v":0},null,"MTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K30*Clientes!Z30","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!AD31","v":0},null,0,{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X31*Clientes!Z31,AM31)","v":0},{"$f":"+$X31*Clientes!AA31","v":0},{"$f":"+$X31*Clientes!AB31","v":0},{"$f":"+$X31*Clientes!AC31","v":0},{"$f":"+$X31*Clientes!AD31","v":0},null,"MTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K31*Clientes!Z31","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K31","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!AD32","v":0},null,0,{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},null,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+IF($AK$3=1,$X32*Clientes!Z32,AM32)","v":0},{"$f":"+$X32*Clientes!AA32","v":0},{"$f":"+$X32*Clientes!AB32","v":0},{"$f":"+$X32*Clientes!AC32","v":0},{"$f":"+$X32*Clientes!AD32","v":0},null,"MTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K32*Clientes!Z32","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!AD33","v":0},null,0,{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X33*Clientes!Z33,AM33)","v":0},{"$f":"+$X33*Clientes!AA33","v":0},{"$f":"+$X33*Clientes!AB33","v":0},{"$f":"+$X33*Clientes!AC33","v":0},{"$f":"+$X33*Clientes!AD33","v":0},null,"MTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K33*Clientes!Z33","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!AD34","v":0},null,0,{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X34*Clientes!Z34,AM34)","v":0},{"$f":"+$X34*Clientes!AA34","v":0},{"$f":"+$X34*Clientes!AB34","v":0},{"$f":"+$X34*Clientes!AC34","v":0},{"$f":"+$X34*Clientes!AD34","v":0},null,"MTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K34*Clientes!Z34","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!AD35","v":0},null,0,{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X35*Clientes!Z35,AM35)","v":0},{"$f":"+$X35*Clientes!AA35","v":0},{"$f":"+$X35*Clientes!AB35","v":0},{"$f":"+$X35*Clientes!AC35","v":0},{"$f":"+$X35*Clientes!AD35","v":0},null,"MTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K35*Clientes!Z35","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!AD36","v":0},null,0,{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X36*Clientes!Z36,AM36)","v":0},{"$f":"+$X36*Clientes!AA36","v":0},{"$f":"+$X36*Clientes!AB36","v":0},{"$f":"+$X36*Clientes!AC36","v":0},{"$f":"+$X36*Clientes!AD36","v":0},null,"MTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K36*Clientes!Z36","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!AD37","v":0},null,0,{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X37*Clientes!Z37,AM37)","v":0},{"$f":"+$X37*Clientes!AA37","v":0},{"$f":"+$X37*Clientes!AB37","v":0},{"$f":"+$X37*Clientes!AC37","v":0},{"$f":"+$X37*Clientes!AD37","v":0},null,"MTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K37*Clientes!Z37","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!AD38","v":0},null,0,{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X38*Clientes!Z38,AM38)","v":0},{"$f":"+$X38*Clientes!AA38","v":0},{"$f":"+$X38*Clientes!AB38","v":0},{"$f":"+$X38*Clientes!AC38","v":0},{"$f":"+$X38*Clientes!AD38","v":0},null,"MTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K38*Clientes!Z38","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!AD39","v":0},null,0,{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X39*Clientes!Z39,AM39)","v":0},{"$f":"+$X39*Clientes!AA39","v":0},{"$f":"+$X39*Clientes!AB39","v":0},{"$f":"+$X39*Clientes!AC39","v":0},{"$f":"+$X39*Clientes!AD39","v":0},null,"MTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K39*Clientes!Z39","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!AD40","v":0},null,0,{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X40*Clientes!Z40,AM40)","v":0},{"$f":"+$X40*Clientes!AA40","v":0},{"$f":"+$X40*Clientes!AB40","v":0},{"$f":"+$X40*Clientes!AC40","v":0},{"$f":"+$X40*Clientes!AD40","v":0},null,"MTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K40*Clientes!Z40","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!AD41","v":0},null,0,{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X41*Clientes!Z41,AM41)","v":0},{"$f":"+$X41*Clientes!AA41","v":0},{"$f":"+$X41*Clientes!AB41","v":0},{"$f":"+$X41*Clientes!AC41","v":0},{"$f":"+$X41*Clientes!AD41","v":0},null,"MTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K41*Clientes!Z41","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!AD42","v":0},null,0,{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X42*Clientes!Z42,AM42)","v":0},{"$f":"+$X42*Clientes!AA42","v":0},{"$f":"+$X42*Clientes!AB42","v":0},{"$f":"+$X42*Clientes!AC42","v":0},{"$f":"+$X42*Clientes!AD42","v":0},null,"MTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K42*Clientes!Z42","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K42","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!AD43","v":0},null,0,{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+IF($AK$3=1,$X43*Clientes!Z43,AM43)","v":0},{"$f":"+$X43*Clientes!AA43","v":0},{"$f":"+$X43*Clientes!AB43","v":0},{"$f":"+$X43*Clientes!AC43","v":0},{"$f":"+$X43*Clientes!AD43","v":0},null,"MTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K43*Clientes!Z43","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!AD44","v":0},null,0,{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X44*Clientes!Z44,AM44)","v":0},{"$f":"+$X44*Clientes!AA44","v":0},{"$f":"+$X44*Clientes!AB44","v":0},{"$f":"+$X44*Clientes!AC44","v":0},{"$f":"+$X44*Clientes!AD44","v":0},null,"MTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K44*Clientes!Z44","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!AD45","v":0},null,0,{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X45*Clientes!Z45,AM45)","v":0},{"$f":"+$X45*Clientes!AA45","v":0},{"$f":"+$X45*Clientes!AB45","v":0},{"$f":"+$X45*Clientes!AC45","v":0},{"$f":"+$X45*Clientes!AD45","v":0},null,"MTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K45*Clientes!Z45","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!AD46","v":0},null,0,{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X46*Clientes!Z46,AM46)","v":0},{"$f":"+$X46*Clientes!AA46","v":0},{"$f":"+$X46*Clientes!AB46","v":0},{"$f":"+$X46*Clientes!AC46","v":0},{"$f":"+$X46*Clientes!AD46","v":0},null,"MTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K46*Clientes!Z46","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!AD47","v":0},null,0,{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X47*Clientes!Z47,AM47)","v":0},{"$f":"+$X47*Clientes!AA47","v":0},{"$f":"+$X47*Clientes!AB47","v":0},{"$f":"+$X47*Clientes!AC47","v":0},{"$f":"+$X47*Clientes!AD47","v":0},null,"MTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K47*Clientes!Z47","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!AD48","v":0},null,0,{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X48*Clientes!Z48,AM48)","v":0},{"$f":"+$X48*Clientes!AA48","v":0},{"$f":"+$X48*Clientes!AB48","v":0},{"$f":"+$X48*Clientes!AC48","v":0},{"$f":"+$X48*Clientes!AD48","v":0},null,"MTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K48*Clientes!Z48","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!AD49","v":0},null,0,{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X49*Clientes!Z49,AM49)","v":0},{"$f":"+$X49*Clientes!AA49","v":0},{"$f":"+$X49*Clientes!AB49","v":0},{"$f":"+$X49*Clientes!AC49","v":0},{"$f":"+$X49*Clientes!AD49","v":0},null,"MTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K49*Clientes!Z49","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!AD50","v":0},null,0,{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X50*Clientes!Z50,AM50)","v":0},{"$f":"+$X50*Clientes!AA50","v":0},{"$f":"+$X50*Clientes!AB50","v":0},{"$f":"+$X50*Clientes!AC50","v":0},{"$f":"+$X50*Clientes!AD50","v":0},null,"MTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K50*Clientes!Z50","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!AD51","v":0},null,0,{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X51*Clientes!Z51,AM51)","v":0},{"$f":"+$X51*Clientes!AA51","v":0},{"$f":"+$X51*Clientes!AB51","v":0},{"$f":"+$X51*Clientes!AC51","v":0},{"$f":"+$X51*Clientes!AD51","v":0},null,"MTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K51*Clientes!Z51","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!AD52","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$4*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X52*Clientes!Z52,AM52)","v":0},{"$f":"+$X52*Clientes!AA52","v":0},{"$f":"+$X52*Clientes!AB52","v":0},{"$f":"+$X52*Clientes!AC52","v":0},{"$f":"+$X52*Clientes!AD52","v":0},null,"MTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K52*Clientes!Z52","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!AD53","v":0},null,0,{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X53*Clientes!Z53,AM53)","v":0},{"$f":"+$X53*Clientes!AA53","v":0},{"$f":"+$X53*Clientes!AB53","v":0},{"$f":"+$X53*Clientes!AC53","v":0},{"$f":"+$X53*Clientes!AD53","v":0},null,"MTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K53*Clientes!Z53","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K53","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!AD54","v":0},null,0,{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+IF($AK$3=1,$X54*Clientes!Z54,AM54)","v":0},{"$f":"+$X54*Clientes!AA54","v":0},{"$f":"+$X54*Clientes!AB54","v":0},{"$f":"+$X54*Clientes!AC54","v":0},{"$f":"+$X54*Clientes!AD54","v":0},null,"MTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K54*Clientes!Z54","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!AD55","v":0},null,0,{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X55*Clientes!Z55,AM55)","v":0},{"$f":"+$X55*Clientes!AA55","v":0},{"$f":"+$X55*Clientes!AB55","v":0},{"$f":"+$X55*Clientes!AC55","v":0},{"$f":"+$X55*Clientes!AD55","v":0},null,"MTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K55*Clientes!Z55","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!AD56","v":0},null,0,{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X56*Clientes!Z56,AM56)","v":0},{"$f":"+$X56*Clientes!AA56","v":0},{"$f":"+$X56*Clientes!AB56","v":0},{"$f":"+$X56*Clientes!AC56","v":0},{"$f":"+$X56*Clientes!AD56","v":0},null,"MTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K56*Clientes!Z56","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!AD57","v":0},null,0,{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X57*Clientes!Z57,AM57)","v":0},{"$f":"+$X57*Clientes!AA57","v":0},{"$f":"+$X57*Clientes!AB57","v":0},{"$f":"+$X57*Clientes!AC57","v":0},{"$f":"+$X57*Clientes!AD57","v":0},null,"MTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K57*Clientes!Z57","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!AD58","v":0},null,0,{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X58*Clientes!Z58,AM58)","v":0},{"$f":"+$X58*Clientes!AA58","v":0},{"$f":"+$X58*Clientes!AB58","v":0},{"$f":"+$X58*Clientes!AC58","v":0},{"$f":"+$X58*Clientes!AD58","v":0},null,"MTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K58*Clientes!Z58","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!AD59","v":0},null,0,{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X59*Clientes!Z59,AM59)","v":0},{"$f":"+$X59*Clientes!AA59","v":0},{"$f":"+$X59*Clientes!AB59","v":0},{"$f":"+$X59*Clientes!AC59","v":0},{"$f":"+$X59*Clientes!AD59","v":0},null,"MTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K59*Clientes!Z59","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!AD60","v":0},null,0,{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X60*Clientes!Z60,AM60)","v":0},{"$f":"+$X60*Clientes!AA60","v":0},{"$f":"+$X60*Clientes!AB60","v":0},{"$f":"+$X60*Clientes!AC60","v":0},{"$f":"+$X60*Clientes!AD60","v":0},null,"MTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K60*Clientes!Z60","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!AD61","v":0},null,0,{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X61*Clientes!Z61,AM61)","v":0},{"$f":"+$X61*Clientes!AA61","v":0},{"$f":"+$X61*Clientes!AB61","v":0},{"$f":"+$X61*Clientes!AC61","v":0},{"$f":"+$X61*Clientes!AD61","v":0},null,"MTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K61*Clientes!Z61","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!AD62","v":0},null,0,{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X62*Clientes!Z62,AM62)","v":0},{"$f":"+$X62*Clientes!AA62","v":0},{"$f":"+$X62*Clientes!AB62","v":0},{"$f":"+$X62*Clientes!AC62","v":0},{"$f":"+$X62*Clientes!AD62","v":0},null,"MTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K62*Clientes!Z62","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!AD63","v":0},null,0,{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X63*Clientes!Z63,AM63)","v":0},{"$f":"+$X63*Clientes!AA63","v":0},{"$f":"+$X63*Clientes!AB63","v":0},{"$f":"+$X63*Clientes!AC63","v":0},{"$f":"+$X63*Clientes!AD63","v":0},null,"MTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K63*Clientes!Z63","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!AD64","v":0},null,0,{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X64*Clientes!Z64,AM64)","v":0},{"$f":"+$X64*Clientes!AA64","v":0},{"$f":"+$X64*Clientes!AB64","v":0},{"$f":"+$X64*Clientes!AC64","v":0},{"$f":"+$X64*Clientes!AD64","v":0},null,"MTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K64*Clientes!Z64","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K64","v":0},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!AD65","v":0},null,0,{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+IF($AK$3=1,$X65*Clientes!Z65,AM65)","v":0},{"$f":"+$X65*Clientes!AA65","v":0},{"$f":"+$X65*Clientes!AB65","v":0},{"$f":"+$X65*Clientes!AC65","v":0},{"$f":"+$X65*Clientes!AD65","v":0},null,"MTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K65*Clientes!Z65","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!AD66","v":0},null,0,{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X66*Clientes!Z66,AM66)","v":0},{"$f":"+$X66*Clientes!AA66","v":0},{"$f":"+$X66*Clientes!AB66","v":0},{"$f":"+$X66*Clientes!AC66","v":0},{"$f":"+$X66*Clientes!AD66","v":0},null,"MTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K66*Clientes!Z66","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.9037373716516514E-3,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!AD67","v":0},null,0,{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X67*Clientes!Z67,AM67)","v":0},{"$f":"+$X67*Clientes!AA67","v":0},{"$f":"+$X67*Clientes!AB67","v":0},{"$f":"+$X67*Clientes!AC67","v":0},{"$f":"+$X67*Clientes!AD67","v":0},null,"MTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K67*Clientes!Z67","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!AD68","v":0},null,0,{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X68*Clientes!Z68,AM68)","v":0},{"$f":"+$X68*Clientes!AA68","v":0},{"$f":"+$X68*Clientes!AB68","v":0},{"$f":"+$X68*Clientes!AC68","v":0},{"$f":"+$X68*Clientes!AD68","v":0},null,"MTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K68*Clientes!Z68","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!AD69","v":0},null,0,{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X69*Clientes!Z69,AM69)","v":0},{"$f":"+$X69*Clientes!AA69","v":0},{"$f":"+$X69*Clientes!AB69","v":0},{"$f":"+$X69*Clientes!AC69","v":0},{"$f":"+$X69*Clientes!AD69","v":0},null,"MTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K69*Clientes!Z69","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!AD70","v":0},null,0,{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X70*Clientes!Z70,AM70)","v":0},{"$f":"+$X70*Clientes!AA70","v":0},{"$f":"+$X70*Clientes!AB70","v":0},{"$f":"+$X70*Clientes!AC70","v":0},{"$f":"+$X70*Clientes!AD70","v":0},null,"MTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K70*Clientes!Z70","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!AD71","v":0},null,0,{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X71*Clientes!Z71,AM71)","v":0},{"$f":"+$X71*Clientes!AA71","v":0},{"$f":"+$X71*Clientes!AB71","v":0},{"$f":"+$X71*Clientes!AC71","v":0},{"$f":"+$X71*Clientes!AD71","v":0},null,"MTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K71*Clientes!Z71","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!AD72","v":0},null,0,{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X72*Clientes!Z72,AM72)","v":0},{"$f":"+$X72*Clientes!AA72","v":0},{"$f":"+$X72*Clientes!AB72","v":0},{"$f":"+$X72*Clientes!AC72","v":0},{"$f":"+$X72*Clientes!AD72","v":0},null,"MTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K72*Clientes!Z72","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!AD73","v":0},null,0,{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X73*Clientes!Z73,AM73)","v":0},{"$f":"+$X73*Clientes!AA73","v":0},{"$f":"+$X73*Clientes!AB73","v":0},{"$f":"+$X73*Clientes!AC73","v":0},{"$f":"+$X73*Clientes!AD73","v":0},null,"MTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K73*Clientes!Z73","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!AD74","v":0},null,0,{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X74*Clientes!Z74,AM74)","v":0},{"$f":"+$X74*Clientes!AA74","v":0},{"$f":"+$X74*Clientes!AB74","v":0},{"$f":"+$X74*Clientes!AC74","v":0},{"$f":"+$X74*Clientes!AD74","v":0},null,"MTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K74*Clientes!Z74","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.9037373716516514E-3,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!AD75","v":0},null,0,{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X75*Clientes!Z75,AM75)","v":0},{"$f":"+$X75*Clientes!AA75","v":0},{"$f":"+$X75*Clientes!AB75","v":0},{"$f":"+$X75*Clientes!AC75","v":0},{"$f":"+$X75*Clientes!AD75","v":0},null,"MTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K75*Clientes!Z75","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F12","v":1.4897827700261775E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":71.760000000000005},null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!AD76","v":55.928672103347601},null,{"$f":"IF(Q76=0,0,$E76*$F$4*G76/Q76)","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0.99999999999999822},null,0,71.759999999999877,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUM(AD77:AD79)","v":0},{"$f":"+IF($AK$3=1,$X76*Clientes!Z76,AM76)","v":16.435251241411002},{"$f":"+$X76*Clientes!AA76","v":16.861235708043836},{"$f":"+$X76*Clientes!AB76","v":17.281091352806417},{"$f":"+$X76*Clientes!AC76","v":17.694521844337679},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":55.928672103347502},null,"BTH",null,{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":15.989411244656235},null,null,{"$f":"+K76*Clientes!Z76","v":16.435251241411031}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":1.4897827700261775E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K76","v":71.760000000000005},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!AD77","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$4*G77/Q76)","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X77*Clientes!Z77,AM77)","v":0},{"$f":"+$X77*Clientes!AA77","v":0},{"$f":"+$X77*Clientes!AB77","v":0},{"$f":"+$X77*Clientes!AC77","v":0},{"$f":"+$X77*Clientes!AD77","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K77*Clientes!Z77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.4897827700261775E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K76","v":71.760000000000005},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!AD78","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$4*G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},null,null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X78*Clientes!Z78,AM78)","v":0},{"$f":"+$X78*Clientes!AA78","v":0},{"$f":"+$X78*Clientes!AB78","v":0},{"$f":"+$X78*Clientes!AC78","v":0},{"$f":"+$X78*Clientes!AD78","v":0},null,"BTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K78*Clientes!Z78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.4897827700261775E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K77","v":71.760000000000005},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!AD79","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$4*G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},null,null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X79*Clientes!Z79,AM79)","v":0},{"$f":"+$X79*Clientes!AA79","v":0},{"$f":"+$X79*Clientes!AB79","v":0},{"$f":"+$X79*Clientes!AC79","v":0},{"$f":"+$X79*Clientes!AD79","v":0},null,"BTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K79*Clientes!Z79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F13","v":1.8189713109791075E-2},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":71.760000000000005},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":0},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":0},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":0},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":0},{"$f":"+K80*Clientes!AD80","v":6828.6901999382908},null,{"$f":"IF(Q80=0,0,$E80*$F$4*G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,{"$f":"+U80*K80","v":71.759999999999906},null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},{"$f":"+IF($AK$3=1,$X80*Clientes!Z80,AM80)","v":2006.5947332517264},{"$f":"+$X80*Clientes!AA80","v":2058.6634487633123},{"$f":"+$X80*Clientes!AB80","v":2109.9968537624659},{"$f":"+$X80*Clientes!AC80","v":2160.5592644776798},{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":6828.6901999382808},null,"BTD",null,{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1952.1617236055479},null,null,{"$f":"+K80*Clientes!Z80","v":2006.5947332517294}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.8189713109791075E-2},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K80","v":71.760000000000005},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},{"$f":"+K81*Clientes!AD81","v":4759.9891853627096},null,0,{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+IF($AK$3=1,$X81*Clientes!Z81,AM81)","v":0},{"$f":"+$X81*Clientes!AA81","v":0},{"$f":"+$X81*Clientes!AB81","v":0},{"$f":"+$X81*Clientes!AC81","v":0},{"$f":"+$X81*Clientes!AD81","v":0},null,"BTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K81*Clientes!Z81","v":1398.687036789833}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":71.760000000000005},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!AD82","v":4723.6355484955402},null,0,{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X82*Clientes!Z82,AM82)","v":1388.0041234829282},{"$f":"+$X82*Clientes!AA82","v":1424.0378116100026},{"$f":"+$X82*Clientes!AB82","v":1459.5665179664024},{"$f":"+$X82*Clientes!AC82","v":1494.5656991034225},{"$f":"+$X82*Clientes!AD82","v":4723.6355484955338},null,"BTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K82*Clientes!Z82","v":1388.00412348293}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J82","v":0},71.760000000000005,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!AD83","v":36.353636867175922},null,0,{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X83*Clientes!Z83,AM83)","v":10.6829133069172},{"$f":"+$X83*Clientes!AA83","v":10.959803210228491},{"$f":"+$X83*Clientes!AB83","v":11.232709379324156},{"$f":"+$X83*Clientes!AC83","v":11.501439198819433},{"$f":"+$X83*Clientes!AD83","v":36.353636867175872},null,"BTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K83*Clientes!Z83","v":10.682913306917214}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,{"$f":"+G83","v":0},1,null,0,71.760000000000005,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!AD84","v":0},null,0,{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X84*Clientes!Z84,AM84)","v":0},{"$f":"+$X84*Clientes!AA84","v":0},{"$f":"+$X84*Clientes!AB84","v":0},{"$f":"+$X84*Clientes!AC84","v":0},{"$f":"+$X84*Clientes!AD84","v":0},null,"BTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K84*Clientes!Z84","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!AD85","v":0},null,0,{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X85*Clientes!Z85,AM85)","v":0},{"$f":"+$X85*Clientes!AA85","v":0},{"$f":"+$X85*Clientes!AB85","v":0},{"$f":"+$X85*Clientes!AC85","v":0},{"$f":"+$X85*Clientes!AD85","v":0},null,"BTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K85*Clientes!Z85","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!AD86","v":0},null,0,{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X86*Clientes!Z86,AM86)","v":0},{"$f":"+$X86*Clientes!AA86","v":0},{"$f":"+$X86*Clientes!AB86","v":0},{"$f":"+$X86*Clientes!AC86","v":0},{"$f":"+$X86*Clientes!AD86","v":0},null,"BTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K86*Clientes!Z86","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":1.8189713109791075E-2},null,0,1,null,0,71.760000000000005,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!AD87","v":0},null,0,{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X87*Clientes!Z87,AM87)","v":0},{"$f":"+$X87*Clientes!AA87","v":0},{"$f":"+$X87*Clientes!AB87","v":0},{"$f":"+$X87*Clientes!AC87","v":0},{"$f":"+$X87*Clientes!AD87","v":0},null,"BTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K87*Clientes!Z87","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!AD88","v":0},null,0,{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X88*Clientes!Z88,AM88)","v":0},{"$f":"+$X88*Clientes!AA88","v":0},{"$f":"+$X88*Clientes!AB88","v":0},{"$f":"+$X88*Clientes!AC88","v":0},{"$f":"+$X88*Clientes!AD88","v":0},null,"BTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K88*Clientes!Z88","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!AD89","v":0},null,0,{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X89*Clientes!Z89,AM89)","v":0},{"$f":"+$X89*Clientes!AA89","v":0},{"$f":"+$X89*Clientes!AB89","v":0},{"$f":"+$X89*Clientes!AC89","v":0},{"$f":"+$X89*Clientes!AD89","v":0},null,"BTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K89*Clientes!Z89","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!AD90","v":0},null,0,{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X90*Clientes!Z90,AM90)","v":0},{"$f":"+$X90*Clientes!AA90","v":0},{"$f":"+$X90*Clientes!AB90","v":0},{"$f":"+$X90*Clientes!AC90","v":0},{"$f":"+$X90*Clientes!AD90","v":0},null,"BTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K90*Clientes!Z90","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!AD91","v":0},null,0,{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X91*Clientes!Z91,AM91)","v":0},{"$f":"+$X91*Clientes!AA91","v":0},{"$f":"+$X91*Clientes!AB91","v":0},{"$f":"+$X91*Clientes!AC91","v":0},{"$f":"+$X91*Clientes!AD91","v":0},null,"BTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K91*Clientes!Z91","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K91","v":71.760000000000005},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},{"$f":"+K92*Clientes!AD92","v":1494.4999809812032},null,0,{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+IF($AK$3=1,$X92*Clientes!Z92,AM92)","v":0},{"$f":"+$X92*Clientes!AA92","v":0},{"$f":"+$X92*Clientes!AB92","v":0},{"$f":"+$X92*Clientes!AC92","v":0},{"$f":"+$X92*Clientes!AD92","v":0},null,"BTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K92*Clientes!Z92","v":439.17245038340639}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":71.760000000000005},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!AD93","v":1488.9071137708659},null,0,{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X93*Clientes!Z93,AM93)","v":437.52892525926683},{"$f":"+$X93*Clientes!AA93","v":448.87102376966021},{"$f":"+$X93*Clientes!AB93","v":460.05031272600019},{"$f":"+$X93*Clientes!AC93","v":471.05891638912965},{"$f":"+$X93*Clientes!AD93","v":1488.9071137708638},null,"BTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K93*Clientes!Z93","v":437.52892525926745}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J93","v":0},71.760000000000005,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!AD94","v":5.5928672103347434},null,0,{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X94*Clientes!Z94,AM94)","v":1.6435251241410882},{"$f":"+$X94*Clientes!AA94","v":1.6861235708043905},{"$f":"+$X94*Clientes!AB94","v":1.7281091352806297},{"$f":"+$X94*Clientes!AC94","v":1.7694521844337687},{"$f":"+$X94*Clientes!AD94","v":5.5928672103347354},null,"BTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K94*Clientes!Z94","v":1.6435251241410904}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!AD95","v":0},null,0,{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X95*Clientes!Z95,AM95)","v":0},{"$f":"+$X95*Clientes!AA95","v":0},{"$f":"+$X95*Clientes!AB95","v":0},{"$f":"+$X95*Clientes!AC95","v":0},{"$f":"+$X95*Clientes!AD95","v":0},null,"BTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K95*Clientes!Z95","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!AD96","v":0},null,0,{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X96*Clientes!Z96,AM96)","v":0},{"$f":"+$X96*Clientes!AA96","v":0},{"$f":"+$X96*Clientes!AB96","v":0},{"$f":"+$X96*Clientes!AC96","v":0},{"$f":"+$X96*Clientes!AD96","v":0},null,"BTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K96*Clientes!Z96","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!AD97","v":0},null,0,{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X97*Clientes!Z97,AM97)","v":0},{"$f":"+$X97*Clientes!AA97","v":0},{"$f":"+$X97*Clientes!AB97","v":0},{"$f":"+$X97*Clientes!AC97","v":0},{"$f":"+$X97*Clientes!AD97","v":0},null,"BTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K97*Clientes!Z97","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!AD98","v":0},null,0,{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X98*Clientes!Z98,AM98)","v":0},{"$f":"+$X98*Clientes!AA98","v":0},{"$f":"+$X98*Clientes!AB98","v":0},{"$f":"+$X98*Clientes!AC98","v":0},{"$f":"+$X98*Clientes!AD98","v":0},null,"BTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K98*Clientes!Z98","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!AD99","v":0},null,0,{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X99*Clientes!Z99,AM99)","v":0},{"$f":"+$X99*Clientes!AA99","v":0},{"$f":"+$X99*Clientes!AB99","v":0},{"$f":"+$X99*Clientes!AC99","v":0},{"$f":"+$X99*Clientes!AD99","v":0},null,"BTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K99*Clientes!Z99","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,{"$f":"+G99","v":0},1,null,0,71.760000000000005,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!AD100","v":0},null,0,{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X100*Clientes!Z100,AM100)","v":0},{"$f":"+$X100*Clientes!AA100","v":0},{"$f":"+$X100*Clientes!AB100","v":0},{"$f":"+$X100*Clientes!AC100","v":0},{"$f":"+$X100*Clientes!AD100","v":0},null,"BTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K100*Clientes!Z100","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!AD101","v":0},null,0,{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X101*Clientes!Z101,AM101)","v":0},{"$f":"+$X101*Clientes!AA101","v":0},{"$f":"+$X101*Clientes!AB101","v":0},{"$f":"+$X101*Clientes!AC101","v":0},{"$f":"+$X101*Clientes!AD101","v":0},null,"BTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K101*Clientes!Z101","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!AD102","v":0},null,0,{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X102*Clientes!Z102,AM102)","v":0},{"$f":"+$X102*Clientes!AA102","v":0},{"$f":"+$X102*Clientes!AB102","v":0},{"$f":"+$X102*Clientes!AC102","v":0},{"$f":"+$X102*Clientes!AD102","v":0},null,"BTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K102*Clientes!Z102","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K102","v":71.760000000000005},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},{"$f":"+K103*Clientes!AD103","v":262.86475888573352},null,0,{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},{"$f":"+IF($AK$3=1,$X103*Clientes!Z103,AM103)","v":0},{"$f":"+$X103*Clientes!AA103","v":0},{"$f":"+$X103*Clientes!AB103","v":0},{"$f":"+$X103*Clientes!AC103","v":0},{"$f":"+$X103*Clientes!AD103","v":0},null,"BTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K103*Clientes!Z103","v":77.245680834631884}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":71.760000000000005},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!AD104","v":257.27189167539888},null,0,{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X104*Clientes!Z104,AM104)","v":75.60215571049082},{"$f":"+$X104*Clientes!AA104","v":77.561684257001644},{"$f":"+$X104*Clientes!AB104","v":79.493020222909479},{"$f":"+$X104*Clientes!AC104","v":81.394800483953105},{"$f":"+$X104*Clientes!AD104","v":257.27189167539854},null,"BTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K104*Clientes!Z104","v":75.602155710490919}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J104","v":0},71.760000000000005,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!AD105","v":5.5928672103347434},null,0,{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X105*Clientes!Z105,AM105)","v":1.6435251241410882},{"$f":"+$X105*Clientes!AA105","v":1.6861235708043905},{"$f":"+$X105*Clientes!AB105","v":1.7281091352806297},{"$f":"+$X105*Clientes!AC105","v":1.7694521844337687},{"$f":"+$X105*Clientes!AD105","v":5.5928672103347354},null,"BTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K105*Clientes!Z105","v":1.6435251241410904}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!AD106","v":0},null,0,{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X106*Clientes!Z106,AM106)","v":0},{"$f":"+$X106*Clientes!AA106","v":0},{"$f":"+$X106*Clientes!AB106","v":0},{"$f":"+$X106*Clientes!AC106","v":0},{"$f":"+$X106*Clientes!AD106","v":0},null,"BTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K106*Clientes!Z106","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!AD107","v":0},null,0,{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X107*Clientes!Z107,AM107)","v":0},{"$f":"+$X107*Clientes!AA107","v":0},{"$f":"+$X107*Clientes!AB107","v":0},{"$f":"+$X107*Clientes!AC107","v":0},{"$f":"+$X107*Clientes!AD107","v":0},null,"BTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K107*Clientes!Z107","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!AD108","v":0},null,0,{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X108*Clientes!Z108,AM108)","v":0},{"$f":"+$X108*Clientes!AA108","v":0},{"$f":"+$X108*Clientes!AB108","v":0},{"$f":"+$X108*Clientes!AC108","v":0},{"$f":"+$X108*Clientes!AD108","v":0},null,"BTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K108*Clientes!Z108","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!AD109","v":0},null,0,{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X109*Clientes!Z109,AM109)","v":0},{"$f":"+$X109*Clientes!AA109","v":0},{"$f":"+$X109*Clientes!AB109","v":0},{"$f":"+$X109*Clientes!AC109","v":0},{"$f":"+$X109*Clientes!AD109","v":0},null,"BTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K109*Clientes!Z109","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!AD110","v":0},null,0,{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X110*Clientes!Z110,AM110)","v":0},{"$f":"+$X110*Clientes!AA110","v":0},{"$f":"+$X110*Clientes!AB110","v":0},{"$f":"+$X110*Clientes!AC110","v":0},{"$f":"+$X110*Clientes!AD110","v":0},null,"BTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K110*Clientes!Z110","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!AD111","v":0},null,0,{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X111*Clientes!Z111,AM111)","v":0},{"$f":"+$X111*Clientes!AA111","v":0},{"$f":"+$X111*Clientes!AB111","v":0},{"$f":"+$X111*Clientes!AC111","v":0},{"$f":"+$X111*Clientes!AD111","v":0},null,"BTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K111*Clientes!Z111","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!AD112","v":0},null,{"$f":"IF(Q112=0,0,$E112*$F$4*G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X112*Clientes!Z112,AM112)","v":0},{"$f":"+$X112*Clientes!AA112","v":0},{"$f":"+$X112*Clientes!AB112","v":0},{"$f":"+$X112*Clientes!AC112","v":0},{"$f":"+$X112*Clientes!AD112","v":0},null,"BTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K112*Clientes!Z112","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!AD113","v":0},null,0,{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X113*Clientes!Z113,AM113)","v":0},{"$f":"+$X113*Clientes!AA113","v":0},{"$f":"+$X113*Clientes!AB113","v":0},{"$f":"+$X113*Clientes!AC113","v":0},{"$f":"+$X113*Clientes!AD113","v":0},null,"BTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K113*Clientes!Z113","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K113","v":71.760000000000005},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},{"$f":"+K114*Clientes!AD114","v":311.33627470863428},null,0,{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},{"$f":"+IF($AK$3=1,$X114*Clientes!Z114,AM114)","v":0},{"$f":"+$X114*Clientes!AA114","v":0},{"$f":"+$X114*Clientes!AB114","v":0},{"$f":"+$X114*Clientes!AC114","v":0},{"$f":"+$X114*Clientes!AD114","v":0},null,"BTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K114*Clientes!Z114","v":91.489565243854415}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":71.760000000000005},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!AD115","v":311.33627470863428},null,0,{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.759999999999906,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X115*Clientes!Z115,AM115)","v":91.489565243854287},{"$f":"+$X115*Clientes!AA115","v":93.860878774777689},{"$f":"+$X115*Clientes!AB115","v":96.198075197288816},{"$f":"+$X115*Clientes!AC115","v":98.499504933479159},{"$f":"+$X115*Clientes!AD115","v":311.33627470863382},null,"BTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K115*Clientes!Z115","v":91.489565243854415}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8189713109791075E-2,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},71.760000000000005,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!AD116","v":0},null,0,{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X116*Clientes!Z116,AM116)","v":0},{"$f":"+$X116*Clientes!AA116","v":0},{"$f":"+$X116*Clientes!AB116","v":0},{"$f":"+$X116*Clientes!AC116","v":0},{"$f":"+$X116*Clientes!AD116","v":0},null,"BTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K116*Clientes!Z116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!AD117","v":0},null,0,{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X117*Clientes!Z117,AM117)","v":0},{"$f":"+$X117*Clientes!AA117","v":0},{"$f":"+$X117*Clientes!AB117","v":0},{"$f":"+$X117*Clientes!AC117","v":0},{"$f":"+$X117*Clientes!AD117","v":0},null,"BTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K117*Clientes!Z117","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!AD118","v":0},null,0,{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X118*Clientes!Z118,AM118)","v":0},{"$f":"+$X118*Clientes!AA118","v":0},{"$f":"+$X118*Clientes!AB118","v":0},{"$f":"+$X118*Clientes!AC118","v":0},{"$f":"+$X118*Clientes!AD118","v":0},null,"BTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K118*Clientes!Z118","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!AD119","v":0},null,0,{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X119*Clientes!Z119,AM119)","v":0},{"$f":"+$X119*Clientes!AA119","v":0},{"$f":"+$X119*Clientes!AB119","v":0},{"$f":"+$X119*Clientes!AC119","v":0},{"$f":"+$X119*Clientes!AD119","v":0},null,"BTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K119*Clientes!Z119","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!AD120","v":0},null,0,{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X120*Clientes!Z120,AM120)","v":0},{"$f":"+$X120*Clientes!AA120","v":0},{"$f":"+$X120*Clientes!AB120","v":0},{"$f":"+$X120*Clientes!AC120","v":0},{"$f":"+$X120*Clientes!AD120","v":0},null,"BTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K120*Clientes!Z120","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!AD121","v":0},null,0,{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X121*Clientes!Z121,AM121)","v":0},{"$f":"+$X121*Clientes!AA121","v":0},{"$f":"+$X121*Clientes!AB121","v":0},{"$f":"+$X121*Clientes!AC121","v":0},{"$f":"+$X121*Clientes!AD121","v":0},null,"BTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K121*Clientes!Z121","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!AD122","v":0},null,0,{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X122*Clientes!Z122,AM122)","v":0},{"$f":"+$X122*Clientes!AA122","v":0},{"$f":"+$X122*Clientes!AB122","v":0},{"$f":"+$X122*Clientes!AC122","v":0},{"$f":"+$X122*Clientes!AD122","v":0},null,"BTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K122*Clientes!Z122","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!AD123","v":0},null,0,{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X123*Clientes!Z123,AM123)","v":0},{"$f":"+$X123*Clientes!AA123","v":0},{"$f":"+$X123*Clientes!AB123","v":0},{"$f":"+$X123*Clientes!AC123","v":0},{"$f":"+$X123*Clientes!AD123","v":0},null,"BTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K123*Clientes!Z123","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!AD124","v":0},null,0,{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X124*Clientes!Z124,AM124)","v":0},{"$f":"+$X124*Clientes!AA124","v":0},{"$f":"+$X124*Clientes!AB124","v":0},{"$f":"+$X124*Clientes!AC124","v":0},{"$f":"+$X124*Clientes!AD124","v":0},null,"BTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K124*Clientes!Z124","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K124","v":71.760000000000005},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!AD125","v":0},null,0,{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+IF($AK$3=1,$X125*Clientes!Z125,AM125)","v":0},{"$f":"+$X125*Clientes!AA125","v":0},{"$f":"+$X125*Clientes!AB125","v":0},{"$f":"+$X125*Clientes!AC125","v":0},{"$f":"+$X125*Clientes!AD125","v":0},null,"BTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K125*Clientes!Z125","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":71.760000000000005},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!AD126","v":0},null,0,{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X126*Clientes!Z126,AM126)","v":0},{"$f":"+$X126*Clientes!AA126","v":0},{"$f":"+$X126*Clientes!AB126","v":0},{"$f":"+$X126*Clientes!AC126","v":0},{"$f":"+$X126*Clientes!AD126","v":0},null,"BTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K126*Clientes!Z126","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8189713109791075E-2,null,0,1,null,{"$f":"+J126","v":0},71.760000000000005,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!AD127","v":0},null,0,{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X127*Clientes!Z127,AM127)","v":0},{"$f":"+$X127*Clientes!AA127","v":0},{"$f":"+$X127*Clientes!AB127","v":0},{"$f":"+$X127*Clientes!AC127","v":0},{"$f":"+$X127*Clientes!AD127","v":0},null,"BTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K127*Clientes!Z127","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!AD128","v":0},null,0,{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X128*Clientes!Z128,AM128)","v":0},{"$f":"+$X128*Clientes!AA128","v":0},{"$f":"+$X128*Clientes!AB128","v":0},{"$f":"+$X128*Clientes!AC128","v":0},{"$f":"+$X128*Clientes!AD128","v":0},null,"BTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K128*Clientes!Z128","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!AD129","v":0},null,0,{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X129*Clientes!Z129,AM129)","v":0},{"$f":"+$X129*Clientes!AA129","v":0},{"$f":"+$X129*Clientes!AB129","v":0},{"$f":"+$X129*Clientes!AC129","v":0},{"$f":"+$X129*Clientes!AD129","v":0},null,"BTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K129*Clientes!Z129","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!AD130","v":0},null,0,{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X130*Clientes!Z130,AM130)","v":0},{"$f":"+$X130*Clientes!AA130","v":0},{"$f":"+$X130*Clientes!AB130","v":0},{"$f":"+$X130*Clientes!AC130","v":0},{"$f":"+$X130*Clientes!AD130","v":0},null,"BTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K130*Clientes!Z130","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!AD131","v":0},null,0,{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X131*Clientes!Z131,AM131)","v":0},{"$f":"+$X131*Clientes!AA131","v":0},{"$f":"+$X131*Clientes!AB131","v":0},{"$f":"+$X131*Clientes!AC131","v":0},{"$f":"+$X131*Clientes!AD131","v":0},null,"BTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K131*Clientes!Z131","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8189713109791075E-2,null,{"$f":"+G131","v":0},1,null,0,71.760000000000005,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!AD132","v":0},null,0,{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X132*Clientes!Z132,AM132)","v":0},{"$f":"+$X132*Clientes!AA132","v":0},{"$f":"+$X132*Clientes!AB132","v":0},{"$f":"+$X132*Clientes!AC132","v":0},{"$f":"+$X132*Clientes!AD132","v":0},null,"BTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K132*Clientes!Z132","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!AD133","v":0},null,0,{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X133*Clientes!Z133,AM133)","v":0},{"$f":"+$X133*Clientes!AA133","v":0},{"$f":"+$X133*Clientes!AB133","v":0},{"$f":"+$X133*Clientes!AC133","v":0},{"$f":"+$X133*Clientes!AD133","v":0},null,"BTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K133*Clientes!Z133","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!AD134","v":0},null,0,{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X134*Clientes!Z134,AM134)","v":0},{"$f":"+$X134*Clientes!AA134","v":0},{"$f":"+$X134*Clientes!AB134","v":0},{"$f":"+$X134*Clientes!AC134","v":0},{"$f":"+$X134*Clientes!AD134","v":0},null,"BTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K134*Clientes!Z134","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8189713109791075E-2,null,0,1,null,0,71.760000000000005,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!AD135","v":0},null,0,{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X135*Clientes!Z135,AM135)","v":0},{"$f":"+$X135*Clientes!AA135","v":0},{"$f":"+$X135*Clientes!AB135","v":0},{"$f":"+$X135*Clientes!AC135","v":0},{"$f":"+$X135*Clientes!AD135","v":0},null,"BTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K135*Clientes!Z135","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F14","v":0.97248548471221319},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.649999999999999},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":0},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":0},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":0},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":0},{"$f":"+K136*Clientes!AD136","v":365085.58760401502},null,{"$f":"IF(Q136=0,0,$E136*$F$4*G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":0},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":0},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":0},{"$f":"+IF($AK$3=1,$X136*Clientes!Z136,AM136)","v":106035.01233865468},{"$f":"+$X136*Clientes!AA136","v":109621.62422459543},{"$f":"+$X136*Clientes!AB136","v":113330.11041841382},{"$f":"+$X136*Clientes!AC136","v":117164.59124028115},{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":365085.58760401449},null,"BTS",null,{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":103158.59451804707},null,null,{"$f":"+K136*Clientes!Z136","v":106035.01233865484}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.97248548471221319},null,{"$f":"+G136","v":0},1,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K136","v":16.649999999999999},null,{"$f":"+SUM(M138:M147)","v":0},{"$f":"+SUM(N138:N147)","v":0},{"$f":"+SUM(O138:O147)","v":0},{"$f":"+SUM(P138:P147)","v":0},{"$f":"+SUM(Q138:Q147)","v":0},{"$f":"+K137*Clientes!AD137","v":286276.58687527885},null,0,{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},{"$f":"+SUM(AB138:AB147)","v":0},{"$f":"+SUM(AC138:AC147)","v":0},{"$f":"+SUM(AD138:AD147)","v":0},{"$f":"+IF($AK$3=1,$X137*Clientes!Z137,AM137)","v":0},{"$f":"+$X137*Clientes!AA137","v":0},{"$f":"+$X137*Clientes!AB137","v":0},{"$f":"+$X137*Clientes!AC137","v":0},{"$f":"+$X137*Clientes!AD137","v":0},null,"BTS_1 (0-300)",null,{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K137*Clientes!Z137","v":83124.602796575724}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":16.649999999999999},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!AD138","v":210444.48978772527},null,0,{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X138*Clientes!Z138,AM138)","v":61117.128710577766},{"$f":"+$X138*Clientes!AA138","v":63187.194478537764},{"$f":"+$X138*Clientes!AB138","v":65328.044014609899},{"$f":"+$X138*Clientes!AC138","v":67542.072282268156},{"$f":"+$X138*Clientes!AD138","v":210444.48978772495},null,"BTS_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K138*Clientes!Z138","v":61117.128710577861}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97248548471221319,null,0,1,null,{"$f":"+J138","v":0},16.649999999999999,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!AD139","v":26.061662267221482},null,0,{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X139*Clientes!Z139,AM139)","v":7.6585041450492595},{"$f":"+$X139*Clientes!AA139","v":7.857004536403986},{"$f":"+$X139*Clientes!AB139","v":8.0526490171914151},{"$f":"+$X139*Clientes!AC139","v":8.2452995028197176},{"$f":"+$X139*Clientes!AD139","v":26.061662267221443},null,"BTS_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K139*Clientes!Z139","v":7.658504145049271}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!AD140","v":75545.592974151601},null,0,{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X140*Clientes!Z140,AM140)","v":21924.22196396146},{"$f":"+$X140*Clientes!AA140","v":22677.446596689457},{"$f":"+$X140*Clientes!AB140","v":23458.110162539218},{"$f":"+$X140*Clientes!AC140","v":24267.148278213794},{"$f":"+$X140*Clientes!AD140","v":75545.592974151485},null,"BTS_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K140*Clientes!Z140","v":21924.221963961492}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!AD141","v":0},null,0,{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X141*Clientes!Z141,AM141)","v":0},{"$f":"+$X141*Clientes!AA141","v":0},{"$f":"+$X141*Clientes!AB141","v":0},{"$f":"+$X141*Clientes!AC141","v":0},{"$f":"+$X141*Clientes!AD141","v":0},null,"BTS_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K141*Clientes!Z141","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!AD142","v":1.4830584337008075},null,0,{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X142*Clientes!Z142,AM142)","v":0.43581292111720671},{"$f":"+$X142*Clientes!AA142","v":0.44710873473312518},{"$f":"+$X142*Clientes!AB142","v":0.45824203061670077},{"$f":"+$X142*Clientes!AC142","v":0.46920495096069714},{"$f":"+$X142*Clientes!AD142","v":1.4830584337008053},null,{"$f":"+A142","v":"BTS_1 Político"},null,{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K142*Clientes!Z142","v":0.43581292111720737}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!AD143","v":0},null,0,{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X143*Clientes!Z143,AM143)","v":0},{"$f":"+$X143*Clientes!AA143","v":0},{"$f":"+$X143*Clientes!AB143","v":0},{"$f":"+$X143*Clientes!AC143","v":0},{"$f":"+$X143*Clientes!AD143","v":0},null,"BTS_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K143*Clientes!Z143","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!AD144","v":0},null,0,{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X144*Clientes!Z144,AM144)","v":0},{"$f":"+$X144*Clientes!AA144","v":0},{"$f":"+$X144*Clientes!AB144","v":0},{"$f":"+$X144*Clientes!AC144","v":0},{"$f":"+$X144*Clientes!AD144","v":0},null,"BTS_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K144*Clientes!Z144","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!AD145","v":257.66171657155201},null,0,{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X145*Clientes!Z145,AM145)","v":74.776468663934978},{"$f":"+$X145*Clientes!AA145","v":77.345475593287887},{"$f":"+$X145*Clientes!AB145","v":80.008067897124008},{"$f":"+$X145*Clientes!AC145","v":82.76743666305407},{"$f":"+$X145*Clientes!AD145","v":257.66171657155161},null,"BTS_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K145*Clientes!Z145","v":74.776468663935091}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!AD146","v":0},null,0,{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X146*Clientes!Z146,AM146)","v":0},{"$f":"+$X146*Clientes!AA146","v":0},{"$f":"+$X146*Clientes!AB146","v":0},{"$f":"+$X146*Clientes!AC146","v":0},{"$f":"+$X146*Clientes!AD146","v":0},null,"BTS_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K146*Clientes!Z146","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!AD147","v":1.2976761294882033},null,0,{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X147*Clientes!Z147,AM147)","v":0.38133630597755169},{"$f":"+$X147*Clientes!AA147","v":0.39122014289148682},{"$f":"+$X147*Clientes!AB147","v":0.40096177678961087},{"$f":"+$X147*Clientes!AC147","v":0.41055433209061093},{"$f":"+$X147*Clientes!AD147","v":1.2976761294882013},null,"BTS_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K147*Clientes!Z147","v":0.38133630597755225}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K147","v":16.649999999999999},null,{"$f":"+SUM(M149:M158)","v":0},{"$f":"+SUM(N149:N158)","v":0},{"$f":"+SUM(O149:O158)","v":0},{"$f":"+SUM(P149:P158)","v":0},{"$f":"+SUM(Q149:Q158)","v":0},{"$f":"+K148*Clientes!AD148","v":61108.619471443664},null,0,{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},{"$f":"+SUM(AB149:AB158)","v":0},{"$f":"+SUM(AC149:AC158)","v":0},{"$f":"+SUM(AD149:AD158)","v":0},{"$f":"+IF($AK$3=1,$X148*Clientes!Z148,AM148)","v":0},{"$f":"+$X148*Clientes!AA148","v":0},{"$f":"+$X148*Clientes!AB148","v":0},{"$f":"+$X148*Clientes!AC148","v":0},{"$f":"+$X148*Clientes!AD148","v":0},null,"BTS_2 (301-750)",null,{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K148*Clientes!Z148","v":17751.778970628522}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":16.649999999999999},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!AD149","v":38204.49636050265},null,0,{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,{"$f":"+X148","v":0},null,{"$f":"+$W149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X149*Clientes!Z149,AM149)","v":0},{"$f":"+$X149*Clientes!AA149","v":0},{"$f":"+$X149*Clientes!AB149","v":0},{"$f":"+$X149*Clientes!AC149","v":0},{"$f":"+$X149*Clientes!AD149","v":0},null,"BTS_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K149*Clientes!Z149","v":11104.627375672786}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97248548471221319,null,0,1,null,{"$f":"+J149","v":0},16.649999999999999,null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!AD150","v":24.872125815190621},null,0,{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X150*Clientes!Z150,AM150)","v":0},{"$f":"+$X150*Clientes!AA150","v":0},{"$f":"+$X150*Clientes!AB150","v":0},{"$f":"+$X150*Clientes!AC150","v":0},{"$f":"+$X150*Clientes!AD150","v":0},null,"BTS_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K150*Clientes!Z150","v":7.3089458645697958}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!AD151","v":19741.101903096045},null,0,{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X151*Clientes!Z151,AM151)","v":0},{"$f":"+$X151*Clientes!AA151","v":0},{"$f":"+$X151*Clientes!AB151","v":0},{"$f":"+$X151*Clientes!AC151","v":0},{"$f":"+$X151*Clientes!AD151","v":0},null,"BTS_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K151*Clientes!Z151","v":5729.1005722166738}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!AD152","v":3023.5848642096539},null,0,{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X152*Clientes!Z152,AM152)","v":0},{"$f":"+$X152*Clientes!AA152","v":0},{"$f":"+$X152*Clientes!AB152","v":0},{"$f":"+$X152*Clientes!AC152","v":0},{"$f":"+$X152*Clientes!AD152","v":0},null,"BTS_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K152*Clientes!Z152","v":877.47998367672187}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97248548471221319,null,{"$f":"+G152","v":0},1,null,0,16.649999999999999,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!AD153","v":1.2976761294882033},null,0,{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X153*Clientes!Z153,AM153)","v":0},{"$f":"+$X153*Clientes!AA153","v":0},{"$f":"+$X153*Clientes!AB153","v":0},{"$f":"+$X153*Clientes!AC153","v":0},{"$f":"+$X153*Clientes!AD153","v":0},null,"BTS_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K153*Clientes!Z153","v":0.38133630597755225}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!AD154","v":0},null,0,{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X154*Clientes!Z154,AM154)","v":0},{"$f":"+$X154*Clientes!AA154","v":0},{"$f":"+$X154*Clientes!AB154","v":0},{"$f":"+$X154*Clientes!AC154","v":0},{"$f":"+$X154*Clientes!AD154","v":0},null,"BTS_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K154*Clientes!Z154","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!AD155","v":0},null,0,{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X155*Clientes!Z155,AM155)","v":0},{"$f":"+$X155*Clientes!AA155","v":0},{"$f":"+$X155*Clientes!AB155","v":0},{"$f":"+$X155*Clientes!AC155","v":0},{"$f":"+$X155*Clientes!AD155","v":0},null,"BTS_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K155*Clientes!Z155","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!AD156","v":110.67118943166388},null,0,{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X156*Clientes!Z156,AM156)","v":0},{"$f":"+$X156*Clientes!AA156","v":0},{"$f":"+$X156*Clientes!AB156","v":0},{"$f":"+$X156*Clientes!AC156","v":0},{"$f":"+$X156*Clientes!AD156","v":0},null,"BTS_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K156*Clientes!Z156","v":32.118084279855069}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!AD157","v":0},null,0,{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X157*Clientes!Z157,AM157)","v":0},{"$f":"+$X157*Clientes!AA157","v":0},{"$f":"+$X157*Clientes!AB157","v":0},{"$f":"+$X157*Clientes!AC157","v":0},{"$f":"+$X157*Clientes!AD157","v":0},null,"BTS_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K157*Clientes!Z157","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!AD158","v":2.5953522589764066},null,0,{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X158*Clientes!Z158,AM158)","v":0},{"$f":"+$X158*Clientes!AA158","v":0},{"$f":"+$X158*Clientes!AB158","v":0},{"$f":"+$X158*Clientes!AC158","v":0},{"$f":"+$X158*Clientes!AD158","v":0},null,"BTS_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K158*Clientes!Z158","v":0.7626726119551045}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K158","v":16.649999999999999},null,{"$f":"+SUM(M160:M169)","v":0},{"$f":"+SUM(N160:N169)","v":0},{"$f":"+SUM(O160:O169)","v":0},{"$f":"+SUM(P160:P169)","v":0},{"$f":"+SUM(Q160:Q169)","v":0},{"$f":"+K159*Clientes!AD159","v":17700.381257291945},null,0,{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},{"$f":"+SUM(AB160:AB169)","v":0},{"$f":"+SUM(AC160:AC169)","v":0},{"$f":"+SUM(AD160:AD169)","v":0},{"$f":"+IF($AK$3=1,$X159*Clientes!Z159,AM159)","v":0},{"$f":"+$X159*Clientes!AA159","v":0},{"$f":"+$X159*Clientes!AB159","v":0},{"$f":"+$X159*Clientes!AC159","v":0},{"$f":"+$X159*Clientes!AD159","v":0},null,"BTS_3 (751-más)",null,{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K159*Clientes!Z159","v":5158.630571450286}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":16.649999999999999},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!AD160","v":13877.999433659639},null,0,{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X160*Clientes!Z160,AM160)","v":4049.0185436961074},{"$f":"+$X160*Clientes!AA160","v":4173.5442701380907},{"$f":"+$X160*Clientes!AB160","v":4300.333068626469},{"$f":"+$X160*Clientes!AC160","v":4429.4529548356195},{"$f":"+$X160*Clientes!AD160","v":13877.999433659617},null,"BTS_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K160*Clientes!Z160","v":4049.0185436961133}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97248548471221319,null,0,1,null,{"$f":"+J160","v":0},16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!Z161*(1-$C161)*1000,(Clientes!T161*Límites!$B$14*12*(1-$C161)+(Energía!Z161-Clientes!T161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AA161*(1-$C161)*1000,(Clientes!U161*Límites!$B$14*12*(1-$C161)+(Energía!AA161-Clientes!U161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AB161*(1-$C161)*1000,(Clientes!V161*Límites!$B$14*12*(1-$C161)+(Energía!AB161-Clientes!V161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AC161*(1-$C161)*1000,(Clientes!W161*Límites!$B$14*12*(1-$C161)+(Energía!AC161-Clientes!W161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!AD161","v":77.644288414377527},null,0,{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X161*Clientes!Z161,AM161)","v":22.816622307657006},{"$f":"+$X161*Clientes!AA161","v":23.408005216340506},{"$f":"+$X161*Clientes!AB161","v":23.990879644578492},{"$f":"+$X161*Clientes!AC161","v":24.56483420342142},{"$f":"+$X161*Clientes!AD161","v":77.644288414377414},null,"BTS_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K161*Clientes!Z161","v":22.816622307657042}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!AD162","v":0},null,0,{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X162*Clientes!Z162,AM162)","v":0},{"$f":"+$X162*Clientes!AA162","v":0},{"$f":"+$X162*Clientes!AB162","v":0},{"$f":"+$X162*Clientes!AC162","v":0},{"$f":"+$X162*Clientes!AD162","v":0},null,"BTS_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K162*Clientes!Z162","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!AD163","v":3716.2220451263975},null,0,{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X163*Clientes!Z163,AM163)","v":1078.4914616077608},{"$f":"+$X163*Clientes!AA163","v":1115.5439205914934},{"$f":"+$X163*Clientes!AB163","v":1153.946149484316},{"$f":"+$X163*Clientes!AC163","v":1193.7441729354841},{"$f":"+$X163*Clientes!AD163","v":3716.2220451263915},null,"BTS_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K163*Clientes!Z163","v":1078.4914616077624}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!AD164","v":0},null,0,{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X164*Clientes!Z164,AM164)","v":0},{"$f":"+$X164*Clientes!AA164","v":0},{"$f":"+$X164*Clientes!AB164","v":0},{"$f":"+$X164*Clientes!AC164","v":0},{"$f":"+$X164*Clientes!AD164","v":0},null,"BTS_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K164*Clientes!Z164","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!AD165","v":0},null,0,{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X165*Clientes!Z165,AM165)","v":0},{"$f":"+$X165*Clientes!AA165","v":0},{"$f":"+$X165*Clientes!AB165","v":0},{"$f":"+$X165*Clientes!AC165","v":0},{"$f":"+$X165*Clientes!AD165","v":0},null,"BTS_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K165*Clientes!Z165","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!AD166","v":0},null,0,{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X166*Clientes!Z166,AM166)","v":0},{"$f":"+$X166*Clientes!AA166","v":0},{"$f":"+$X166*Clientes!AB166","v":0},{"$f":"+$X166*Clientes!AC166","v":0},{"$f":"+$X166*Clientes!AD166","v":0},null,"BTS_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K166*Clientes!Z166","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!AD167","v":20.729433314599589},null,0,{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X167*Clientes!Z167,AM167)","v":6.0159260028830701},{"$f":"+$X167*Clientes!AA167","v":6.22260807632171},{"$f":"+$X167*Clientes!AB167","v":6.4368192922553158},{"$f":"+$X167*Clientes!AC167","v":6.6588163804717588},{"$f":"+$X167*Clientes!AD167","v":20.729433314599557},null,"BTS_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K167*Clientes!Z167","v":6.015926002883079}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!AD168","v":0},null,{"$f":"IF(Q168=0,0,$E168*$F$4*G168/$Q$136)","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X168*Clientes!Z168,AM168)","v":0},{"$f":"+$X168*Clientes!AA168","v":0},{"$f":"+$X168*Clientes!AB168","v":0},{"$f":"+$X168*Clientes!AC168","v":0},{"$f":"+$X168*Clientes!AD168","v":0},null,"BTS_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K168*Clientes!Z168","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97248548471221319,null,{"$f":"+G168","v":0},1,null,0,16.649999999999999,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!AD169","v":7.7860567769292324},null,0,{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X169*Clientes!Z169,AM169)","v":2.2880178358653249},{"$f":"+$X169*Clientes!AA169","v":2.3473208573489064},{"$f":"+$X169*Clientes!AB169","v":2.4057706607376801},{"$f":"+$X169*Clientes!AC169","v":2.4633259925436657},{"$f":"+$X169*Clientes!AD169","v":7.7860567769292208},null,"BTS_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K169*Clientes!Z169","v":2.2880178358653285}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K169","v":16.649999999999999},null,{"$f":"+SUM(M171:M180)","v":0},{"$f":"+SUM(N171:N180)","v":0},{"$f":"+SUM(O171:O180)","v":0},{"$f":"+SUM(P171:P180)","v":0},{"$f":"+SUM(Q171:Q180)","v":0},{"$f":"+K170*Clientes!AD170","v":0},null,0,{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},{"$f":"+IF($AK$3=1,$X170*Clientes!Z170,AM170)","v":0},{"$f":"+$X170*Clientes!AA170","v":0},{"$f":"+$X170*Clientes!AB170","v":0},{"$f":"+$X170*Clientes!AC170","v":0},{"$f":"+$X170*Clientes!AD170","v":0},null,"BTS_4 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K170*Clientes!Z170","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":16.649999999999999},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!AD171","v":0},null,0,{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X171*Clientes!Z171,AM171)","v":0},{"$f":"+$X171*Clientes!AA171","v":0},{"$f":"+$X171*Clientes!AB171","v":0},{"$f":"+$X171*Clientes!AC171","v":0},{"$f":"+$X171*Clientes!AD171","v":0},null,"BTS_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K171*Clientes!Z171","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97248548471221319,null,0,1,null,{"$f":"+J171","v":0},16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!Z172*(1-$C172)*1000,(Clientes!T172*Límites!$B$14*12*(1-$C172)+(Energía!Z172-Clientes!T172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AA172*(1-$C172)*1000,(Clientes!U172*Límites!$B$14*12*(1-$C172)+(Energía!AA172-Clientes!U172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AB172*(1-$C172)*1000,(Clientes!V172*Límites!$B$14*12*(1-$C172)+(Energía!AB172-Clientes!V172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AC172*(1-$C172)*1000,(Clientes!W172*Límites!$B$14*12*(1-$C172)+(Energía!AC172-Clientes!W172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!AD172","v":0},null,0,{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X172*Clientes!Z172,AM172)","v":0},{"$f":"+$X172*Clientes!AA172","v":0},{"$f":"+$X172*Clientes!AB172","v":0},{"$f":"+$X172*Clientes!AC172","v":0},{"$f":"+$X172*Clientes!AD172","v":0},null,"BTS_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K172*Clientes!Z172","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!AD173","v":0},null,0,{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X173*Clientes!Z173,AM173)","v":0},{"$f":"+$X173*Clientes!AA173","v":0},{"$f":"+$X173*Clientes!AB173","v":0},{"$f":"+$X173*Clientes!AC173","v":0},{"$f":"+$X173*Clientes!AD173","v":0},null,"BTS_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K173*Clientes!Z173","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!AD174","v":0},null,0,{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X174*Clientes!Z174,AM174)","v":0},{"$f":"+$X174*Clientes!AA174","v":0},{"$f":"+$X174*Clientes!AB174","v":0},{"$f":"+$X174*Clientes!AC174","v":0},{"$f":"+$X174*Clientes!AD174","v":0},null,"BTS_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K174*Clientes!Z174","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!AD175","v":0},null,0,{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X175*Clientes!Z175,AM175)","v":0},{"$f":"+$X175*Clientes!AA175","v":0},{"$f":"+$X175*Clientes!AB175","v":0},{"$f":"+$X175*Clientes!AC175","v":0},{"$f":"+$X175*Clientes!AD175","v":0},null,"BTS_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K175*Clientes!Z175","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!AD176","v":0},null,0,{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X176*Clientes!Z176,AM176)","v":0},{"$f":"+$X176*Clientes!AA176","v":0},{"$f":"+$X176*Clientes!AB176","v":0},{"$f":"+$X176*Clientes!AC176","v":0},{"$f":"+$X176*Clientes!AD176","v":0},null,"BTS_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K176*Clientes!Z176","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!AD177","v":0},null,0,{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X177*Clientes!Z177,AM177)","v":0},{"$f":"+$X177*Clientes!AA177","v":0},{"$f":"+$X177*Clientes!AB177","v":0},{"$f":"+$X177*Clientes!AC177","v":0},{"$f":"+$X177*Clientes!AD177","v":0},null,"BTS_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K177*Clientes!Z177","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!AD178","v":0},null,0,{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X178*Clientes!Z178,AM178)","v":0},{"$f":"+$X178*Clientes!AA178","v":0},{"$f":"+$X178*Clientes!AB178","v":0},{"$f":"+$X178*Clientes!AC178","v":0},{"$f":"+$X178*Clientes!AD178","v":0},null,"BTS_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K178*Clientes!Z178","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!AD179","v":0},null,0,{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X179*Clientes!Z179,AM179)","v":0},{"$f":"+$X179*Clientes!AA179","v":0},{"$f":"+$X179*Clientes!AB179","v":0},{"$f":"+$X179*Clientes!AC179","v":0},{"$f":"+$X179*Clientes!AD179","v":0},null,"BTS_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K179*Clientes!Z179","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!AD180","v":0},null,0,{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X180*Clientes!Z180,AM180)","v":0},{"$f":"+$X180*Clientes!AA180","v":0},{"$f":"+$X180*Clientes!AB180","v":0},{"$f":"+$X180*Clientes!AC180","v":0},{"$f":"+$X180*Clientes!AD180","v":0},null,"BTS_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K180*Clientes!Z180","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K180","v":16.649999999999999},null,{"$f":"+SUM(M182:M191)","v":0},{"$f":"+SUM(N182:N191)","v":0},{"$f":"+SUM(O182:O191)","v":0},{"$f":"+SUM(P182:P191)","v":0},{"$f":"+SUM(Q182:Q191)","v":0},{"$f":"+K181*Clientes!AD181","v":0},null,0,{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},{"$f":"+IF($AK$3=1,$X181*Clientes!Z181,AM181)","v":0},{"$f":"+$X181*Clientes!AA181","v":0},{"$f":"+$X181*Clientes!AB181","v":0},{"$f":"+$X181*Clientes!AC181","v":0},{"$f":"+$X181*Clientes!AD181","v":0},null,"BTS_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K181*Clientes!Z181","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":16.649999999999999},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!AD182","v":0},null,0,{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X182*Clientes!Z182,AM182)","v":0},{"$f":"+$X182*Clientes!AA182","v":0},{"$f":"+$X182*Clientes!AB182","v":0},{"$f":"+$X182*Clientes!AC182","v":0},{"$f":"+$X182*Clientes!AD182","v":0},null,"BTS_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K182*Clientes!Z182","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.97248548471221319,null,0,1,null,{"$f":"+J182","v":0},16.649999999999999,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!Z183*(1-$C183)*1000,(Clientes!T183*Límites!$B$14*12*(1-$C183)+(Energía!Z183-Clientes!T183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AA183*(1-$C183)*1000,(Clientes!U183*Límites!$B$14*12*(1-$C183)+(Energía!AA183-Clientes!U183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AB183*(1-$C183)*1000,(Clientes!V183*Límites!$B$14*12*(1-$C183)+(Energía!AB183-Clientes!V183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AC183*(1-$C183)*1000,(Clientes!W183*Límites!$B$14*12*(1-$C183)+(Energía!AC183-Clientes!W183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!AD183","v":0},null,0,{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X183*Clientes!Z183,AM183)","v":0},{"$f":"+$X183*Clientes!AA183","v":0},{"$f":"+$X183*Clientes!AB183","v":0},{"$f":"+$X183*Clientes!AC183","v":0},{"$f":"+$X183*Clientes!AD183","v":0},null,"BTS_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K183*Clientes!Z183","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!AD184","v":0},null,0,{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X184*Clientes!Z184,AM184)","v":0},{"$f":"+$X184*Clientes!AA184","v":0},{"$f":"+$X184*Clientes!AB184","v":0},{"$f":"+$X184*Clientes!AC184","v":0},{"$f":"+$X184*Clientes!AD184","v":0},null,"BTS_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K184*Clientes!Z184","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,{"$f":"+G184","v":0},1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!AD185","v":0},null,0,{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X185*Clientes!Z185,AM185)","v":0},{"$f":"+$X185*Clientes!AA185","v":0},{"$f":"+$X185*Clientes!AB185","v":0},{"$f":"+$X185*Clientes!AC185","v":0},{"$f":"+$X185*Clientes!AD185","v":0},null,"BTS_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K185*Clientes!Z185","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!AD186","v":0},null,0,{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X186*Clientes!Z186,AM186)","v":0},{"$f":"+$X186*Clientes!AA186","v":0},{"$f":"+$X186*Clientes!AB186","v":0},{"$f":"+$X186*Clientes!AC186","v":0},{"$f":"+$X186*Clientes!AD186","v":0},null,"BTS_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K186*Clientes!Z186","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!AD187","v":0},null,0,{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X187*Clientes!Z187,AM187)","v":0},{"$f":"+$X187*Clientes!AA187","v":0},{"$f":"+$X187*Clientes!AB187","v":0},{"$f":"+$X187*Clientes!AC187","v":0},{"$f":"+$X187*Clientes!AD187","v":0},null,"BTS_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K187*Clientes!Z187","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!AD188","v":0},null,0,{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X188*Clientes!Z188,AM188)","v":0},{"$f":"+$X188*Clientes!AA188","v":0},{"$f":"+$X188*Clientes!AB188","v":0},{"$f":"+$X188*Clientes!AC188","v":0},{"$f":"+$X188*Clientes!AD188","v":0},null,"BTS_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K188*Clientes!Z188","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!AD189","v":0},null,0,{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X189*Clientes!Z189,AM189)","v":0},{"$f":"+$X189*Clientes!AA189","v":0},{"$f":"+$X189*Clientes!AB189","v":0},{"$f":"+$X189*Clientes!AC189","v":0},{"$f":"+$X189*Clientes!AD189","v":0},null,"BTS_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K189*Clientes!Z189","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!AD190","v":0},null,0,{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X190*Clientes!Z190,AM190)","v":0},{"$f":"+$X190*Clientes!AA190","v":0},{"$f":"+$X190*Clientes!AB190","v":0},{"$f":"+$X190*Clientes!AC190","v":0},{"$f":"+$X190*Clientes!AD190","v":0},null,"BTS_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K190*Clientes!Z190","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.97248548471221319,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!AD191","v":0},null,0,{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X191*Clientes!Z191,AM191)","v":0},{"$f":"+$X191*Clientes!AA191","v":0},{"$f":"+$X191*Clientes!AB191","v":0},{"$f":"+$X191*Clientes!AC191","v":0},{"$f":"+$X191*Clientes!AD191","v":0},null,"BTS_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K191*Clientes!Z191","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!AD192","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$4*G192/Q192)","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X192*Clientes!Z192,AM192)","v":0},{"$f":"+$X192*Clientes!AA192","v":0},{"$f":"+$X192*Clientes!AB192","v":0},{"$f":"+$X192*Clientes!AC192","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K192*Clientes!Z192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!AD193","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$4*G193/Q193)","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X193*Clientes!Z193,AM193)","v":0},{"$f":"+$X193*Clientes!AA193","v":0},{"$f":"+$X193*Clientes!AB193","v":0},{"$f":"+$X193*Clientes!AC193","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K193*Clientes!Z193","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.9037373716516514E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!AD194","v":0},null,{"$f":"+T20","v":0},{"$f":"+U20","v":0.99999999999999833},null,0,null,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X194*Clientes!Z194,AM194)","v":0},{"$f":"+$X194*Clientes!AA194","v":0},{"$f":"+$X194*Clientes!AB194","v":0},{"$f":"+$X194*Clientes!AC194","v":0},{"$f":"+$X194*Clientes!AD194","v":0},null,"MTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K194*Clientes!Z194","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":1.8189713109791075E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!AD195","v":0},null,{"$f":"+T80","v":0},{"$f":"+U80","v":0.99999999999999867},null,0,null,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X195*Clientes!Z195,AM195)","v":0},{"$f":"+$X195*Clientes!AA195","v":0},{"$f":"+$X195*Clientes!AB195","v":0},{"$f":"+$X195*Clientes!AC195","v":0},{"$f":"+$X195*Clientes!AD195","v":0},null,"BTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K195*Clientes!Z195","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F15","v":1.4978794155154508E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.649999999999999},null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,{"$f":"+K196*Clientes!AD196","v":5.6232632277822328},null,{"$f":"IF(Q196=0,0,$E196*$F$4*G196/Q196)","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUM(AD197,AD201,AD205)","v":0},{"$f":"+IF($AK$3=1,$X196*Clientes!Z196,AM196)","v":1.6524573259027535},{"$f":"+$X196*Clientes!AA196","v":1.6952872858630923},{"$f":"+$X196*Clientes!AB196","v":1.7375010327550002},{"$f":"+$X196*Clientes!AC196","v":1.7790687723926326},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":5.6232632277822239},null,"BTSH",null,{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1.6076310218812138},null,null,{"$f":"+K196*Clientes!Z196","v":1.6524573259027562}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":1.4978794155154508E-5},null,{"$f":"+G196","v":0},1,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K196","v":16.649999999999999},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,{"$f":"+K197*Clientes!AD197","v":5.6232632277822328},null,{"$f":"IF(Q197=0,0,$E197*$F$4*G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z198:Z200)","v":0},0,0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+IF($AK$3=1,$X197*Clientes!Z197,AM197)","v":0},{"$f":"+$X197*Clientes!AA197","v":0},{"$f":"+$X197*Clientes!AB197","v":0},{"$f":"+$X197*Clientes!AC197","v":0},{"$f":"+$X197*Clientes!AD197","v":0},null,"BTSH_1",null,{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K197*Clientes!Z197","v":1.6524573259027562}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":1.4978794155154508E-5},null,{"$f":"+G197","v":0},1,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K197","v":16.649999999999999},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!AD198","v":5.6232632277822328},null,{"$f":"IF(Q198=0,0,$E198*$F$4*G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999845},null,{"$f":"+J198*T198","v":0},null,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X198*Clientes!Z198,AM198)","v":0},{"$f":"+$X198*Clientes!AA198","v":0},{"$f":"+$X198*Clientes!AB198","v":0},{"$f":"+$X198*Clientes!AC198","v":0},{"$f":"+$X198*Clientes!AD198","v":0},null,"BTSH_1 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K198*Clientes!Z198","v":1.6524573259027562}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G198","v":0},1,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!AD199","v":0},null,0,{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X199*Clientes!Z199,AM199)","v":0},{"$f":"+$X199*Clientes!AA199","v":0},{"$f":"+$X199*Clientes!AB199","v":0},{"$f":"+$X199*Clientes!AC199","v":0},{"$f":"+$X199*Clientes!AD199","v":0},null,"BTSH_1 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K199*Clientes!Z199","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G199","v":0},1,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!AD200","v":0},null,0,{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X200*Clientes!Z200,AM200)","v":0},{"$f":"+$X200*Clientes!AA200","v":0},{"$f":"+$X200*Clientes!AB200","v":0},{"$f":"+$X200*Clientes!AC200","v":0},{"$f":"+$X200*Clientes!AD200","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K200*Clientes!Z200","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G200","v":0},1,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!AD201","v":0},null,0,{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+IF($AK$3=1,$X201*Clientes!Z201,AM201)","v":0},{"$f":"+$X201*Clientes!AA201","v":0},{"$f":"+$X201*Clientes!AB201","v":0},{"$f":"+$X201*Clientes!AC201","v":0},{"$f":"+$X201*Clientes!AD201","v":0},null,"BTSH_2",null,{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K201*Clientes!Z201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G201","v":0},1,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!AD202","v":0},null,0,{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X202*Clientes!Z202,AM202)","v":0},{"$f":"+$X202*Clientes!AA202","v":0},{"$f":"+$X202*Clientes!AB202","v":0},{"$f":"+$X202*Clientes!AC202","v":0},{"$f":"+$X202*Clientes!AD202","v":0},null,"BTSH_2 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K202*Clientes!Z202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G202","v":0},1,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!AD203","v":0},null,0,{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X203*Clientes!Z203,AM203)","v":0},{"$f":"+$X203*Clientes!AA203","v":0},{"$f":"+$X203*Clientes!AB203","v":0},{"$f":"+$X203*Clientes!AC203","v":0},{"$f":"+$X203*Clientes!AD203","v":0},null,"BTSH_2 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K203*Clientes!Z203","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G203","v":0},1,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!AD204","v":0},null,0,{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X204*Clientes!Z204,AM204)","v":0},{"$f":"+$X204*Clientes!AA204","v":0},{"$f":"+$X204*Clientes!AB204","v":0},{"$f":"+$X204*Clientes!AC204","v":0},{"$f":"+$X204*Clientes!AD204","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K204*Clientes!Z204","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G204","v":0},1,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!AD205","v":0},null,0,{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+IF($AK$3=1,$X205*Clientes!Z205,AM205)","v":0},{"$f":"+$X205*Clientes!AA205","v":0},{"$f":"+$X205*Clientes!AB205","v":0},{"$f":"+$X205*Clientes!AC205","v":0},{"$f":"+$X205*Clientes!AD205","v":0},null,"BTSH_3",null,{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K205*Clientes!Z205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G205","v":0},1,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!AD206","v":0},null,0,{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X206*Clientes!Z206,AM206)","v":0},{"$f":"+$X206*Clientes!AA206","v":0},{"$f":"+$X206*Clientes!AB206","v":0},{"$f":"+$X206*Clientes!AC206","v":0},{"$f":"+$X206*Clientes!AD206","v":0},null,"BTSH_3 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K206*Clientes!Z206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G206","v":0},1,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!AD207","v":0},null,0,{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X207*Clientes!Z207,AM207)","v":0},{"$f":"+$X207*Clientes!AA207","v":0},{"$f":"+$X207*Clientes!AB207","v":0},{"$f":"+$X207*Clientes!AC207","v":0},{"$f":"+$X207*Clientes!AD207","v":0},null,"BTSH_3 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K207*Clientes!Z207","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4978794155154508E-5,null,{"$f":"+G207","v":0},1,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.649999999999999,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!AD208","v":0},null,0,{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X208*Clientes!Z208,AM208)","v":0},{"$f":"+$X208*Clientes!AA208","v":0},{"$f":"+$X208*Clientes!AB208","v":0},{"$f":"+$X208*Clientes!AC208","v":0},{"$f":"+$X208*Clientes!AD208","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K208*Clientes!Z208","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F16","v":7.6256043733812417E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.649999999999999},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":0},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":0},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":0},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":0},{"$f":"+K209*Clientes!AD209","v":286.27658687527901},null,{"$f":"IF(Q209=0,0,$E209*$F$4*G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":0},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":0},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":0},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":0},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":0},{"$f":"+IF($AK$3=1,$X209*Clientes!Z209,AM209)","v":83.124602796575999},{"$f":"+$X209*Clientes!AA209","v":85.950681884234001},{"$f":"+$X209*Clientes!AB209","v":88.875074097871504},{"$f":"+$X209*Clientes!AC209","v":91.901113055930168},{"$f":"+SUMPRODUCT(AE209:AH209,PremisaCosto!$F$84:$I$84)","v":286.27658687527861},null,"BTS Prepago",null,{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":80.869676960840167},null,null,{"$f":"+K209*Clientes!Z209","v":83.124602796576127}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":7.6256043733812417E-4},null,{"$f":"+G209","v":0},1,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K209","v":16.649999999999999},null,{"$f":"+SUM(M211:M220)","v":0},{"$f":"+SUM(N211:N220)","v":0},{"$f":"+SUM(O211:O220)","v":0},{"$f":"+SUM(P211:P220)","v":0},{"$f":"+SUM(Q211:Q220)","v":0},{"$f":"+K210*Clientes!AD210","v":286.27658687527901},null,0,{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z211:Z220)","v":0},{"$f":"+SUM(AA211:AA220)","v":0},{"$f":"+SUM(AB211:AB220)","v":0},{"$f":"+SUM(AC211:AC220)","v":0},{"$f":"+SUM(AD211:AD220)","v":0},{"$f":"+IF($AK$3=1,$X210*Clientes!Z210,AM210)","v":0},{"$f":"+$X210*Clientes!AA210","v":0},{"$f":"+$X210*Clientes!AB210","v":0},{"$f":"+$X210*Clientes!AC210","v":0},{"$f":"+$X210*Clientes!AD210","v":0},null,"BTS Prep",null,{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K210*Clientes!Z210","v":83.124602796576127}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":7.6256043733812417E-4},null,0,1,null,{"$f":"+J210","v":0},{"$f":"+K210","v":16.649999999999999},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K211*Clientes!AD211","v":210.44448978772533},null,0,{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X211*Clientes!Z211,AM211)","v":61.117128710578086},{"$f":"+$X211*Clientes!AA211","v":63.18719447853762},{"$f":"+$X211*Clientes!AB211","v":65.328044014609745},{"$f":"+$X211*Clientes!AC211","v":67.542072282268151},{"$f":"+$X211*Clientes!AD211","v":210.44448978772502},null,"BTS Prepago Regular",null,{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K211*Clientes!Z211","v":61.117128710578172}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J211","v":0},16.649999999999999,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!AD212","v":2.6061662267221449E-2},null,0,{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X212*Clientes!Z212,AM212)","v":7.6585041450491931E-3},{"$f":"+$X212*Clientes!AA212","v":7.8570045364040417E-3},{"$f":"+$X212*Clientes!AB212","v":8.0526490171913458E-3},{"$f":"+$X212*Clientes!AC212","v":8.2452995028197661E-3},{"$f":"+$X212*Clientes!AD212","v":2.6061662267221411E-2},null,"BTS Prepago Agro",null,{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K212*Clientes!Z212","v":7.6585041450492044E-3}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K213*Clientes!AD213","v":75.545592974151702},null,0,{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X213*Clientes!Z213,AM213)","v":21.924221963961518},{"$f":"+$X213*Clientes!AA213","v":22.677446596689492},{"$f":"+$X213*Clientes!AB213","v":23.458110162539189},{"$f":"+$X213*Clientes!AC213","v":24.267148278213863},{"$f":"+$X213*Clientes!AD213","v":75.545592974151589},null,"BTS Prepago Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K213*Clientes!Z213","v":21.92422196396155}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!AD214","v":0},null,0,{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X214*Clientes!Z214,AM214)","v":0},{"$f":"+$X214*Clientes!AA214","v":0},{"$f":"+$X214*Clientes!AB214","v":0},{"$f":"+$X214*Clientes!AC214","v":0},{"$f":"+$X214*Clientes!AD214","v":0},null,"BTS Prepago Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K214*Clientes!Z214","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!AD215","v":1.4830584337008079E-3},null,0,{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X215*Clientes!Z215,AM215)","v":4.3581292111720914E-4},{"$f":"+$X215*Clientes!AA215","v":4.4710873473312334E-4},{"$f":"+$X215*Clientes!AB215","v":4.5824203061670056E-4},{"$f":"+$X215*Clientes!AC215","v":4.6920495096069677E-4},{"$f":"+$X215*Clientes!AD215","v":1.4830584337008055E-3},null,"BTS Prepago Político",null,{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K215*Clientes!Z215","v":4.3581292111720979E-4}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!AD216","v":0},null,0,{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X216*Clientes!Z216,AM216)","v":0},{"$f":"+$X216*Clientes!AA216","v":0},{"$f":"+$X216*Clientes!AB216","v":0},{"$f":"+$X216*Clientes!AC216","v":0},{"$f":"+$X216*Clientes!AD216","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},null,{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K216*Clientes!Z216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!AD217","v":0},null,0,{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X217*Clientes!Z217,AM217)","v":0},{"$f":"+$X217*Clientes!AA217","v":0},{"$f":"+$X217*Clientes!AB217","v":0},{"$f":"+$X217*Clientes!AC217","v":0},{"$f":"+$X217*Clientes!AD217","v":0},null,"BTS Prepago x2",null,{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K217*Clientes!Z217","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K218*Clientes!AD218","v":0.25766171657155162},null,0,{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X218*Clientes!Z218,AM218)","v":7.4776468663934809E-2},{"$f":"+$X218*Clientes!AA218","v":7.7345475593287832E-2},{"$f":"+$X218*Clientes!AB218","v":8.0008067897124405E-2},{"$f":"+$X218*Clientes!AC218","v":8.2767436663053487E-2},{"$f":"+$X218*Clientes!AD218","v":0.25766171657155124},null,"BTS Prepago Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K218*Clientes!Z218","v":7.477646866393492E-2}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!AD219","v":0},null,0,{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X219*Clientes!Z219,AM219)","v":0},{"$f":"+$X219*Clientes!AA219","v":0},{"$f":"+$X219*Clientes!AB219","v":0},{"$f":"+$X219*Clientes!AC219","v":0},{"$f":"+$X219*Clientes!AD219","v":0},null,"BTS Prepago Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K219*Clientes!Z219","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!AD220","v":1.2976761294882055E-3},null,0,{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.649999999999974,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X220*Clientes!Z220,AM220)","v":3.8133630597755619E-4},{"$f":"+$X220*Clientes!AA220","v":3.9122014289148517E-4},{"$f":"+$X220*Clientes!AB220","v":4.0096177678961166E-4},{"$f":"+$X220*Clientes!AC220","v":4.1055433209060923E-4},{"$f":"+$X220*Clientes!AD220","v":1.2976761294882036E-3},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K220*Clientes!Z220","v":3.8133630597755674E-4}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K220","v":16.649999999999999},null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!AD221","v":0},null,0,{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+IF($AK$3=1,$X221*Clientes!Z221,AM221)","v":0},{"$f":"+$X221*Clientes!AA221","v":0},{"$f":"+$X221*Clientes!AB221","v":0},{"$f":"+$X221*Clientes!AC221","v":0},{"$f":"+$X221*Clientes!AD221","v":0},null,"X1D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K221*Clientes!Z221","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J221","v":0},{"$f":"+K221","v":16.649999999999999},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!AD222","v":0},null,0,{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X222*Clientes!Z222,AM222)","v":0},{"$f":"+$X222*Clientes!AA222","v":0},{"$f":"+$X222*Clientes!AB222","v":0},{"$f":"+$X222*Clientes!AC222","v":0},{"$f":"+$X222*Clientes!AD222","v":0},null,"X1D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K222*Clientes!Z222","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J222","v":0},16.649999999999999,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!AD223","v":0},null,0,{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X223*Clientes!Z223,AM223)","v":0},{"$f":"+$X223*Clientes!AA223","v":0},{"$f":"+$X223*Clientes!AB223","v":0},{"$f":"+$X223*Clientes!AC223","v":0},{"$f":"+$X223*Clientes!AD223","v":0},null,"X1D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K223*Clientes!Z223","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!AD224","v":0},null,0,{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X224*Clientes!Z224,AM224)","v":0},{"$f":"+$X224*Clientes!AA224","v":0},{"$f":"+$X224*Clientes!AB224","v":0},{"$f":"+$X224*Clientes!AC224","v":0},{"$f":"+$X224*Clientes!AD224","v":0},null,"X1D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K224*Clientes!Z224","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!AD225","v":0},null,0,{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X225*Clientes!Z225,AM225)","v":0},{"$f":"+$X225*Clientes!AA225","v":0},{"$f":"+$X225*Clientes!AB225","v":0},{"$f":"+$X225*Clientes!AC225","v":0},{"$f":"+$X225*Clientes!AD225","v":0},null,"X1D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K225*Clientes!Z225","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.6256043733812417E-4,null,{"$f":"+G225","v":0},1,null,0,16.649999999999999,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!AD226","v":0},null,0,{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X226*Clientes!Z226,AM226)","v":0},{"$f":"+$X226*Clientes!AA226","v":0},{"$f":"+$X226*Clientes!AB226","v":0},{"$f":"+$X226*Clientes!AC226","v":0},{"$f":"+$X226*Clientes!AD226","v":0},null,"X1D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K226*Clientes!Z226","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!AD227","v":0},null,0,{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X227*Clientes!Z227,AM227)","v":0},{"$f":"+$X227*Clientes!AA227","v":0},{"$f":"+$X227*Clientes!AB227","v":0},{"$f":"+$X227*Clientes!AC227","v":0},{"$f":"+$X227*Clientes!AD227","v":0},null,"X1D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K227*Clientes!Z227","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!AD228","v":0},null,0,{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X228*Clientes!Z228,AM228)","v":0},{"$f":"+$X228*Clientes!AA228","v":0},{"$f":"+$X228*Clientes!AB228","v":0},{"$f":"+$X228*Clientes!AC228","v":0},{"$f":"+$X228*Clientes!AD228","v":0},null,"X1D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K228*Clientes!Z228","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!AD229","v":0},null,0,{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X229*Clientes!Z229,AM229)","v":0},{"$f":"+$X229*Clientes!AA229","v":0},{"$f":"+$X229*Clientes!AB229","v":0},{"$f":"+$X229*Clientes!AC229","v":0},{"$f":"+$X229*Clientes!AD229","v":0},null,"X1D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K229*Clientes!Z229","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!AD230","v":0},null,0,{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X230*Clientes!Z230,AM230)","v":0},{"$f":"+$X230*Clientes!AA230","v":0},{"$f":"+$X230*Clientes!AB230","v":0},{"$f":"+$X230*Clientes!AC230","v":0},{"$f":"+$X230*Clientes!AD230","v":0},null,"X1D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K230*Clientes!Z230","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!AD231","v":0},null,0,{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X231*Clientes!Z231,AM231)","v":0},{"$f":"+$X231*Clientes!AA231","v":0},{"$f":"+$X231*Clientes!AB231","v":0},{"$f":"+$X231*Clientes!AC231","v":0},{"$f":"+$X231*Clientes!AD231","v":0},null,"X1D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K231*Clientes!Z231","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K231","v":16.649999999999999},null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!AD232","v":0},null,0,{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+IF($AK$3=1,$X232*Clientes!Z232,AM232)","v":0},{"$f":"+$X232*Clientes!AA232","v":0},{"$f":"+$X232*Clientes!AB232","v":0},{"$f":"+$X232*Clientes!AC232","v":0},{"$f":"+$X232*Clientes!AD232","v":0},null,"X1D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K232*Clientes!Z232","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J232","v":0},{"$f":"+K232","v":16.649999999999999},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!AD233","v":0},null,0,{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X233*Clientes!Z233,AM233)","v":0},{"$f":"+$X233*Clientes!AA233","v":0},{"$f":"+$X233*Clientes!AB233","v":0},{"$f":"+$X233*Clientes!AC233","v":0},{"$f":"+$X233*Clientes!AD233","v":0},null,"X1D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K233*Clientes!Z233","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J233","v":0},16.649999999999999,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!AD234","v":0},null,0,{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X234*Clientes!Z234,AM234)","v":0},{"$f":"+$X234*Clientes!AA234","v":0},{"$f":"+$X234*Clientes!AB234","v":0},{"$f":"+$X234*Clientes!AC234","v":0},{"$f":"+$X234*Clientes!AD234","v":0},null,"X1D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K234*Clientes!Z234","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!AD235","v":0},null,0,{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X235*Clientes!Z235,AM235)","v":0},{"$f":"+$X235*Clientes!AA235","v":0},{"$f":"+$X235*Clientes!AB235","v":0},{"$f":"+$X235*Clientes!AC235","v":0},{"$f":"+$X235*Clientes!AD235","v":0},null,"X1D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K235*Clientes!Z235","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!AD236","v":0},null,0,{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X236*Clientes!Z236,AM236)","v":0},{"$f":"+$X236*Clientes!AA236","v":0},{"$f":"+$X236*Clientes!AB236","v":0},{"$f":"+$X236*Clientes!AC236","v":0},{"$f":"+$X236*Clientes!AD236","v":0},null,"X1D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K236*Clientes!Z236","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!AD237","v":0},null,0,{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X237*Clientes!Z237,AM237)","v":0},{"$f":"+$X237*Clientes!AA237","v":0},{"$f":"+$X237*Clientes!AB237","v":0},{"$f":"+$X237*Clientes!AC237","v":0},{"$f":"+$X237*Clientes!AD237","v":0},null,"X1D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K237*Clientes!Z237","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!AD238","v":0},null,0,{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X238*Clientes!Z238,AM238)","v":0},{"$f":"+$X238*Clientes!AA238","v":0},{"$f":"+$X238*Clientes!AB238","v":0},{"$f":"+$X238*Clientes!AC238","v":0},{"$f":"+$X238*Clientes!AD238","v":0},null,"X1D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K238*Clientes!Z238","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!AD239","v":0},null,0,{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X239*Clientes!Z239,AM239)","v":0},{"$f":"+$X239*Clientes!AA239","v":0},{"$f":"+$X239*Clientes!AB239","v":0},{"$f":"+$X239*Clientes!AC239","v":0},{"$f":"+$X239*Clientes!AD239","v":0},null,"X1D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K239*Clientes!Z239","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!AD240","v":0},null,0,{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X240*Clientes!Z240,AM240)","v":0},{"$f":"+$X240*Clientes!AA240","v":0},{"$f":"+$X240*Clientes!AB240","v":0},{"$f":"+$X240*Clientes!AC240","v":0},{"$f":"+$X240*Clientes!AD240","v":0},null,"X1D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K240*Clientes!Z240","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!AD241","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$4*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X241*Clientes!Z241,AM241)","v":0},{"$f":"+$X241*Clientes!AA241","v":0},{"$f":"+$X241*Clientes!AB241","v":0},{"$f":"+$X241*Clientes!AC241","v":0},{"$f":"+$X241*Clientes!AD241","v":0},null,"X1D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K241*Clientes!Z241","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.6256043733812417E-4,null,{"$f":"+G241","v":0},1,null,0,16.649999999999999,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!AD242","v":0},null,0,{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X242*Clientes!Z242,AM242)","v":0},{"$f":"+$X242*Clientes!AA242","v":0},{"$f":"+$X242*Clientes!AB242","v":0},{"$f":"+$X242*Clientes!AC242","v":0},{"$f":"+$X242*Clientes!AD242","v":0},null,"X1D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K242*Clientes!Z242","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K242","v":16.649999999999999},null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!AD243","v":0},null,0,{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+IF($AK$3=1,$X243*Clientes!Z243,AM243)","v":0},{"$f":"+$X243*Clientes!AA243","v":0},{"$f":"+$X243*Clientes!AB243","v":0},{"$f":"+$X243*Clientes!AC243","v":0},{"$f":"+$X243*Clientes!AD243","v":0},null,"X1D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K243*Clientes!Z243","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J243","v":0},{"$f":"+K243","v":16.649999999999999},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!AD244","v":0},null,0,{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X244*Clientes!Z244,AM244)","v":0},{"$f":"+$X244*Clientes!AA244","v":0},{"$f":"+$X244*Clientes!AB244","v":0},{"$f":"+$X244*Clientes!AC244","v":0},{"$f":"+$X244*Clientes!AD244","v":0},null,"X1D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K244*Clientes!Z244","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J244","v":0},16.649999999999999,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!AD245","v":0},null,0,{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X245*Clientes!Z245,AM245)","v":0},{"$f":"+$X245*Clientes!AA245","v":0},{"$f":"+$X245*Clientes!AB245","v":0},{"$f":"+$X245*Clientes!AC245","v":0},{"$f":"+$X245*Clientes!AD245","v":0},null,"X1D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K245*Clientes!Z245","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!AD246","v":0},null,0,{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X246*Clientes!Z246,AM246)","v":0},{"$f":"+$X246*Clientes!AA246","v":0},{"$f":"+$X246*Clientes!AB246","v":0},{"$f":"+$X246*Clientes!AC246","v":0},{"$f":"+$X246*Clientes!AD246","v":0},null,"X1D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K246*Clientes!Z246","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!AD247","v":0},null,0,{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X247*Clientes!Z247,AM247)","v":0},{"$f":"+$X247*Clientes!AA247","v":0},{"$f":"+$X247*Clientes!AB247","v":0},{"$f":"+$X247*Clientes!AC247","v":0},{"$f":"+$X247*Clientes!AD247","v":0},null,"X1D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K247*Clientes!Z247","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!AD248","v":0},null,0,{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X248*Clientes!Z248,AM248)","v":0},{"$f":"+$X248*Clientes!AA248","v":0},{"$f":"+$X248*Clientes!AB248","v":0},{"$f":"+$X248*Clientes!AC248","v":0},{"$f":"+$X248*Clientes!AD248","v":0},null,"X1D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K248*Clientes!Z248","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!AD249","v":0},null,0,{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X249*Clientes!Z249,AM249)","v":0},{"$f":"+$X249*Clientes!AA249","v":0},{"$f":"+$X249*Clientes!AB249","v":0},{"$f":"+$X249*Clientes!AC249","v":0},{"$f":"+$X249*Clientes!AD249","v":0},null,"X1D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K249*Clientes!Z249","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!AD250","v":0},null,0,{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X250*Clientes!Z250,AM250)","v":0},{"$f":"+$X250*Clientes!AA250","v":0},{"$f":"+$X250*Clientes!AB250","v":0},{"$f":"+$X250*Clientes!AC250","v":0},{"$f":"+$X250*Clientes!AD250","v":0},null,"X1D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K250*Clientes!Z250","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!AD251","v":0},null,0,{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X251*Clientes!Z251,AM251)","v":0},{"$f":"+$X251*Clientes!AA251","v":0},{"$f":"+$X251*Clientes!AB251","v":0},{"$f":"+$X251*Clientes!AC251","v":0},{"$f":"+$X251*Clientes!AD251","v":0},null,"X1D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K251*Clientes!Z251","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!AD252","v":0},null,0,{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X252*Clientes!Z252,AM252)","v":0},{"$f":"+$X252*Clientes!AA252","v":0},{"$f":"+$X252*Clientes!AB252","v":0},{"$f":"+$X252*Clientes!AC252","v":0},{"$f":"+$X252*Clientes!AD252","v":0},null,"X1D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K252*Clientes!Z252","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!AD253","v":0},null,0,{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X253*Clientes!Z253,AM253)","v":0},{"$f":"+$X253*Clientes!AA253","v":0},{"$f":"+$X253*Clientes!AB253","v":0},{"$f":"+$X253*Clientes!AC253","v":0},{"$f":"+$X253*Clientes!AD253","v":0},null,"X1D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K253*Clientes!Z253","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K253","v":16.649999999999999},null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!AD254","v":0},null,0,{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+IF($AK$3=1,$X254*Clientes!Z254,AM254)","v":0},{"$f":"+$X254*Clientes!AA254","v":0},{"$f":"+$X254*Clientes!AB254","v":0},{"$f":"+$X254*Clientes!AC254","v":0},{"$f":"+$X254*Clientes!AD254","v":0},null,"X1D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K254*Clientes!Z254","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,{"$f":"+G254","v":0},1,null,{"$f":"+J254","v":0},{"$f":"+K254","v":16.649999999999999},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!AD255*12","v":0},null,0,{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!AD255*12","v":0},null,"X1D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K255*Clientes!Z255","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.6256043733812417E-4,null,0,1,null,{"$f":"+J255","v":0},16.649999999999999,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!AD256*12","v":0},null,0,{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!AD256*12","v":0},null,"X1D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K256*Clientes!Z256","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!AD257*12","v":0},null,0,{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!AD257*12","v":0},null,"X1D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K257*Clientes!Z257","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,{"$f":"+G257","v":0},1,null,0,16.649999999999999,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!AD258*12","v":0},null,0,{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!AD258*12","v":0},null,"X1D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K258*Clientes!Z258","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!AD259*12","v":0},null,0,{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!AD259*12","v":0},null,"X1D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K259*Clientes!Z259","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!AD260*12","v":0},null,0,{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!AD260*12","v":0},null,"X1D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K260*Clientes!Z260","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!AD261*12","v":0},null,0,{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!AD261*12","v":0},null,"X1D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K261*Clientes!Z261","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!AD262*12","v":0},null,0,{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!AD262*12","v":0},null,"X1D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K262*Clientes!Z262","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!AD263*12","v":0},null,0,{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!AD263*12","v":0},null,"X1D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K263*Clientes!Z263","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.6256043733812417E-4,null,0,1,null,0,16.649999999999999,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!AD264*12","v":0},null,0,{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!AD264*12","v":0},null,"X1D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K264*Clientes!Z264","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!AD265","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$4*G265/Q265)","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUMPRODUCT(AE265:AH265,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H",null,{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K265*Clientes!Z265","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!AD266","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$4*G266/Q265)","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!Z266","v":0},{"$f":"+$X266*Clientes!AA266","v":0},{"$f":"+$X266*Clientes!AB266","v":0},{"$f":"+$X266*Clientes!AC266","v":0},{"$f":"+$X266*Clientes!AD266","v":0},null,"X2H Punta",null,{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K266*Clientes!Z266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!AD267","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$4*G267/Q265)","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!Z267","v":0},{"$f":"+$X267*Clientes!AA267","v":0},{"$f":"+$X267*Clientes!AB267","v":0},{"$f":"+$X267*Clientes!AC267","v":0},{"$f":"+$X267*Clientes!AD267","v":0},null,"X2H Fuera de Punta",null,{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K267*Clientes!Z267","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!AD268","v":0},null,{"$f":"IF(Q268=0,0,$E268*$F$4*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!Z268","v":0},{"$f":"+$X268*Clientes!AA268","v":0},{"$f":"+$X268*Clientes!AB268","v":0},{"$f":"+$X268*Clientes!AC268","v":0},{"$f":"+SUMPRODUCT(AE268:AH268,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D",null,{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K268*Clientes!Z268","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!AD269","v":0},null,0,{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!Z269","v":0},{"$f":"+$X269*Clientes!AA269","v":0},{"$f":"+$X269*Clientes!AB269","v":0},{"$f":"+$X269*Clientes!AC269","v":0},{"$f":"+$X269*Clientes!AD269","v":0},null,"X2D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K269*Clientes!Z269","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},0,null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!AD270","v":0},null,0,{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!Z270","v":0},{"$f":"+$X270*Clientes!AA270","v":0},{"$f":"+$X270*Clientes!AB270","v":0},{"$f":"+$X270*Clientes!AC270","v":0},{"$f":"+$X270*Clientes!AD270","v":0},null,"X2D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K270*Clientes!Z270","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!AD271","v":0},null,0,{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!Z271","v":0},{"$f":"+$X271*Clientes!AA271","v":0},{"$f":"+$X271*Clientes!AB271","v":0},{"$f":"+$X271*Clientes!AC271","v":0},{"$f":"+$X271*Clientes!AD271","v":0},null,"X2D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K271*Clientes!Z271","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!AD272","v":0},null,0,{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!Z272","v":0},{"$f":"+$X272*Clientes!AA272","v":0},{"$f":"+$X272*Clientes!AB272","v":0},{"$f":"+$X272*Clientes!AC272","v":0},{"$f":"+$X272*Clientes!AD272","v":0},null,"X2D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K272*Clientes!Z272","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!AD273","v":0},null,0,{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!Z273","v":0},{"$f":"+$X273*Clientes!AA273","v":0},{"$f":"+$X273*Clientes!AB273","v":0},{"$f":"+$X273*Clientes!AC273","v":0},{"$f":"+$X273*Clientes!AD273","v":0},null,"X2D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K273*Clientes!Z273","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!AD274","v":0},null,0,{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!Z274","v":0},{"$f":"+$X274*Clientes!AA274","v":0},{"$f":"+$X274*Clientes!AB274","v":0},{"$f":"+$X274*Clientes!AC274","v":0},{"$f":"+$X274*Clientes!AD274","v":0},null,"X2D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K274*Clientes!Z274","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!AD275","v":0},null,0,{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!Z275","v":0},{"$f":"+$X275*Clientes!AA275","v":0},{"$f":"+$X275*Clientes!AB275","v":0},{"$f":"+$X275*Clientes!AC275","v":0},{"$f":"+$X275*Clientes!AD275","v":0},null,"X2D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K275*Clientes!Z275","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!AD276","v":0},null,0,{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!Z276","v":0},{"$f":"+$X276*Clientes!AA276","v":0},{"$f":"+$X276*Clientes!AB276","v":0},{"$f":"+$X276*Clientes!AC276","v":0},{"$f":"+$X276*Clientes!AD276","v":0},null,"X2D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K276*Clientes!Z276","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!AD277","v":0},null,0,{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!Z277","v":0},{"$f":"+$X277*Clientes!AA277","v":0},{"$f":"+$X277*Clientes!AB277","v":0},{"$f":"+$X277*Clientes!AC277","v":0},{"$f":"+$X277*Clientes!AD277","v":0},null,"X2D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K277*Clientes!Z277","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!AD278","v":0},null,0,{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!Z278","v":0},{"$f":"+$X278*Clientes!AA278","v":0},{"$f":"+$X278*Clientes!AB278","v":0},{"$f":"+$X278*Clientes!AC278","v":0},{"$f":"+$X278*Clientes!AD278","v":0},null,"X2D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K278*Clientes!Z278","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!AD279","v":0},null,0,{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!Z279","v":0},{"$f":"+$X279*Clientes!AA279","v":0},{"$f":"+$X279*Clientes!AB279","v":0},{"$f":"+$X279*Clientes!AC279","v":0},{"$f":"+$X279*Clientes!AD279","v":0},null,"X2D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K279*Clientes!Z279","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!AD280","v":0},null,0,{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!Z280","v":0},{"$f":"+$X280*Clientes!AA280","v":0},{"$f":"+$X280*Clientes!AB280","v":0},{"$f":"+$X280*Clientes!AC280","v":0},{"$f":"+$X280*Clientes!AD280","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K280*Clientes!Z280","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},0,null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!AD281","v":0},null,0,{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!Z281","v":0},{"$f":"+$X281*Clientes!AA281","v":0},{"$f":"+$X281*Clientes!AB281","v":0},{"$f":"+$X281*Clientes!AC281","v":0},{"$f":"+$X281*Clientes!AD281","v":0},null,"X2D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K281*Clientes!Z281","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!AD282","v":0},null,0,{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!Z282","v":0},{"$f":"+$X282*Clientes!AA282","v":0},{"$f":"+$X282*Clientes!AB282","v":0},{"$f":"+$X282*Clientes!AC282","v":0},{"$f":"+$X282*Clientes!AD282","v":0},null,"X2D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K282*Clientes!Z282","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!AD283","v":0},null,0,{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!Z283","v":0},{"$f":"+$X283*Clientes!AA283","v":0},{"$f":"+$X283*Clientes!AB283","v":0},{"$f":"+$X283*Clientes!AC283","v":0},{"$f":"+$X283*Clientes!AD283","v":0},null,"X2D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K283*Clientes!Z283","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!AD284","v":0},null,0,{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!Z284","v":0},{"$f":"+$X284*Clientes!AA284","v":0},{"$f":"+$X284*Clientes!AB284","v":0},{"$f":"+$X284*Clientes!AC284","v":0},{"$f":"+$X284*Clientes!AD284","v":0},null,"X2D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K284*Clientes!Z284","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!AD285","v":0},null,0,{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!Z285","v":0},{"$f":"+$X285*Clientes!AA285","v":0},{"$f":"+$X285*Clientes!AB285","v":0},{"$f":"+$X285*Clientes!AC285","v":0},{"$f":"+$X285*Clientes!AD285","v":0},null,"X2D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K285*Clientes!Z285","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!AD286","v":0},null,0,{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!Z286","v":0},{"$f":"+$X286*Clientes!AA286","v":0},{"$f":"+$X286*Clientes!AB286","v":0},{"$f":"+$X286*Clientes!AC286","v":0},{"$f":"+$X286*Clientes!AD286","v":0},null,"X2D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K286*Clientes!Z286","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!AD287","v":0},null,0,{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!Z287","v":0},{"$f":"+$X287*Clientes!AA287","v":0},{"$f":"+$X287*Clientes!AB287","v":0},{"$f":"+$X287*Clientes!AC287","v":0},{"$f":"+$X287*Clientes!AD287","v":0},null,"X2D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K287*Clientes!Z287","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!AD288","v":0},null,0,{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!Z288","v":0},{"$f":"+$X288*Clientes!AA288","v":0},{"$f":"+$X288*Clientes!AB288","v":0},{"$f":"+$X288*Clientes!AC288","v":0},{"$f":"+$X288*Clientes!AD288","v":0},null,"X2D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K288*Clientes!Z288","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!AD289","v":0},null,0,{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!Z289","v":0},{"$f":"+$X289*Clientes!AA289","v":0},{"$f":"+$X289*Clientes!AB289","v":0},{"$f":"+$X289*Clientes!AC289","v":0},{"$f":"+$X289*Clientes!AD289","v":0},null,"X2D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K289*Clientes!Z289","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!AD290","v":0},null,0,{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!Z290","v":0},{"$f":"+$X290*Clientes!AA290","v":0},{"$f":"+$X290*Clientes!AB290","v":0},{"$f":"+$X290*Clientes!AC290","v":0},{"$f":"+$X290*Clientes!AD290","v":0},null,"X2D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K290*Clientes!Z290","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!AD291","v":0},null,0,{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!Z291","v":0},{"$f":"+$X291*Clientes!AA291","v":0},{"$f":"+$X291*Clientes!AB291","v":0},{"$f":"+$X291*Clientes!AC291","v":0},{"$f":"+$X291*Clientes!AD291","v":0},null,"X2D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K291*Clientes!Z291","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},0,null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!AD292","v":0},null,0,{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!Z292","v":0},{"$f":"+$X292*Clientes!AA292","v":0},{"$f":"+$X292*Clientes!AB292","v":0},{"$f":"+$X292*Clientes!AC292","v":0},{"$f":"+$X292*Clientes!AD292","v":0},null,"X2D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K292*Clientes!Z292","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!AD293","v":0},null,0,{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!Z293","v":0},{"$f":"+$X293*Clientes!AA293","v":0},{"$f":"+$X293*Clientes!AB293","v":0},{"$f":"+$X293*Clientes!AC293","v":0},{"$f":"+$X293*Clientes!AD293","v":0},null,"X2D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K293*Clientes!Z293","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!AD294","v":0},null,0,{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!Z294","v":0},{"$f":"+$X294*Clientes!AA294","v":0},{"$f":"+$X294*Clientes!AB294","v":0},{"$f":"+$X294*Clientes!AC294","v":0},{"$f":"+$X294*Clientes!AD294","v":0},null,"X2D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K294*Clientes!Z294","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!AD295","v":0},null,0,{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!Z295","v":0},{"$f":"+$X295*Clientes!AA295","v":0},{"$f":"+$X295*Clientes!AB295","v":0},{"$f":"+$X295*Clientes!AC295","v":0},{"$f":"+$X295*Clientes!AD295","v":0},null,"X2D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K295*Clientes!Z295","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!AD296","v":0},null,0,{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!Z296","v":0},{"$f":"+$X296*Clientes!AA296","v":0},{"$f":"+$X296*Clientes!AB296","v":0},{"$f":"+$X296*Clientes!AC296","v":0},{"$f":"+$X296*Clientes!AD296","v":0},null,"X2D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K296*Clientes!Z296","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!AD297","v":0},null,0,{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!Z297","v":0},{"$f":"+$X297*Clientes!AA297","v":0},{"$f":"+$X297*Clientes!AB297","v":0},{"$f":"+$X297*Clientes!AC297","v":0},{"$f":"+$X297*Clientes!AD297","v":0},null,"X2D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K297*Clientes!Z297","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!AD298","v":0},null,0,{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!Z298","v":0},{"$f":"+$X298*Clientes!AA298","v":0},{"$f":"+$X298*Clientes!AB298","v":0},{"$f":"+$X298*Clientes!AC298","v":0},{"$f":"+$X298*Clientes!AD298","v":0},null,"X2D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K298*Clientes!Z298","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!AD299","v":0},null,0,{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!Z299","v":0},{"$f":"+$X299*Clientes!AA299","v":0},{"$f":"+$X299*Clientes!AB299","v":0},{"$f":"+$X299*Clientes!AC299","v":0},{"$f":"+$X299*Clientes!AD299","v":0},null,"X2D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K299*Clientes!Z299","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!AD300","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$4*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!Z300","v":0},{"$f":"+$X300*Clientes!AA300","v":0},{"$f":"+$X300*Clientes!AB300","v":0},{"$f":"+$X300*Clientes!AC300","v":0},{"$f":"+$X300*Clientes!AD300","v":0},null,"X2D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K300*Clientes!Z300","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,{"$f":"+K300","v":0},null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!AD301","v":0},null,0,{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!Z301","v":0},{"$f":"+$X301*Clientes!AA301","v":0},{"$f":"+$X301*Clientes!AB301","v":0},{"$f":"+$X301*Clientes!AC301","v":0},{"$f":"+$X301*Clientes!AD301","v":0},null,"X2D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K301*Clientes!Z301","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!AD302","v":0},null,0,{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!Z302","v":0},{"$f":"+$X302*Clientes!AA302","v":0},{"$f":"+$X302*Clientes!AB302","v":0},{"$f":"+$X302*Clientes!AC302","v":0},{"$f":"+$X302*Clientes!AD302","v":0},null,"X2D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K302*Clientes!Z302","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},0,null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!AD303","v":0},null,0,{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!Z303","v":0},{"$f":"+$X303*Clientes!AA303","v":0},{"$f":"+$X303*Clientes!AB303","v":0},{"$f":"+$X303*Clientes!AC303","v":0},{"$f":"+$X303*Clientes!AD303","v":0},null,"X2D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K303*Clientes!Z303","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!AD304","v":0},null,0,{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!Z304","v":0},{"$f":"+$X304*Clientes!AA304","v":0},{"$f":"+$X304*Clientes!AB304","v":0},{"$f":"+$X304*Clientes!AC304","v":0},{"$f":"+$X304*Clientes!AD304","v":0},null,"X2D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K304*Clientes!Z304","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!AD305","v":0},null,0,{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!Z305","v":0},{"$f":"+$X305*Clientes!AA305","v":0},{"$f":"+$X305*Clientes!AB305","v":0},{"$f":"+$X305*Clientes!AC305","v":0},{"$f":"+$X305*Clientes!AD305","v":0},null,"X2D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K305*Clientes!Z305","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!AD306","v":0},null,0,{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!Z306","v":0},{"$f":"+$X306*Clientes!AA306","v":0},{"$f":"+$X306*Clientes!AB306","v":0},{"$f":"+$X306*Clientes!AC306","v":0},{"$f":"+$X306*Clientes!AD306","v":0},null,"X2D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K306*Clientes!Z306","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!AD307","v":0},null,0,{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!Z307","v":0},{"$f":"+$X307*Clientes!AA307","v":0},{"$f":"+$X307*Clientes!AB307","v":0},{"$f":"+$X307*Clientes!AC307","v":0},{"$f":"+$X307*Clientes!AD307","v":0},null,"X2D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K307*Clientes!Z307","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!AD308","v":0},null,0,{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!Z308","v":0},{"$f":"+$X308*Clientes!AA308","v":0},{"$f":"+$X308*Clientes!AB308","v":0},{"$f":"+$X308*Clientes!AC308","v":0},{"$f":"+$X308*Clientes!AD308","v":0},null,"X2D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K308*Clientes!Z308","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!AD309","v":0},null,0,{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!Z309","v":0},{"$f":"+$X309*Clientes!AA309","v":0},{"$f":"+$X309*Clientes!AB309","v":0},{"$f":"+$X309*Clientes!AC309","v":0},{"$f":"+$X309*Clientes!AD309","v":0},null,"X2D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K309*Clientes!Z309","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!AD310","v":0},null,0,{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!Z310","v":0},{"$f":"+$X310*Clientes!AA310","v":0},{"$f":"+$X310*Clientes!AB310","v":0},{"$f":"+$X310*Clientes!AC310","v":0},{"$f":"+$X310*Clientes!AD310","v":0},null,"X2D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K310*Clientes!Z310","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!AD311","v":0},null,0,{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!Z311","v":0},{"$f":"+$X311*Clientes!AA311","v":0},{"$f":"+$X311*Clientes!AB311","v":0},{"$f":"+$X311*Clientes!AC311","v":0},{"$f":"+$X311*Clientes!AD311","v":0},null,"X2D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K311*Clientes!Z311","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!AD312","v":0},null,0,{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!Z312","v":0},{"$f":"+$X312*Clientes!AA312","v":0},{"$f":"+$X312*Clientes!AB312","v":0},{"$f":"+$X312*Clientes!AC312","v":0},{"$f":"+$X312*Clientes!AD312","v":0},null,"X2D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K312*Clientes!Z312","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!AD313","v":0},null,0,{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!Z313","v":0},{"$f":"+$X313*Clientes!AA313","v":0},{"$f":"+$X313*Clientes!AB313","v":0},{"$f":"+$X313*Clientes!AC313","v":0},{"$f":"+$X313*Clientes!AD313","v":0},null,"X2D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K313*Clientes!Z313","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!AD314*12","v":0},null,0,{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!AD314*12","v":0},null,"X2D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K314*Clientes!Z314","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!AD315*12","v":0},null,0,{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!AD315*12","v":0},null,"X2D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K315*Clientes!Z315","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!AD316*12","v":0},null,0,{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!AD316*12","v":0},null,"X2D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K316*Clientes!Z316","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!AD317*12","v":0},null,0,{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!AD317*12","v":0},null,"X2D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K317*Clientes!Z317","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!AD318*12","v":0},null,0,{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!AD318*12","v":0},null,"X2D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K318*Clientes!Z318","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!AD319*12","v":0},null,0,{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!AD319*12","v":0},null,"X2D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K319*Clientes!Z319","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!AD320*12","v":0},null,0,{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!AD320*12","v":0},null,"X2D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K320*Clientes!Z320","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!AD321*12","v":0},null,0,{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!AD321*12","v":0},null,"X2D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K321*Clientes!Z321","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!AD322*12","v":0},null,0,{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!AD322*12","v":0},null,"X2D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K322*Clientes!Z322","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!AD323*12","v":0},null,0,{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!AD323*12","v":0},null,"X2D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K323*Clientes!Z323","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!AD324","v":0},null,{"$f":"IF(Q324=0,0,$E324*$F$4*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!Z324","v":0},{"$f":"+$X324*Clientes!AA324","v":0},{"$f":"+$X324*Clientes!AB324","v":0},{"$f":"+$X324*Clientes!AC324","v":0},{"$f":"+SUMPRODUCT(AE324:AH324,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D",null,{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K324*Clientes!Z324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!AD325","v":0},null,0,{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!Z325","v":0},{"$f":"+$X325*Clientes!AA325","v":0},{"$f":"+$X325*Clientes!AB325","v":0},{"$f":"+$X325*Clientes!AC325","v":0},{"$f":"+$X325*Clientes!AD325","v":0},null,"X3D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K325*Clientes!Z325","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!AD326","v":0},null,0,{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!Z326","v":0},{"$f":"+$X326*Clientes!AA326","v":0},{"$f":"+$X326*Clientes!AB326","v":0},{"$f":"+$X326*Clientes!AC326","v":0},{"$f":"+$X326*Clientes!AD326","v":0},null,"X3D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K326*Clientes!Z326","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!AD327","v":0},null,0,{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!Z327","v":0},{"$f":"+$X327*Clientes!AA327","v":0},{"$f":"+$X327*Clientes!AB327","v":0},{"$f":"+$X327*Clientes!AC327","v":0},{"$f":"+$X327*Clientes!AD327","v":0},null,"X3D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K327*Clientes!Z327","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!AD328","v":0},null,0,{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!Z328","v":0},{"$f":"+$X328*Clientes!AA328","v":0},{"$f":"+$X328*Clientes!AB328","v":0},{"$f":"+$X328*Clientes!AC328","v":0},{"$f":"+$X328*Clientes!AD328","v":0},null,"X3D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K328*Clientes!Z328","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!AD329","v":0},null,0,{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!Z329","v":0},{"$f":"+$X329*Clientes!AA329","v":0},{"$f":"+$X329*Clientes!AB329","v":0},{"$f":"+$X329*Clientes!AC329","v":0},{"$f":"+$X329*Clientes!AD329","v":0},null,"X3D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K329*Clientes!Z329","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!AD330","v":0},null,0,{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!Z330","v":0},{"$f":"+$X330*Clientes!AA330","v":0},{"$f":"+$X330*Clientes!AB330","v":0},{"$f":"+$X330*Clientes!AC330","v":0},{"$f":"+$X330*Clientes!AD330","v":0},null,"X3D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K330*Clientes!Z330","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!AD331","v":0},null,0,{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!Z331","v":0},{"$f":"+$X331*Clientes!AA331","v":0},{"$f":"+$X331*Clientes!AB331","v":0},{"$f":"+$X331*Clientes!AC331","v":0},{"$f":"+$X331*Clientes!AD331","v":0},null,"X3D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K331*Clientes!Z331","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!AD332","v":0},null,0,{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!Z332","v":0},{"$f":"+$X332*Clientes!AA332","v":0},{"$f":"+$X332*Clientes!AB332","v":0},{"$f":"+$X332*Clientes!AC332","v":0},{"$f":"+$X332*Clientes!AD332","v":0},null,"X3D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K332*Clientes!Z332","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!AD333","v":0},null,0,{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!Z333","v":0},{"$f":"+$X333*Clientes!AA333","v":0},{"$f":"+$X333*Clientes!AB333","v":0},{"$f":"+$X333*Clientes!AC333","v":0},{"$f":"+$X333*Clientes!AD333","v":0},null,"X3D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K333*Clientes!Z333","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!AD334","v":0},null,0,{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!Z334","v":0},{"$f":"+$X334*Clientes!AA334","v":0},{"$f":"+$X334*Clientes!AB334","v":0},{"$f":"+$X334*Clientes!AC334","v":0},{"$f":"+$X334*Clientes!AD334","v":0},null,"X3D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K334*Clientes!Z334","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!AD335","v":0},null,0,{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!Z335","v":0},{"$f":"+$X335*Clientes!AA335","v":0},{"$f":"+$X335*Clientes!AB335","v":0},{"$f":"+$X335*Clientes!AC335","v":0},{"$f":"+$X335*Clientes!AD335","v":0},null,"X3D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K335*Clientes!Z335","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!AD336","v":0},null,0,{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!Z336","v":0},{"$f":"+$X336*Clientes!AA336","v":0},{"$f":"+$X336*Clientes!AB336","v":0},{"$f":"+$X336*Clientes!AC336","v":0},{"$f":"+$X336*Clientes!AD336","v":0},null,"X3D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K336*Clientes!Z336","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!AD337","v":0},null,0,{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!Z337","v":0},{"$f":"+$X337*Clientes!AA337","v":0},{"$f":"+$X337*Clientes!AB337","v":0},{"$f":"+$X337*Clientes!AC337","v":0},{"$f":"+$X337*Clientes!AD337","v":0},null,"X3D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K337*Clientes!Z337","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!AD338","v":0},null,0,{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!Z338","v":0},{"$f":"+$X338*Clientes!AA338","v":0},{"$f":"+$X338*Clientes!AB338","v":0},{"$f":"+$X338*Clientes!AC338","v":0},{"$f":"+$X338*Clientes!AD338","v":0},null,"X3D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K338*Clientes!Z338","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!AD339","v":0},null,0,{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!Z339","v":0},{"$f":"+$X339*Clientes!AA339","v":0},{"$f":"+$X339*Clientes!AB339","v":0},{"$f":"+$X339*Clientes!AC339","v":0},{"$f":"+$X339*Clientes!AD339","v":0},null,"X3D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K339*Clientes!Z339","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!AD340","v":0},null,0,{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!Z340","v":0},{"$f":"+$X340*Clientes!AA340","v":0},{"$f":"+$X340*Clientes!AB340","v":0},{"$f":"+$X340*Clientes!AC340","v":0},{"$f":"+$X340*Clientes!AD340","v":0},null,"X3D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K340*Clientes!Z340","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!AD341","v":0},null,0,{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!Z341","v":0},{"$f":"+$X341*Clientes!AA341","v":0},{"$f":"+$X341*Clientes!AB341","v":0},{"$f":"+$X341*Clientes!AC341","v":0},{"$f":"+$X341*Clientes!AD341","v":0},null,"X3D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K341*Clientes!Z341","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!AD342","v":0},null,0,{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!Z342","v":0},{"$f":"+$X342*Clientes!AA342","v":0},{"$f":"+$X342*Clientes!AB342","v":0},{"$f":"+$X342*Clientes!AC342","v":0},{"$f":"+$X342*Clientes!AD342","v":0},null,"X3D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K342*Clientes!Z342","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!AD343","v":0},null,0,{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!Z343","v":0},{"$f":"+$X343*Clientes!AA343","v":0},{"$f":"+$X343*Clientes!AB343","v":0},{"$f":"+$X343*Clientes!AC343","v":0},{"$f":"+$X343*Clientes!AD343","v":0},null,"X3D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K343*Clientes!Z343","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!AD344","v":0},null,0,{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!Z344","v":0},{"$f":"+$X344*Clientes!AA344","v":0},{"$f":"+$X344*Clientes!AB344","v":0},{"$f":"+$X344*Clientes!AC344","v":0},{"$f":"+$X344*Clientes!AD344","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K344*Clientes!Z344","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!AD345","v":0},null,0,{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!Z345","v":0},{"$f":"+$X345*Clientes!AA345","v":0},{"$f":"+$X345*Clientes!AB345","v":0},{"$f":"+$X345*Clientes!AC345","v":0},{"$f":"+$X345*Clientes!AD345","v":0},null,"X3D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K345*Clientes!Z345","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!AD346","v":0},null,0,{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!Z346","v":0},{"$f":"+$X346*Clientes!AA346","v":0},{"$f":"+$X346*Clientes!AB346","v":0},{"$f":"+$X346*Clientes!AC346","v":0},{"$f":"+$X346*Clientes!AD346","v":0},null,"X3D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K346*Clientes!Z346","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!AD347","v":0},null,0,{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!Z347","v":0},{"$f":"+$X347*Clientes!AA347","v":0},{"$f":"+$X347*Clientes!AB347","v":0},{"$f":"+$X347*Clientes!AC347","v":0},{"$f":"+$X347*Clientes!AD347","v":0},null,"X3D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K347*Clientes!Z347","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!AD348","v":0},null,0,{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!Z348","v":0},{"$f":"+$X348*Clientes!AA348","v":0},{"$f":"+$X348*Clientes!AB348","v":0},{"$f":"+$X348*Clientes!AC348","v":0},{"$f":"+$X348*Clientes!AD348","v":0},null,"X3D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K348*Clientes!Z348","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!AD349","v":0},null,0,{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!Z349","v":0},{"$f":"+$X349*Clientes!AA349","v":0},{"$f":"+$X349*Clientes!AB349","v":0},{"$f":"+$X349*Clientes!AC349","v":0},{"$f":"+$X349*Clientes!AD349","v":0},null,"X3D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K349*Clientes!Z349","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!AD350","v":0},null,0,{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!Z350","v":0},{"$f":"+$X350*Clientes!AA350","v":0},{"$f":"+$X350*Clientes!AB350","v":0},{"$f":"+$X350*Clientes!AC350","v":0},{"$f":"+$X350*Clientes!AD350","v":0},null,"X3D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K350*Clientes!Z350","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!AD351","v":0},null,0,{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!Z351","v":0},{"$f":"+$X351*Clientes!AA351","v":0},{"$f":"+$X351*Clientes!AB351","v":0},{"$f":"+$X351*Clientes!AC351","v":0},{"$f":"+$X351*Clientes!AD351","v":0},null,"X3D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K351*Clientes!Z351","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!AD352","v":0},null,0,{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!Z352","v":0},{"$f":"+$X352*Clientes!AA352","v":0},{"$f":"+$X352*Clientes!AB352","v":0},{"$f":"+$X352*Clientes!AC352","v":0},{"$f":"+$X352*Clientes!AD352","v":0},null,"X3D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K352*Clientes!Z352","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!AD353","v":0},null,0,{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!Z353","v":0},{"$f":"+$X353*Clientes!AA353","v":0},{"$f":"+$X353*Clientes!AB353","v":0},{"$f":"+$X353*Clientes!AC353","v":0},{"$f":"+$X353*Clientes!AD353","v":0},null,"X3D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K353*Clientes!Z353","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!AD354","v":0},null,0,{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!Z354","v":0},{"$f":"+$X354*Clientes!AA354","v":0},{"$f":"+$X354*Clientes!AB354","v":0},{"$f":"+$X354*Clientes!AC354","v":0},{"$f":"+$X354*Clientes!AD354","v":0},null,"X3D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K354*Clientes!Z354","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!AD355","v":0},null,0,{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!Z355","v":0},{"$f":"+$X355*Clientes!AA355","v":0},{"$f":"+$X355*Clientes!AB355","v":0},{"$f":"+$X355*Clientes!AC355","v":0},{"$f":"+$X355*Clientes!AD355","v":0},null,"X3D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K355*Clientes!Z355","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!AD356","v":0},null,0,{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!Z356","v":0},{"$f":"+$X356*Clientes!AA356","v":0},{"$f":"+$X356*Clientes!AB356","v":0},{"$f":"+$X356*Clientes!AC356","v":0},{"$f":"+$X356*Clientes!AD356","v":0},null,"X3D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K356*Clientes!Z356","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!AD357","v":0},null,0,{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!Z357","v":0},{"$f":"+$X357*Clientes!AA357","v":0},{"$f":"+$X357*Clientes!AB357","v":0},{"$f":"+$X357*Clientes!AC357","v":0},{"$f":"+$X357*Clientes!AD357","v":0},null,"X3D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K357*Clientes!Z357","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!AD358","v":0},null,0,{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!Z358","v":0},{"$f":"+$X358*Clientes!AA358","v":0},{"$f":"+$X358*Clientes!AB358","v":0},{"$f":"+$X358*Clientes!AC358","v":0},{"$f":"+$X358*Clientes!AD358","v":0},null,"X3D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K358*Clientes!Z358","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!AD359","v":0},null,0,{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!Z359","v":0},{"$f":"+$X359*Clientes!AA359","v":0},{"$f":"+$X359*Clientes!AB359","v":0},{"$f":"+$X359*Clientes!AC359","v":0},{"$f":"+$X359*Clientes!AD359","v":0},null,"X3D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K359*Clientes!Z359","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!AD360","v":0},null,0,{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!Z360","v":0},{"$f":"+$X360*Clientes!AA360","v":0},{"$f":"+$X360*Clientes!AB360","v":0},{"$f":"+$X360*Clientes!AC360","v":0},{"$f":"+$X360*Clientes!AD360","v":0},null,"X3D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K360*Clientes!Z360","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!AD361","v":0},null,0,{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!Z361","v":0},{"$f":"+$X361*Clientes!AA361","v":0},{"$f":"+$X361*Clientes!AB361","v":0},{"$f":"+$X361*Clientes!AC361","v":0},{"$f":"+$X361*Clientes!AD361","v":0},null,"X3D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K361*Clientes!Z361","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!AD362","v":0},null,0,{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!Z362","v":0},{"$f":"+$X362*Clientes!AA362","v":0},{"$f":"+$X362*Clientes!AB362","v":0},{"$f":"+$X362*Clientes!AC362","v":0},{"$f":"+$X362*Clientes!AD362","v":0},null,"X3D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K362*Clientes!Z362","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!AD363","v":0},null,0,{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!Z363","v":0},{"$f":"+$X363*Clientes!AA363","v":0},{"$f":"+$X363*Clientes!AB363","v":0},{"$f":"+$X363*Clientes!AC363","v":0},{"$f":"+$X363*Clientes!AD363","v":0},null,"X3D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K363*Clientes!Z363","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!AD364","v":0},null,0,{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!Z364","v":0},{"$f":"+$X364*Clientes!AA364","v":0},{"$f":"+$X364*Clientes!AB364","v":0},{"$f":"+$X364*Clientes!AC364","v":0},{"$f":"+$X364*Clientes!AD364","v":0},null,"X3D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K364*Clientes!Z364","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!AD365","v":0},null,0,{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!Z365","v":0},{"$f":"+$X365*Clientes!AA365","v":0},{"$f":"+$X365*Clientes!AB365","v":0},{"$f":"+$X365*Clientes!AC365","v":0},{"$f":"+$X365*Clientes!AD365","v":0},null,"X3D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K365*Clientes!Z365","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!AD366","v":0},null,0,{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!Z366","v":0},{"$f":"+$X366*Clientes!AA366","v":0},{"$f":"+$X366*Clientes!AB366","v":0},{"$f":"+$X366*Clientes!AC366","v":0},{"$f":"+$X366*Clientes!AD366","v":0},null,"X3D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K366*Clientes!Z366","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!AD367","v":0},null,0,{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!Z367","v":0},{"$f":"+$X367*Clientes!AA367","v":0},{"$f":"+$X367*Clientes!AB367","v":0},{"$f":"+$X367*Clientes!AC367","v":0},{"$f":"+$X367*Clientes!AD367","v":0},null,"X3D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K367*Clientes!Z367","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!AD368","v":0},null,0,{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!Z368","v":0},{"$f":"+$X368*Clientes!AA368","v":0},{"$f":"+$X368*Clientes!AB368","v":0},{"$f":"+$X368*Clientes!AC368","v":0},{"$f":"+$X368*Clientes!AD368","v":0},null,"X3D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K368*Clientes!Z368","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!AD369","v":0},null,0,{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!Z369","v":0},{"$f":"+$X369*Clientes!AA369","v":0},{"$f":"+$X369*Clientes!AB369","v":0},{"$f":"+$X369*Clientes!AC369","v":0},{"$f":"+$X369*Clientes!AD369","v":0},null,"X3D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K369*Clientes!Z369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K370*Clientes!Z370","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CENEGEN","index":10,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,17,8,17],[5,1,5,2],[5,6,5,10],[5,12,5,20],[7,9,7,10],[5,22,5,34],[7,4,8,4],[7,6,7,7],[7,12,7,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,22,7,23],[7,25,7,28],[7,30,7,33]]}
[{"$f":"+\"Cargo por Energía en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Energía en Generación - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Energía",{"$f":"+Costos!E22+Costos!E23","v":75851737.926216066},{"$f":"+Costos!F22+Costos!F23","v":77392851.553876951},{"$f":"+Costos!G22+Costos!G23","v":79026645.265141755},{"$f":"+Costos!H22+Costos!H23","v":80762511.959151611}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":256559512.78443021}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":75851737.926216081},77287388.274512321,78822201.559429139,80464453.231689677,75851737.926216081,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!H8","v":1.9413106037080678E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":188063.73098159695},192885.63440830441,198085.72698960523,203576.63454073929,188063.73098159695,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":147251.78314584866},{"$f":"+SUM(AA12:AA14)","v":151027.27921855624},{"$f":"+SUM(AB12:AB14)","v":155098.8931396635},{"$f":"+SUM(AC12:AC14)","v":159398.2119066224},{"$f":"+SUM(AD12:AD14)","v":147251.78314584866},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.9413106037080678E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.20333000000000001},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":90720.615281233841},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":93046.66743075967},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":95555.155356808289},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":98203.930369891474},{"$f":"+M12","v":90720.615281233841},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.78298873672913594},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":0.15920509983913522},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":71033.219954343236},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":72854.492588466557},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":74818.610380783648},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":76892.571382157344},{"$f":"+Z12","v":71033.219954343236},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.9413106037080678E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.9160000000000003E-2},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":58036.510175433119},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":59524.550670154822},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":61129.300424042201},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":62823.795743795992},{"$f":"+M13","v":58036.510175433119},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.78298873672913594},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":6.9811275766769765E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":45441.933786430025},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":46607.05273359397},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":47863.553716156639},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":49190.324465964091},{"$f":"+Z13","v":45441.933786430025},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.9413106037080678E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":3.1289999999999998E-2},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":39306.60552492999},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":40314.416307389925},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":41401.271208754755},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":42548.908427051807},{"$f":"+M14","v":39306.60552492999},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.78298873672913594},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,2.4499717572254661E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":30776.629405075408},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":31565.733896495716},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":32416.729042723233},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":33315.316058500975},{"$f":"+Z14","v":30776.629405075408},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H9","v":1.2974476836983553E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":4.317E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":46.253829459125861},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":47.439765192736964},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":48.718715653688363},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":50.069191368066434},46.253829459125861,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":2.1276867845900433},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,9.1852238490752178E-2,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":98.413661676863725},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":100.93696146464117},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":103.65816745855281},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":106.53155678894484},98.413661676863725,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H10","v":6.6601617505461938E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":7700717.0923589505},{"$f":"+SUM(N17:N19)","v":7898161.4052093849},{"$f":"+SUM(O17:O19)","v":8111091.5731564984},{"$f":"+SUM(P17:P19)","v":8335929.8522381689},7700717.0923589505,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":5051848.436486382},{"$f":"+SUM(AA17:AA19)","v":5181376.470201103},{"$f":"+SUM(AB17:AB19)","v":5321063.5828586705},{"$f":"+SUM(AC17:AC19)","v":5468562.6917102449},{"$f":"+SUM(AD17:AD19)","v":5051848.436486382},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":6.6601617505461938E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.27302399999999999},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":633916.12002995913},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":650169.55866729352},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":667697.77899839683},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":686206.26435115573},633916.12002995913,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.65602311783393363},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,0.1791100557234919,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":415863.62950724387},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":426526.26099763048},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":438025.17874932115},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":450167.17301682167},415863.62950724387,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":6.6601617505461938E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.11943750000000002},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":3680394.99902356},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":3774759.3358619339},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":3876524.8098892029},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":3983981.5139852841},{"$f":"+M18","v":3680394.99902356},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":0.65602311783393363},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":7.8353761136290459E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":2414424.2021198533},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":2476329.3885848941},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":2543089.8921441115},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":2613583.9741973812},{"$f":"+Z18","v":2414424.2021198533},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":6.6601617505461938E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.987E-2},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":3386405.9733054312},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":3473232.5106801572},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":3566868.9842688977},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":3665742.0739017292},3386405.9733054312,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":0.65602311783393363},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,3.9276104064717605E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":2221560.6048592855},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":2278520.8206185778},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":2339948.511965238},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":2404811.5444960422},2221560.6048592855,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H11","v":9.3554346496474136E-2},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":10168290.97539318},10428437.520048389,10708948.540943069,11005162.184582829,10168290.97539318,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.69788126534553396},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":7096259.7723089661},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":7277811.1720682131},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":7473574.5582735585},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":7680296.510709485},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":7096259.7723089661},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":9.3554346496474136E-2},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.2350000000000007E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":10168290.97539318},10428437.520048389,10708948.540943069,11005162.184582829,10168290.97539318,0,null,0.69788126534553396,0,null,5.747052220120473E-2,0,null,{"$f":"+SUM(Z22:Z31)","v":7096259.7723089661},{"$f":"+SUM(AA22:AA31)","v":7277811.1720682131},{"$f":"+SUM(AB22:AB31)","v":7473574.5582735585},{"$f":"+SUM(AC22:AC31)","v":7680296.510709485},{"$f":"+SUM(AD22:AD31)","v":7096259.7723089661},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":9.3554346496474136E-2},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":8.2350000000000007E-2},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":10070549.782127162},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":10328201.856237685},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":10606023.226866132},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":10899396.412160337},10070549.782127162,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.69788126534553396,0,null,5.747052220120473E-2,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":7028048.0246760966},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":7207858.580175248},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":7401744.9098494593},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":7606484.5596210286},7028048.0246760966,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.3554346496474136E-2,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":8.2350000000000007E-2},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":97091.963666256415},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":99581.375472905595},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":102266.0356002442},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":105100.83523793533},97091.963666256415,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.69788126534553396,0,null,5.747052220120473E-2,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":67758.662458289647},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":69495.976319880065},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":71369.55032656985},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":73347.903884722808},67758.662458289647,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":649.22959976019672},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":654.28833779969648},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":659.27847669278697},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":664.93718455710768},649.22959976019672,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.69788126534553396,0,null,5.747052220120473E-2,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":453.0851745804207},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":456.61557308447834},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":460.09809752943829},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":464.04720373401119},453.0851745804207,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.2350000000000007E-2},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J32","v":8.2350000000000007E-2},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J33","v":8.2350000000000007E-2},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,{"$f":"+G38","v":1},0,null,8.2350000000000007E-2,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.2350000000000007E-2},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J43","v":8.2350000000000007E-2},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J44","v":8.2350000000000007E-2},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.2350000000000007E-2},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":8.2350000000000007E-2},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J55","v":8.2350000000000007E-2},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.3554346496474136E-2,null,1,0,null,8.2350000000000007E-2,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.3554346496474136E-2,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.3554346496474136E-2,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H12","v":6.011151646288553E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":1328434.7322041651},{"$f":"+SUM(N77:N79)","v":1362495.4410603521},{"$f":"+SUM(O77:O79)","v":1399227.5826573579},{"$f":"+SUM(P77:P79)","v":1438013.9678054987},{"$f":"+SUM(Q77:Q79)","v":1328434.7322041651},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":45595.629930902149},{"$f":"+SUM(AA77:AA79)","v":46764.689605828084},{"$f":"+SUM(AB77:AB79)","v":48025.440393371595},{"$f":"+SUM(AC77:AC79)","v":49356.698618333663},{"$f":"+SUM(AD77:AD79)","v":45595.629930902149},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.011151646288553E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.8},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":284504.01569901919},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":291798.62205959053},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":299665.35539336415},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":307972.03547450411},284504.01569901919,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":3.4322822812114365E-2},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,0.19907237231026331,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":9764.9809201724383},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":10015.352401770451},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":10285.360896095717},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":10570.469604677604},9764.9809201724383,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.011151646288553E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":2.2999999999999998},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":694718.05410966545},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":712530.43796604418},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":731739.87393977214},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":752023.59685279452},{"$f":"+M78","v":694718.05410966545},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":3.4322822812114365E-2},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":7.8942492467863029E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":23844.684675582925},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":24456.055970546779},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":25115.3780377937},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":25811.572665307391},{"$f":"+Z78","v":23844.684675582925},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.011151646288553E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":1},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":349212.66239548044},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":358166.38103471755},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":367822.35332422162},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":378018.33547820005},349212.66239548044,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":3.4322822812114365E-2},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":3.4322822812114365E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":11985.964335146788},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":12293.28123351085},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":12624.701459482183},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":12974.656348348666},11985.964335146788,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H13","v":0.1756561292096237},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":18417989.923363321},18893284.732891258,19407127.166994572,19950495.560589723,18417989.923363321,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.72341350676061467},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":13323822.677941926},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":13667657.362847649},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":14039377.920024734},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":14432457.955098286},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":13323822.677941926},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.1756561292096237},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":7.5190000000000007E-2},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":4542619.1672085049},4658943.7257305672,4784381.5181557154,4916838.3040568447,4542619.1672085049,0,null,0.72341350676061467,0,null,5.4393461573330623E-2,0,null,{"$f":"+SUM(Z82:Z91)","v":3286192.0616282877},{"$f":"+SUM(AA82:AA91)","v":3370342.8184311129},{"$f":"+SUM(AB82:AB91)","v":3461086.2117296988},{"$f":"+SUM(AC82:AC91)","v":3556907.2397126751},{"$f":"+SUM(AD82:AD91)","v":3286192.0616282877},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+J81","v":7.5190000000000007E-2},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":4523942.0281380732},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":4639787.7098431392},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":4764709.0664206464},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":4896620.5348199895},{"$f":"+M82","v":4523942.0281380732},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.72341350676061467,0,null,5.4393461573330623E-2,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":3272680.7669570907},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":3356485.0978024267},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":3446854.8944334537},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":3542281.4323701649},{"$f":"+Z82","v":3272680.7669570907},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1756561292096237,null,1,0,null,{"$f":"+J82","v":7.5190000000000007E-2},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":18677.139070431993},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":19156.015887427715},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":19672.451735069069},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":20217.769236854951},18677.139070431993,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.72341350676061467,0,null,5.4393461573330623E-2,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":13511.294671196894},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":13857.720628686133},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":14231.317296245257},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":14625.807342510116},13511.294671196894,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,{"$f":"+G83","v":1},0,null,7.5190000000000007E-2,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.1756561292096237},null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1756561292096237,null,1,0,null,7.5190000000000007E-2,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.0939999999999998E-2},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":4170033.1535339192},4277516.1023681788,4393659.6052911039,4516440.9778450578,4170033.1535339192,0,null,0.72341350676061467,0,null,5.8553089237204148E-2,0,null,{"$f":"+SUM(Z93:Z102)","v":3016658.3069059975},{"$f":"+SUM(AA93:AA102)","v":3094412.9238391607},{"$f":"+SUM(AB93:AB102)","v":3178432.7025760948},{"$f":"+SUM(AC93:AC102)","v":3267254.4058602336},{"$f":"+SUM(AD93:AD102)","v":3016658.3069059975},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+J92","v":8.0939999999999998E-2},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":4157295.9228347037},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4264450.2141653737},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4380238.4579940857},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4502644.1984462943},4157295.9228347037,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.72341350676061467,0,null,5.8553089237204148E-2,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":3007444.0221794588},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":3084960.883835427},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":3168723.6633452084},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":3257273.629293371},3007444.0221794588,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1756561292096237,null,1,0,null,{"$f":"+J93","v":8.0939999999999998E-2},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":12737.23069921557},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":13065.88820280525},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":13421.147297018108},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":13796.779398763942},12737.23069921557,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.72341350676061467,0,null,5.8553089237204148E-2,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":9214.2847265384898},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":9452.0400037334894},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":9709.0392308866121},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":9980.7765668624288},9214.2847265384898,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,{"$f":"+G99","v":1},0,null,8.0939999999999998E-2,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1756561292096237,null,1,0,null,8.0939999999999998E-2,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.4970000000000004E-2},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":1900199.4926125833},1949238.7762372387,2002250.7068730833,2058304.7854320111,1900199.4926125833,0,null,0.72341350676061467,0,null,6.146844566944943E-2,0,null,{"$f":"+SUM(Z104:Z113)","v":1374629.9784956097},{"$f":"+SUM(AA104:AA113)","v":1410105.6586315499},{"$f":"+SUM(AB104:AB113)","v":1448455.2052729765},{"$f":"+SUM(AC104:AC113)","v":1489005.4828115257},{"$f":"+SUM(AD104:AD113)","v":1374629.9784956097},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+J103","v":8.4970000000000004E-2},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1860551.5309017005},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1908567.8031938714},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1960473.9281151863},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2015358.7915150425},1860551.5309017005,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.72341350676061467,0,null,6.146844566944943E-2,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1345948.1074784293},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1380683.7273988812},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1418233.3192505639},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1457937.7707507315},1345948.1074784293,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1756561292096237,null,1,0,null,{"$f":"+J104","v":8.4970000000000004E-2},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":39647.961710882766},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":40670.973043367245},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":41776.778757896936},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":42945.993916968633},39647.961710882766,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.72341350676061467},0,null,6.146844566944943E-2,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":28681.871017180281},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":29421.931232668732},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":30221.886022412571},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":31067.712060794307},28681.871017180281,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1756561292096237,null,1,0,null,8.4970000000000004E-2,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.10337},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":7805138.1100083115},8007586.1285552727,8226835.3366746707,8458911.4932558071,7805138.1100083115,0,null,0.72341350676061467,0,null,7.4779254193844735E-2,0,null,{"$f":"+SUM(Z115:Z124)","v":5646342.3309120294},{"$f":"+SUM(AA115:AA124)","v":5792795.9619458243},{"$f":"+SUM(AB115:AB124)","v":5951403.8004459655},{"$f":"+SUM(AC115:AC124)","v":6119290.8267138517},{"$f":"+SUM(AD115:AD124)","v":5646342.3309120294},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+J114","v":0.10337},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":7805138.1100083115},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":8007586.1285552727},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":8226835.3366746707},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":8458911.4932558071},7805138.1100083115,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.72341350676061467,0,null,7.4779254193844735E-2,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":5646342.3309120294},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":5792795.9619458243},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":5951403.8004459655},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":6119290.8267138517},5646342.3309120294,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1756561292096237,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":0.10337},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1756561292096237,null,1,0,null,0.10337,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1756561292096237,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1756561292096237,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1756561292096237,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H14","v":0.66151547610346495},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":53597578.889802329},54426085.344932601,55304273.271262363,56254026.255916394,53597578.889802329,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.93618218521961916},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":50177098.527536079},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":50952731.511168495},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":51774875.40307337},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":52664017.227665648},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":50177098.527536079},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.66151547610346495},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.3076182271800193E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":10012920.24978181},10132539.295870027,10253854.894285327,10386076.045172801,10012920.24978181,0,null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":9373917.5598705094},{"$f":"+SUM(AA138:AA147)","v":9485902.7798312623},{"$f":"+SUM(AB138:AB147)","v":9599476.2818569262},{"$f":"+SUM(AC138:AC147)","v":9723259.3678270113},{"$f":"+SUM(AD138:AD147)","v":9373917.5598705094},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+J137","v":5.3076182271800193E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":7498642.0398186883},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":7589402.270241526},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":7681675.3827401148},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":7782188.9384738356},{"$f":"+M138","v":7498642.0398186883},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":7020095.0910171624},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":7105063.2018654505},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":7191447.6459613945},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":7285546.6462123832},{"$f":"+Z138","v":7020095.0910171624},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.66151547610346495,null,1,0,null,{"$f":"+J138","v":5.3076182271800193E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":2295.7901480158207},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":2355.0388757752494},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":2419.0874156731079},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":2486.8115146131854},2295.7901480158207,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":2149.2778375751241},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":2204.7454410004279},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":2264.7065430421308},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":2328.108637979883},2149.2778375751241,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":2501945.7451688303},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":2530627.1024743509},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":2559486.3902872754},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":2590996.4284552322},2501945.7451688303,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":2342277.0350130838},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":2369128.0107704308},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":2396145.5618990166},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":2425644.6982874479},2342277.0350130838,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":55.214818545202846},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":56.64205110898147},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":58.185801445454054},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":59.81869072264675},55.214818545202846,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":51.691129482152753},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":53.027279182527622},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":54.472510745960044},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":56.001192597703991},51.691129482152753,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":9981.4598277301229},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":10098.242227265169},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":10215.848040819743},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":10344.048038396113},9981.4598277301229,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.93618218521961916,0,null,4.9688976302328713E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":9344.4648732062305},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":9453.7944751981395},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":9563.8949427261905},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":9683.9134966023885},9344.4648732062305,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.66151547610346495,null,1,0,null,5.3076182271800193E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.9486731767767488E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":10043308.795773188},10111883.591497755,10181505.066336306,10262466.727530777,10043308.795773188,0,null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":9402366.7752623651},{"$f":"+SUM(AA149:AA158)","v":9466565.2773747779},{"$f":"+SUM(AB149:AB158)","v":9531743.6618273463},{"$f":"+SUM(AC149:AC158)","v":9607538.5267233979},{"$f":"+SUM(AD149:AD158)","v":9402366.7752623651},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+J148","v":8.9486731767767488E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":6987083.5405417001},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":7045153.4367262088},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":7105219.8810109803},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":7173581.1522043953},{"$f":"+M149","v":6987083.5405417001},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":6541183.1372963628},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":6595547.1396018518},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":6651780.2746707425},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6715778.8789209845},{"$f":"+Z149","v":6541183.1372963628},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.66151547610346495,null,1,0,null,{"$f":"+J149","v":8.9486731767767488E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":7972.2413025523083},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":8184.8347112044203},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":8417.3500800367201},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":8664.8588483483509},7972.2413025523083,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":7463.4702837215236},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":7662.4964455967438},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7880.1731916873114},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":8111.8864912663112},7463.4702837215236,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2205708.2983705997},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2210875.0088896011},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2215229.942342089},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2221759.1015250082},2205708.2983705997,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2064944.8147256353},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2069781.7970697116},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2073858.8081857478},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2079971.2906972596},2064944.8147256353,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":828833.57519308676},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":833910.17841323023},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":838832.68656411581},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":844597.5469667709},828833.57519308676,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":775939.22760765348},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":780691.8531037803},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":785300.21754123771},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":790697.1771504815},775939.22760765348,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.66151547610346495,null,{"$f":"+G152","v":1},0,null,8.9486731767767488E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":174.09761829666226},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":178.78625691262215},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":183.93182077021842},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":189.41979502652296},174.09761829666226,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":162.98708873850043},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":167.37650868369485},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":172.19369390008637},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":177.33143763178256},162.98708873850043,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":13537.042746951922},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":13581.346500596364},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":13621.274518313301},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":13674.648191227978},13537.042746951922,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.93618218521961916,0,null,8.3775884094510478E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":12673.138260252845},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":12714.614645153135},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":12751.994544030864},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":12801.962025773319},12673.138260252845,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.66151547610346495,null,1,0,null,8.9486731767767488E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.15969729027296406},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":33541349.844247334},34181662.457564823,34868913.31064073,35605483.483212814,33541349.844247334,0,null,0.93618218521961916,0,null,0.14950575818139533,0,null,{"$f":"+SUM(Z160:Z169)","v":31400814.192403201},{"$f":"+SUM(AA160:AA169)","v":32000263.453962453},{"$f":"+SUM(AB160:AB169)","v":32643655.459389102},{"$f":"+SUM(AC160:AC169)","v":33333219.333115235},{"$f":"+SUM(AD160:AD169)","v":31400814.192403201},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+J159","v":0.15969729027296406},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":30085048.333657216},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":30690849.50324899},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":31343336.270877212},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":32041420.006775495},{"$f":"+M160","v":30085048.333657216},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.93618218521961916,0,null,0.14950575818139533,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":28165086.291441076},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":28732226.554198105},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":29343073.042143177},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":29996606.599482708},{"$f":"+Z160","v":28165086.291441076},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.66151547610346495,null,1,0,null,{"$f":"+J160","v":0.15969729027296406},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":153257.47099430495},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":157327.91032335529},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":161773.51950860478},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":166502.0104466975},153257.47099430495,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.93618218521961916,0,null,0.14950575818139533,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":143476.91409668082},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":147287.58688255504},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":151449.48700423434},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":155876.21598344916},143476.91409668082,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3309300.5211382052},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3339960.7566168085},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3370506.0109183504},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3404498.555957383},3309300.5211382052,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.93618218521961916,0,null,0.14950575818139533,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3098108.1934275893},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3126811.7596772965},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3155407.6825974029},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3187230.8976932205},3098108.1934275893,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-6256.4815423919881},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-6475.7126243311195},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-6702.4906634394329},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-6937.089966757233},-6256.4815423919881,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.93618218521961916,0,null,0.14950575818139533,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-5857.2065621427455},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-6062.4467955005821},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-6274.7523557128225},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-6494.3800441438843},-5857.2065621427455,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0.15969729027296406,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.66151547610346495,null,{"$f":"+G168","v":1},0,null,0.15969729027296406,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.66151547610346495,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.66151547610346495,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.66151547610346495,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":9.3554346496474136E-2},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.69788126534553396},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.1756561292096237},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.72341350676061467},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H15","v":3.7746294375988613E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":542405.37772744801},{"$f":"+SUM(N197,N201,N205)","v":556375.15691738715},571465.46105433838,587414.91776485764,542405.37772744801,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":5.278564974206386E-3},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2863.1220286932921},2936.8624158227021,3016.5175666901346,3100.7078102399023,{"$f":"+SUM(AD197,AD201,AD205)","v":2863.1220286932921},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.7746294375988613E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":542405.37772744801},556375.15691738715,571465.46105433838,587414.91776485764,542405.37772744801,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":5.278564974206386E-3},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":2863.1220286932921},{"$f":"+SUM(AA198:AA200)","v":2936.8624158227021},3016.5175666901346,3100.7078102399023,2863.1220286932921,{"$f":"+AI197","v":0},{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.7746294375988613E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":38},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":419612.6570045008},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":430434.06389671791},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":442129.0641505848},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":454493.33474402182},{"$f":"+M198","v":419612.6570045008},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":5.278564974206386E-3},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":0.20058546901984267},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":2214.9526739976363},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":2272.0741733905288},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":2333.8069921039255},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":2399.072597790052},{"$f":"+Z198","v":2214.9526739976363},0,{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":8.5},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":120688.53041313075},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":123782.95183785676},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":127120.07339964707},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":130643.82335144174},120688.53041313075,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,5.278564974206386E-3,0,null,4.4867802280754279E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":637.06224942719416},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":653.39635397518657},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":671.01156696592193},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":689.61191003932663},637.06224942719416,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.1},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":2104.1903098164767},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":2158.1411828125119},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":2216.3235041065227},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":2277.7596693941559},2104.1903098164767,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,5.278564974206386E-3,0,null,5.2785649742063858E-4,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":11.107105268461735},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":11.391888456986466},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":11.699007620287054},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":12.023302410523907},11.107105268461735,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,{"$f":"+AI201","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,{"$f":"+AI205","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7746294375988613E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H16","v":9.0961174578615533E-5},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":8114.9502730735585},8211.8969592034791,8310.2186364517511,8417.3788490935658,8114.9502730735585,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.85022864508382312},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":6899.5631755979311},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":6981.9900251915415},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":7065.5859316207079},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":7156.6966140220511},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":6899.5631755979311},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":9.0961174578615533E-5},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":4.3016226528707631E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":8114.9502730735585},8211.8969592034791,8310.2186364517511,8417.3788490935658,{"$f":"+SUM(Q211:Q220)","v":8114.9502730735585},0,null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":6899.5631755979311},{"$f":"+SUM(AA211:AA220)","v":6981.9900251915415},{"$f":"+SUM(AB211:AB220)","v":7065.5859316207079},{"$f":"+SUM(AC211:AC220)","v":7156.6966140220511},{"$f":"+SUM(AD211:AD220)","v":6899.5631755979311},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":9.0961174578615533E-5},null,1,0,null,{"$f":"+J210","v":4.3016226528707631E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":6077.2234357868711},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":6150.7811497097273},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":6225.5649969996857},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":6307.0274100365932},{"$f":"+M211","v":6077.2234357868711},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":5167.0294476807267},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":5229.5703231248217},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":5293.153692280318},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":5362.4153693419457},5167.0294476807267,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J211","v":4.3016226528707631E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":1.8606505751242353},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":1.9086694149455656},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":1.9605783199035443},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":2.0154661256341915},{"$f":"+M212","v":1.8606505751242353},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":1.5819784174623144},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":1.6228054105821015},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":1.6669398485123086},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":1.7136070332103011},1.5819784174623144,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2027.7318437407707},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2050.9769926983017},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2074.3663475629887},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2099.9040347466657},2027.7318437407707,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":1724.0356980970382},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":1743.7993895999712},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":1763.6856890959587},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":1785.398562268711},1724.0356980970382,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":4.4749509867137903E-2},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":4.5906227563189468E-2},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":4.7157378481268115E-2},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":4.8480773119645083E-2},4.4749509867137903E-2,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":3.8047315142501835E-2},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":3.9030789661960233E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":4.0094554011833629E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":4.1219742042132065E-2},3.8047315142501835E-2,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":8.0895934609252969},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":8.1842411529397729},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":8.2795561906915438},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":8.3834574115533709},8.0895934609252969,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.85022864508382312,0,null,3.6573627998121895E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":6.8780040875614699},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":6.9584762665032498},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":7.0395158419070523},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":7.1278556361429564},{"$f":"+Z218","v":6.8780040875614699},0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.0961174578615533E-5,null,1,0,null,4.3016226528707631E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},0,0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.0961174578615533E-5,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.0961174578615533E-5,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,{"$f":"+G254","v":1},{"$f":"+H254","v":0},null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.0961174578615533E-5,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.0961174578615533E-5,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPOTGEN","index":11,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Potencia en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Generación - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Potencia",{"$f":"+Costos!E24","v":39779997.2303643},{"$f":"+Costos!F24","v":40584659.865864247},{"$f":"+Costos!G24","v":41437402.341725335},{"$f":"+Costos!H24","v":42343543.647094436}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":134533799.2288942}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":36487724.763251856},37243061.75386893,38053238.894918546,38916649.036253244,36487724.763251856,3292272.4671124388,3376522.5323172947,3467405.3181342655,3563373.6019700477,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI193,AI265,AI268,AI324)","v":3292272.4671124388}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!I8","v":4.4912953345199944E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":88837.193085132181},91114.954796656384,93571.364792854903,96165.149419941969,88837.193085132181,13483.471648293546,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":151864.15857276041},{"$f":"+SUM(AA12:AA14)","v":155757.91470954416},{"$f":"+SUM(AB12:AB14)","v":159957.06400982564},{"$f":"+SUM(AC12:AC14)","v":164391.05056694328},{"$f":"+SUM(AD12:AD14)","v":151864.15857276041},{"$f":"+AI11","v":26799.55739519302},{"$f":"+SUM(AF12:AF14)","v":27486.457963979512},{"$f":"+SUM(AG12:AG14)","v":28227.502093344145},{"$f":"+SUM(AH12:AH14)","v":29009.978565515019},{"$f":"+SUM(AI12:AI14)","v":26799.55739519302}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":4.4912953345199944E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.7749999999999999E-2},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":2.19},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":16843.078871128597},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":17274.930878430026},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":17740.653689664647},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":18232.422030509035},{"$f":"+M12","v":16843.078871128597},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":13483.471648293546},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.709465971389144},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":1.9875858454142814},null,{"$f":"+J12*T12","v":6.4532340419940187E-2},{"$f":"+U12*K12","v":4.3528130014572763},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":28792.670183617814},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":29530.906494775707},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":30327.043792680975},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":31167.705037160962},{"$f":"+Z12","v":28792.670183617814},26799.55739519302,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":27486.457963979512},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":28227.502093344145},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":29009.978565515019},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":26799.55739519302}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":4.4912953345199944E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.7749999999999999E-2},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":24572.434489934953},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":25202.465094194082},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":25881.909948492517},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":26599.352729119546},{"$f":"+M13","v":24572.434489934953},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.709465971389144},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":6.4532340419940187E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":42005.740594732757},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":43082.756473647489},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":44244.244331506117},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":45470.688351406818},{"$f":"+Z13","v":42005.740594732757},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":4.4912953345199944E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.7749999999999999E-2},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":47421.679724068628},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":48637.558824032269},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":49948.801154697736},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":51333.374660313384},{"$f":"+M14","v":47421.679724068628},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.709465971389144},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,6.4532340419940187E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":81065.74779440985},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":83144.251741120956},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":85385.775885638563},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":87752.657178375492},{"$f":"+Z14","v":81065.74779440985},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I9","v":1.1046234559378379E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":6.0740000000000002E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.97},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":65.078934476425871},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":66.747540834070961},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":68.547018503707008},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":70.44713189011712},65.078934476425871,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":11.013355522837321},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.57392811691872569},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0.59848133377722035},null,3.4860393821643403E-2,1.179008227541124,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":37.350630315132243},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":38.308290419854096},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":39.341061250225607},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":40.431589748020023},37.350630315132243,6.591287702670396,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":6.7602292715640608},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":6.9424873210157791},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":7.1349355571039572},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":6.591287702670396}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I10","v":4.429953962709117E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":896.98885749294004},919.9874102871886,944.78977424653692,970.97920941930317,896.98885749294004,405.24137547510929,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":1497900.229121285},{"$f":"+SUM(AA17:AA19)","v":1536305.9876902918},{"$f":"+SUM(AB17:AB19)","v":1577723.9677990912},{"$f":"+SUM(AC17:AC19)","v":1621458.2467905693},{"$f":"+SUM(AD17:AD19)","v":1497900.229121285},264335.33455081499,{"$f":"+SUM(AF17:AF19)","v":271110.52449055226},{"$f":"+SUM(AG17:AG19)","v":278419.75519776001},{"$f":"+SUM(AH17:AH19)","v":286137.65057190252},{"$f":"+SUM(AI17:AI19)","v":264335.33455081499}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":4.429953962709117E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.0000000000000001E-5},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.01},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":23.218329525241703},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":23.813641242795267},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":24.455644155766414},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":25.133551055993461},23.218329525241703,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":405.24137547510929},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1669.9206646868238},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":652.29108020104172},null,1.6699206646868241E-2,6.5229108020104176,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":38772.768273709335},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":39766.891612782238},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":40838.985543941897},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":41971.036285364826},38772.768273709335,264335.33455081499,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":271110.52449055226},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":278419.75519776001},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":286137.65057190252},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":264335.33455081499}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.429953962709117E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.0000000000000001E-5},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":308.1440082908266},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":316.04473769644659},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":324.56513321939951},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":333.56203152153086},{"$f":"+M18","v":308.1440082908266},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1669.9206646868238},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":1.6699206646868241E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":514576.04714427929},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":527769.63844482298},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":541998.02299990715},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":557022.12939272204},{"$f":"+Z18","v":514576.04714427929},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.429953962709117E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.0000000000000001E-5},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":565.62651967687168},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":580.12903134794681},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":595.76899687137097},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":612.28362684177887},565.62651967687168,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1669.9206646868238},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,1.6699206646868241E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":944551.41370329657},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":968769.45763268659},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":994886.95925524214},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":1022465.0811124825},944551.41370329657,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I11","v":0.1942694535706902},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1950928.9303122312},2000841.6856923443,2054661.6508427502,2111494.3839272456,1950928.9303122312,331546.0319050317,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":3.3670281239753743},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":3.496364417596197},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":6568832.5762384757},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":6736890.2273484198},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":6918103.563641211},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":7109460.9742990937},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":6568832.5762384757},1159205.7487479663,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":1188851.3217412217},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":1220829.0729814311},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":1254596.4772429594},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":1159205.7487479663}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.1942694535706902},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.5800000000000002E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.98},null,{"$f":"+SUM(M22:M31)","v":1950928.9303122312},2000841.6856923443,2054661.6508427502,2111494.3839272456,1950928.9303122312,331546.0319050317,null,3.3670281239753743,3.496364417596197,null,5.3199044358810919E-2,3.426437129244273,null,{"$f":"+SUM(Z22:Z31)","v":6568832.5762384757},{"$f":"+SUM(AA22:AA31)","v":6736890.2273484198},{"$f":"+SUM(AB22:AB31)","v":6918103.563641211},{"$f":"+SUM(AC22:AC31)","v":7109460.9742990937},{"$f":"+SUM(AD22:AD31)","v":6568832.5762384757},1159205.7487479663,{"$f":"+SUM(AF22:AF31)","v":1188851.3217412217},{"$f":"+SUM(AG22:AG31)","v":1220829.0729814311},{"$f":"+SUM(AH22:AH31)","v":1254596.4772429594},{"$f":"+SUM(AI22:AI31)","v":1159205.7487479663}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.1942694535706902},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+J21","v":1.5800000000000002E-2},{"$f":"+K21","v":0.98},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1932175.9144822001},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1981610.0707778435},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":2034913.9888826336},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2091201.7402809146},1932175.9144822001,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":327135.60318056023},null,3.3670281239753743,3.496364417596197,null,5.3199044358810919E-2,3.426437129244273,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":6505690.644529405},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":6672136.8390618311},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":6851612.6304387394},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":7041135.0724320868},6505690.644529405,1143785.28268938,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":1173038.7366013622},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":1204593.6770043904},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":1237914.5479084954},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":1143785.28268938}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1942694535706902,null,{"$f":"+G22","v":0.85},0.15,null,{"$f":"+J22","v":1.5800000000000002E-2},0.98,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":18628.452045256243},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":19106.080540035313},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":19621.170157666769},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":20165.066141583222},18628.452045256243,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":4339.2517231538377},null,3.3670281239753743,3.496364417596197,null,5.3199044358810919E-2,3.426437129244273,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":62722.521942504347},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":64330.710517237509},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":66065.031746170338},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":67896.344820534301},62722.521942504347,15171.605323828066,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":15560.469370075747},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":15979.984845367766},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":16422.955751039775},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":15171.605323828066}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":124.56378477487684},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":125.53437446551554},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":126.49180244986077},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":127.57750474805465},124.56378477487684,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":71.177001317614241},null,3.3670281239753743,3.496364417596197,null,5.3199044358810919E-2,3.426437129244273,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":419.40976656582592},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":422.67776935104689},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":425.90145630101841},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":429.55704647330191},419.40976656582592,248.86073475810406,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":252.11576978365923},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":255.41113167291473},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":258.97358342432028},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":248.86073475810406}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.5800000000000002E-2},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.98},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J32","v":1.5800000000000002E-2},{"$f":"+K32","v":0.98},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J33","v":1.5800000000000002E-2},0.98,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,{"$f":"+G38","v":0.85},0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.5800000000000002E-2},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.98},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J43","v":1.5800000000000002E-2},{"$f":"+K43","v":0.98},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J44","v":1.5800000000000002E-2},0.98,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.5800000000000002E-2},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.98},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,{"$f":"+G54","v":0.85},0.15,null,{"$f":"+J54","v":1.5800000000000002E-2},{"$f":"+K54","v":0.98},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J55","v":1.5800000000000002E-2},0.98,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1942694535706902,null,0.85,0.15,null,1.5800000000000002E-2,0.98,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1942694535706902,null,0.85,0.15,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,{"$f":"+G70","v":0.85},0.15,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1942694535706902,null,0.85,0.15,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I12","v":7.8735163471839106E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":357.16136745223025},{"$f":"+SUM(N77:N79)","v":366.31888874895481},{"$f":"+SUM(O77:O79)","v":376.19464824559759},{"$f":"+SUM(P77:P79)","v":386.62270919749221},{"$f":"+SUM(Q77:Q79)","v":357.16136745223025},65.885499668487242,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":26622.718971157341},{"$f":"+SUM(AA77:AA79)","v":27305.318317481353},{"$f":"+SUM(AB77:AB79)","v":28041.454959530209},{"$f":"+SUM(AC77:AC79)","v":28818.760013872408},{"$f":"+SUM(AD77:AD79)","v":26622.718971157341},4698.1268772630601,{"$f":"+SUM(AF77:AF79)","v":4818.5447624032804},{"$f":"+SUM(AG77:AG79)","v":4948.454345985826},{"$f":"+SUM(AH77:AH79)","v":5085.6272735279545},{"$f":"+SUM(AI77:AI79)","v":4698.1268772630601}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.8735163471839106E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":5.1000000000000004E-4},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.04},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":25.016732414913758},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":25.65815469834331},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":26.349884698382024},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":27.080299671033988},25.016732414913758,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":65.885499668487242},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":74.539749808517811},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":71.30744854182467},null,3.8015272402344084E-2,2.8522979416729868,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":1864.7409752343092},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":1912.5524317627558},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":1964.1138129006877},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":2018.5587622185603},1864.7409752343092,{"$f":"+AI77","v":4698.1268772630601},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":4818.5447624032804},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":4948.454345985826},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":5085.6272735279545},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":4698.1268772630601}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.8735163471839106E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":5.1000000000000004E-4},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":154.0461772156215},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":157.99587972290547},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":162.25536335186254},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":166.75305843257621},{"$f":"+M78","v":154.0461772156215},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":74.539749808517811},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":3.8015272402344084E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":11482.563508611023},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":11776.973345322045},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":12094.474189337983},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":12429.731255369381},{"$f":"+Z78","v":11482.563508611023},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.8735163471839106E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":5.1000000000000004E-4},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":178.09845782169504},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":182.664854327706},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":187.58940019535305},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":192.78935109388203},178.09845782169504,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":74.539749808517811},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":3.8015272402344084E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":13275.414487312009},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":13615.792540396555},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":13982.866957291539},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":14370.469996284466},13275.414487312009,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I13","v":0.30789797824171006},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":4053305.8579426194},4157904.2313253102,4270985.3011700017,4390563.8309054552,4053305.8579426194,683952.99369686819,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":2.5685092559782534},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":2.6861891463081577},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":10410953.613436492},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":10679615.503630202},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":10970065.278202219},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":11277203.838644002},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":10410953.613436492},1837227.108253499,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":1884248.9231298666},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":1934973.5910284235},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":1988536.7333805859},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":1837227.108253499}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.30789797824171006},null,{"$f":"+G80","v":0.85},0.15,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.6549999999999999E-2},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.92},null,{"$f":"+SUM(M82:M91)","v":999871.62145632063},1025475.7103450041,1053085.7045548223,1082240.6428001164,999871.62145632063,260915.98756752789,null,2.5685092559782534,2.6861891463081577,null,4.2508828186440091E-2,2.4712940146035054,null,{"$f":"+SUM(Z82:Z91)","v":2568179.5145005439},{"$f":"+SUM(AA82:AA91)","v":2633943.8538020174},{"$f":"+SUM(AB82:AB91)","v":2704860.3794874409},{"$f":"+SUM(AC82:AC91)","v":2779745.1082279542},{"$f":"+SUM(AD82:AD91)","v":2568179.5145005439},700869.69390216761,{"$f":"+SUM(AF82:AF91)","v":718767.49895388435},{"$f":"+SUM(AG82:AG91)","v":738072.6547762102},{"$f":"+SUM(AH82:AH91)","v":758459.54273061315},{"$f":"+SUM(AI82:AI91)","v":700869.69390216761}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J81","v":1.6549999999999999E-2},{"$f":"+K81","v":0.92},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":995760.61398703419},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":1021259.297751083},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":1048755.6197534471},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":1077790.5286776274},{"$f":"+M82","v":995760.61398703419},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":259511.6781040722},null,2.5685092559782534,2.6861891463081577,null,4.2508828186440091E-2,2.4712940146035054,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":2557620.3537642858},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":2623113.9590275078},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":2693738.5165959382},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":2768314.9489141814},{"$f":"+Z82","v":2557620.3537642858},697097.45306337508,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":714898.57165346283},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":734099.41989761055},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":754376.16835753643},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":697097.45306337508}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J82","v":1.6549999999999999E-2},0.92,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":4111.0074692864664},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":4216.4125939211153},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":4330.084801375091},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":4450.1141224890198},4111.0074692864664,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1404.3094634556915},null,2.5685092559782534,2.6861891463081577,null,4.2508828186440091E-2,2.4712940146035054,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":10559.160736258025},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":10829.894774509661},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":11121.86289150268},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":11430.15931377259},10559.160736258025,3772.2408387925107,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":3868.9273004215734},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":3973.2348785996428},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":4083.3743730767678},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":3772.2408387925107}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,{"$f":"+G83","v":0.85},0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.30789797824171006},null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30789797824171006,null,0.85,0.15,null,1.6549999999999999E-2,0.92,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.7819999999999999E-2},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.92},null,{"$f":"+SUM(M93:M102)","v":917951.92718512379},941612.64454976132,967180.01999680244,994208.73424219654,917951.92718512379,170100.90816469112,null,2.5685092559782534,2.6861891463081577,null,4.5770834941532473E-2,2.4712940146035054,null,{"$f":"+SUM(Z93:Z102)","v":2357768.0215180661},{"$f":"+SUM(AA93:AA102)","v":2418540.7930722227},{"$f":"+SUM(AB93:AB102)","v":2484210.83355902},{"$f":"+SUM(AC93:AC102)","v":2553634.3362755049},{"$f":"+SUM(AD93:AD102)","v":2357768.0215180661},456923.21328915388,{"$f":"+SUM(AF93:AF102)","v":468632.61688428844},{"$f":"+SUM(AG93:AG102)","v":481264.85129909834},{"$f":"+SUM(AH93:AH102)","v":494603.41700373311},{"$f":"+SUM(AI93:AI102)","v":456923.21328915388}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J92","v":1.7819999999999999E-2},{"$f":"+K92","v":0.92},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":915148.1408544071},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":938736.51085084269},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":964225.68251240836},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":991171.70785496768},915148.1408544071,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":169753.45015311445},null,2.5685092559782534,2.6861891463081577,null,4.5770834941532473E-2,2.4712940146035054,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":2350566.470375835},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":2411153.4170451192},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":2476622.5903850701},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":2545833.7058892576},2350566.470375835,455989.87534965883,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":467675.35652129754},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":480281.78287552728},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":493593.09757121926},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":455989.87534965883}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J93","v":1.7819999999999999E-2},0.92,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":2803.7863307166899},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2876.1336989186275},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2954.3374843940692},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3037.0263872288197},2803.7863307166899,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":347.45801157666597},null,2.5685092559782534,2.6861891463081577,null,4.5770834941532473E-2,2.4712940146035054,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":7201.551142231122},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":7387.3760271034662},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":7588.243173949676},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":7800.6303862474188},7201.551142231122,933.33793949505434,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":957.26036299090504},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":983.06842357104551},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":1010.3194325138395},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":933.33793949505434}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,{"$f":"+G99","v":0.85},0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30789797824171006,null,0.85,0.15,null,1.7819999999999999E-2,0.92,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.8689999999999998E-2},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.92},null,{"$f":"+SUM(M104:M113)","v":418226.18954625836},429018.70582334255,440685.1908046428,453020.96969995589,418226.18954625836,62754.269555769846,null,2.5685092559782534,2.6861891463081577,null,4.8005437994233555E-2,2.4712940146035054,null,{"$f":"+SUM(Z104:Z113)","v":1074217.8389420803},{"$f":"+SUM(AA104:AA113)","v":1101938.5168950667},{"$f":"+SUM(AB104:AB113)","v":1131903.9915542675},{"$f":"+SUM(AC104:AC113)","v":1163588.5538265808},{"$f":"+SUM(AD104:AD113)","v":1074217.8389420803},168569.83776520542,{"$f":"+SUM(AF104:AF113)","v":172890.45827895819},{"$f":"+SUM(AG104:AG113)","v":177551.64304487759},{"$f":"+SUM(AH104:AH113)","v":182473.43820827804},{"$f":"+SUM(AI104:AI113)","v":168569.83776520542}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J103","v":1.8689999999999998E-2},{"$f":"+K103","v":0.92},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":409499.99720252259},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":420067.37383112911},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":431490.50477232342},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":443568.97919148119},409499.99720252259,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":61603.314892422139},null,2.5685092559782534,2.6861891463081577,null,4.8005437994233555E-2,2.4712940146035054,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1051804.5331377483},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1078946.9378197324},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1108287.3553744412},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1139311.0287181449},1051804.5331377483,165478.15584062805,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":169719.53332655082},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":174295.2288917985},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":179126.75508807594},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":165478.15584062805}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J104","v":1.8689999999999998E-2},0.92,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":8726.1923437358037},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":8951.3319922134306},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":9194.6860323193905},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":9451.9905084747115},8726.1923437358037,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":1150.9546633477057},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":2.5685092559782534},2.6861891463081577,null,4.8005437994233555E-2,2.4712940146035054,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":22413.30580433198},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":22991.579075334459},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":23616.636179826321},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":24277.525108435901},22413.30580433198,3091.6819245773677,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":3170.9249524073721},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":3256.414153079088},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":3346.683120202094},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":3091.6819245773677}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30789797824171006,null,0.85,0.15,null,1.8689999999999998E-2,0.92,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.274E-2},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.92},null,{"$f":"+SUM(M115:M124)","v":1717256.1197549163},1761797.1706072022,1810034.3858137345,1861093.4841631863,1717256.1197549163,190181.82840887932,null,2.5685092559782534,2.6861891463081577,null,5.8407900480945484E-2,2.4712940146035054,null,{"$f":"+SUM(Z115:Z124)","v":4410788.2384758014},{"$f":"+SUM(AA115:AA124)","v":4525192.3398608966},{"$f":"+SUM(AB115:AB124)","v":4649090.0736014899},{"$f":"+SUM(AC115:AC124)","v":4780235.8403139627},{"$f":"+SUM(AD115:AD124)","v":4410788.2384758014},510864.36329697212,{"$f":"+SUM(AF115:AF124)","v":523958.34901273553},{"$f":"+SUM(AG115:AG124)","v":538084.44190823741},{"$f":"+SUM(AH115:AH124)","v":553000.33543796162},{"$f":"+SUM(AI115:AI124)","v":510864.36329697212}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J114","v":2.274E-2},{"$f":"+K114","v":0.92},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1717256.1197549163},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1761797.1706072022},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1810034.3858137345},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1861093.4841631863},1717256.1197549163,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":190181.82840887932},null,2.5685092559782534,2.6861891463081577,null,5.8407900480945484E-2,2.4712940146035054,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":4410788.2384758014},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":4525192.3398608966},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":4649090.0736014899},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":4780235.8403139627},4410788.2384758014,510864.36329697212,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":523958.34901273553},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":538084.44190823741},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":553000.33543796162},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":510864.36329697212}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30789797824171006,null,{"$f":"+G115","v":0.85},0.15,null,{"$f":"+J115","v":2.274E-2},0.92,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30789797824171006,null,0.85,0.15,null,2.274E-2,0.92,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30789797824171006,null,0.85,0.15,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30789797824171006,null,{"$f":"+G131","v":0.85},0.15,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30789797824171006,null,0.85,0.15,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I14","v":0.44800182450656784},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":20725434.511735145},21045806.376174323,21385389.371024992,21752645.573515832,20725434.511735145,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.85988601724989333},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":17821511.338069417},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":18096994.624620952},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":18388997.29358888},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":18704795.766859055},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":17821511.338069417},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.44800182450656784},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.0523817728199802E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":3871856.2891571862},3918111.3021150427,3965022.3481415389,4016150.4188594101,3871856.2891571862,0,null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":3329355.0838473239},{"$f":"+SUM(AA138:AA147)","v":3369129.1227174974},{"$f":"+SUM(AB138:AB147)","v":3409467.2752502481},{"$f":"+SUM(AC138:AC147)","v":3453431.58834951},{"$f":"+SUM(AD138:AD147)","v":3329355.0838473239},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+J137","v":2.0523817728199802E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":2899620.0526657673},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":2934715.7650255733},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":2970396.4877353692},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":3009263.674650359},{"$f":"+M138","v":2899620.0526657673},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":2493342.738624692},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":2523521.0509483134},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":2554202.4054918382},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":2587623.7560498761},{"$f":"+Z138","v":2493342.738624692},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44800182450656784,null,1,0,null,{"$f":"+J138","v":2.0523817728199802E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":887.74995719893593},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":910.66061198068201},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":935.42728701939143},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":961.61524935878549},887.74995719893593,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":763.36377500955643},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":783.06432670241918},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":804.36084426197726},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":826.87950689788909},763.36377500955643,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":967467.4447520033},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":978558.12468300178},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":989717.60785390821},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1001902.099132049},967467.4447520033,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":831911.72788673139},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":841448.44848119095},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":851044.33201958891},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":861521.60569696547},831911.72788673139,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":21.350798478952729},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":21.902689359964853},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":22.499636034866224},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":23.131051492063506},21.350798478952729,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":18.359253069171743},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":18.833816320801791},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":19.347122419593298},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":19.890067742312688},18.359253069171743,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":3859.6909837376184},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":3904.8491051270789},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":3950.3256292073188},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":3999.8987761518201},3859.6909837376184,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.85988601724989333,0,null,1.7648143885064482E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":3318.8943078214638},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":3357.7251449695336},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":3396.8297721392605},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":3439.4570280279117},3318.8943078214638,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44800182450656784,null,1,0,null,2.0523817728199802E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.4603268232232524E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":3883607.1150880749},3910124.02998207,3937045.6810578313,3968352.4236720316,3883607.1150880749,0,null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":3339459.4547564327},{"$f":"+SUM(AA149:AA158)","v":3362260.9790943847},{"$f":"+SUM(AB149:AB158)","v":3385410.5304157119},{"$f":"+SUM(AC149:AC158)","v":3412330.7606353047},{"$f":"+SUM(AD149:AD158)","v":3339459.4547564327},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+J148","v":3.4603268232232524E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":2701807.5321135758},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":2724262.3492042832},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":2747489.2035354534},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":2773923.5514781303},{"$f":"+M149","v":2701807.5321135758},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":2323246.5181649057},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":2342555.1014011088},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":2362527.5486651822},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":2385258.074836209},{"$f":"+Z149","v":2323246.5181649057},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44800182450656784,null,1,0,null,{"$f":"+J149","v":3.4603268232232524E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3082.7542670819194},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3164.9611663469937},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":3254.8716091230317},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":3350.5797898837664},3082.7542670819194,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":2650.8172888811855},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":2721.5058520806938},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":2798.8185846285555},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":2881.1167110011365},2650.8172888811855,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":852916.5652026938},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":854914.45993452158},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":856598.45182262675},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":859123.18640700961},852916.5652026938,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":733411.02829860337},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":735128.9900424392},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":736577.03112018318},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":738748.01508656133},733411.02829860337,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":320498.3571946373},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":322461.40869361401},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":324364.87378341629},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":326594.06471366662},320498.3571946373,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":275592.05590323039},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":277280.05643834191},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":278916.81945338618},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":280833.66956408875},275592.05590323039,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44800182450656784,null,{"$f":"+G152","v":1},0,null,3.4603268232232524E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":67.321115270433481},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":69.134146280361392},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":71.123863893834653},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":73.245986821905362},67.321115270433481,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":57.888485686714027},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":59.447485700991493},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":61.158416055092978},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":62.983199887826373},57.888485686714027,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":5234.5851948154286},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":5251.7168370239297},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":5267.1564433180347},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":5287.7952965191862},5234.5851948154286,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.85988601724989333,0,null,2.9754866504044183E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":4501.1466151250961},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":4515.8778747127144},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":4529.1541762768584},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":4546.9012375566017},4501.1466151250961,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44800182450656784,null,1,0,null,3.4603268232232524E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":6.1752709727035969E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":12969971.107489884},13217571.044077212,13483321.341825623,13768142.730984392,12969971.107489884,0,null,0.85988601724989333,0,null,5.3100291621569706E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":11152696.799465662},{"$f":"+SUM(AA160:AA169)","v":11365604.522809068},{"$f":"+SUM(AB160:AB169)","v":11594119.48792292},{"$f":"+SUM(AC160:AC169)","v":11839033.417874238},{"$f":"+SUM(AD160:AD169)","v":11152696.799465662},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+J159","v":6.1752709727035969E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":11633467.62926699},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":11867722.473003887},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":12120029.98487968},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":12389969.206981743},{"$f":"+M160","v":11633467.62926699},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.85988601724989333,0,null,5.3100291621569706E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":10003456.14653595},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":10204888.611138368},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":10421844.312647473},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":10653961.275240351},{"$f":"+Z160","v":10003456.14653595},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44800182450656784,null,1,0,null,{"$f":"+J160","v":6.1752709727035969E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":59262.521634740391},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":60836.503622278913},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":62555.558548679452},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":64383.999894477267},59262.521634740391,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.85988601724989333,0,null,5.3100291621569706E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":50959.013700682553},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":52312.458803170113},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":53790.650097266494},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":55362.901243879598},50959.013700682553,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1279660.2505407273},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1291516.1349983567},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1303327.5578421478},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1316471.9998241663},1279660.2505407273,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.85988601724989333,0,null,5.3100291621569706E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1100361.9562704666},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1110556.6655377124},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1120713.1428849145},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1132015.8647498046},1100361.9562704666,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-2419.2939525743391},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-2504.0675473109241},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-2591.7594448852997},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-2682.4757159953915},-2419.2939525743391,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.85988601724989333,0,null,5.3100291621569706E-2,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-2080.3170414359006},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-2153.2126701818997},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-2228.6177067322155},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-2306.6233597968326},-2080.3170414359006,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,6.1752709727035969E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44800182450656784,null,{"$f":"+G168","v":1},0,null,6.1752709727035969E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44800182450656784,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44800182450656784,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44800182450656784,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.1942694535706902},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":3.3670281239753743},{"$f":"+U20","v":3.496364417596197},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.30789797824171006},null,{"$f":"+G80","v":0.85},{"$f":"+H80","v":0.15},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":2.5685092559782534},{"$f":"+U80","v":2.6861891463081577},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I15","v":5.7845720331843123E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":1505.5857322722068},{"$f":"+SUM(N197,N201,N205)","v":1544.2421779225024},1585.9517833013233,1630.0070325933834,1505.5857322722068,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.5283769932625217},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2301.102594589147},2360.1842167623622,2423.9322180214108,2491.2652474718402,{"$f":"+SUM(AD197,AD201,AD205)","v":2301.102594589147},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.7845720331843123E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.2530000000000003E-2},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":1505.5857322722068},1544.2421779225024,1585.9517833013233,1630.0070325933834,1505.5857322722068,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.5283769932625217},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,4.9718103590829836E-2,0,null,{"$f":"+SUM(Z198:Z200)","v":2301.102594589147},{"$f":"+SUM(AA198:AA200)","v":2360.1842167623622},{"$f":"+SUM(AB198:AB200)","v":2423.9322180214108},{"$f":"+SUM(AC198:AC200)","v":2491.2652474718402},{"$f":"+SUM(AD198:AD200)","v":2301.102594589147},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.7845720331843123E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.2530000000000003E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":359.21051927253723},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":368.4742131200062},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":378.48574886364537},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":389.07021524271136},{"$f":"+M198","v":359.21051927253723},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.5283769932625217},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":4.9718103590829836E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":549.00909339402949},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":563.16750994312872},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":578.46891084093227},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":594.64596574065729},{"$f":"+Z198","v":549.00909339402949},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.2530000000000003E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":461.88210521636984},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":473.72463803358596},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":486.49599855182583},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":499.98159689675299},461.88210521636984,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.5283769932625217,0,null,4.9718103590829836E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":705.92998321235905},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":724.02983791214854},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":743.54929150088765},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":764.16036975165343},705.92998321235905,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.2530000000000003E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":684.49310778329982},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":702.04332676891022},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":720.97003588585198},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":740.95522045391897},684.49310778329982,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.5283769932625217,0,null,4.9718103590829836E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":1046.1635179827588},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1072.986868907085},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1101.9140156795909},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1132.4589119795296},1046.1635179827588,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7845720331843123E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I16","v":1.9360674091456367E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":3137.9378310420821},3175.4257593428451,3213.4453774879612,3254.8827337151497,3137.9378310420821,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":2.4543748257764371},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":7701.6756173612011},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":7793.6850448531077},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":7886.9994385141126},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":7988.7022424848537},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":7701.6756173612011},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.9360674091456367E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.6633773471292367E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":3137.9378310420821},3175.4257593428451,3213.4453774879612,3254.8827337151497,3137.9378310420821,0,null,{"$f":"IF(Q210=0,0,$E210*$F$3*G210/$Q$209)","v":2.4543748257764371},0,null,4.0825514865607926E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":7701.6756173612011},{"$f":"+SUM(AA211:AA220)","v":7793.6850448531077},{"$f":"+SUM(AB211:AB220)","v":7886.9994385141126},{"$f":"+SUM(AC211:AC220)","v":7988.7022424848537},{"$f":"+SUM(AD211:AD220)","v":7701.6756173612011},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.9360674091456367E-4},null,1,0,null,{"$f":"+J210","v":1.6633773471292367E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":2349.9773486139147},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":2378.4210883185674},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":2407.3389566560591},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":2438.8393330076779},{"$f":"+M211","v":2349.9773486139147},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,2.4543748257764371,0,null,4.0825514865607926E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":5767.7252455828502},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":5837.5368442648887},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":5908.5121323275453},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":5985.8258630474411},5767.7252455828502,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J211","v":1.6633773471292367E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.71948756721353979},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.73805578131314786},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.7581282292215582},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.77935257641646138},0.71948756721353979,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,2.4543748257764371,0,null,4.0825514865607926E-2,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":1.7658921724280445},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":1.8114655296737494},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":1.860730840511861},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":1.9128233439605695},1.7658921724280445,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":784.0955581447962},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":793.08413230082954},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":802.12846886529371},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":812.00353550579791},784.0955581447962,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,2.4543748257764371,0,null,4.0825514865607926E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":1924.4643989137123},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":1946.5257290419052},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":1968.723921021576},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":1992.9610359868936},1924.4643989137123,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":1.7304009908553401E-2},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":1.7751296471764991E-2},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":1.8235099041844699E-2},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":1.8746837248662877E-2},1.7304009908553401E-2,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,2.4543748257764371,0,null,4.0825514865607926E-2,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":4.2470526304539492E-2},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":4.3568335185194082E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":4.4755768033843665E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":4.6011765406046172E-2},4.2470526304539492E-2,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":3.1281327062493061},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":3.1647316456634553},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":3.2015886383453345},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":3.2417657880089141},3.1281327062493061,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,2.4543748257764371,0,null,4.0825514865607926E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":7.6776101659062164},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":7.7674376814544193},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":7.857898556446651},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":7.956508341152392},7.6776101659062164,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9360674091456367E-4,null,1,0,null,1.6633773471292367E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9360674091456367E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9360674091456367E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9360674091456367E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9360674091456367E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPT","index":12,"n_rows":379,"n_cols":38,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Potencia en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Transmisión - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Sistema de Transmisión",{"$f":"+Costos!E18","v":8759247.9086816777},{"$f":"+Costos!F18","v":8596990.9396252111},{"$f":"+Costos!G18","v":8597073.6712795123},{"$f":"+Costos!H18","v":8597168.0235322695}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":28413696.958768584}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R11,R15,R16,R20,R76,R80,R136,R196,R209)","v":1086081.7992745936},null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":7177402.1480582803},7308486.9806398265,7446705.1771459952,7594199.3404802158,7177402.1480582803,1581845.7606233978,1622324.4288349156,1665989.7330016033,1712098.4164875885,1581845.7606233978]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!J8","v":1.9808123514260725E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":6400.9845083856826},6565.1040277325919,6742.0956883858362,6928.9856005891961,6400.9845083856826,5433.8869147547503,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":8675.2132233598313},{"$f":"+SUM(AA12:AA14)","v":8897.6433546286298},{"$f":"+SUM(AB12:AB14)","v":9137.519016397835},{"$f":"+SUM(AC12:AC14)","v":9390.8097149669557},{"$f":"+SUM(AD12:AD14)","v":8675.2132233598313},{"$f":"+AI11","v":8675.2132233598313},{"$f":"+SUM(AF12:AF14)","v":8897.5679738356266},{"$f":"+SUM(AG12:AG14)","v":9137.4493918515236},{"$f":"+SUM(AH12:AH14)","v":9390.7427630160164},{"$f":"+SUM(AI12:AI14)","v":8675.2132233598313},{"$f":"+SUM(Q11:R11)","v":11834.871423140434},{"$f":"+AD11+AI11","v":17350.426446719663},{"$f":"+AK11/AJ11-1","v":0.46604266547372863}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.9808123514260725E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.7200000000000002E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.83},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":1213.5940272707228},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":1244.7102513729715},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":1278.2669678380885},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":1313.7003423307174},{"$f":"+M12","v":1213.5940272707228},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":5110.1741863395619},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.3552935821036232},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":1.5965023489546384},null,{"$f":"+J12*T12","v":3.6863985433218554E-3},{"$f":"+U12*K12","v":1.3250969496323497},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":1644.7761964393001},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":1686.947815264376},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":1732.4270177260198},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":1780.4496427681543},{"$f":"+Z12","v":1644.7761964393001},8158.4050920584677,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":8367.513511853891},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":8593.1044837231839},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":8831.3084189911551},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":8158.4050920584677}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.9808123514260725E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.7200000000000002E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.04},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1770.5171341092205},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1815.9127167207394},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1864.8687433086002},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1916.5626337272893},{"$f":"+M13","v":1770.5171341092205},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":118.76782718367151},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.3552935821036232},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":1.5965023489546384},null,{"$f":"+J13*T13","v":3.6863985433218554E-3},{"$f":"+U13*K13","v":6.3860093958185538E-2},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":2399.5705088627265},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":2461.0948506319728},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":2527.444639271795},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":2597.5050371902121},{"$f":"+Z13","v":2399.5705088627265},{"$f":"+AI13","v":189.61311507897017},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":194.47309670764011},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":199.71615664731718},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":205.2523600695026},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":189.61311507897017}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.9808123514260725E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.7200000000000002E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.04},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":3416.8733470057396},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":3504.4810596388816},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":3598.959977239148},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":3698.7226245311899},{"$f":"+M14","v":3416.8733470057396},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":204.94490123151687},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.3552935821036232},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":1.5965023489546384},null,3.6863985433218554E-3,6.3860093958185538E-2,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":4630.8665180578046},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":4749.600688732281},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":4877.6473594000199},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":5012.8550350085907},{"$f":"+Z14","v":4630.8665180578046},327.19501622239306,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":335.58136527409715},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":344.6287514810225},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":354.18198395535853},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":327.19501622239306}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J9","v":3.5283092495044295E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.0059999999999999E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.84},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":10.778631557998752},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":11.054992769027885},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":11.353029406442086},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":11.667733730895259},10.778631557998752,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":10.286585869046027},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.4336391056974782},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":1.5022154001505477},null,1.4422409403316631E-2,2.7640763362770078,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":15.452667707451948},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":15.848869946881228},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":16.276146925208806},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":16.727319351476979},15.452667707451948,15.452667707451948,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":15.848735675328959},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":16.2760229069339},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":16.727200093745374},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":15.452667707451948},{"$f":"+SUM(Q15:R15)","v":21.065217427044779},{"$f":"+AD15+AI15","v":30.905335414903895},{"$f":"+AK15/AJ15-1","v":0.4671263433163424}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J10","v":2.9289521823776747E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":60995.242309519919},62559.143899528819,64245.704648764506,66026.58624051261,60995.242309519919,113161.49501579331,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":128277.09139060143},{"$f":"+SUM(AA17:AA19)","v":131566.08147558986},{"$f":"+SUM(AB17:AB19)","v":135113.03201097186},{"$f":"+SUM(AC17:AC19)","v":138858.3456133224},{"$f":"+SUM(AD17:AD19)","v":128277.09139060143},128277.0913906014,{"$f":"+SUM(AF17:AF19)","v":131564.96684836125},{"$f":"+SUM(AG17:AG19)","v":135112.00249918239},{"$f":"+SUM(AH17:AH19)","v":138857.35562018809},{"$f":"+SUM(AI17:AI19)","v":128277.0913906014},{"$f":"+SUM(Q16:R16)","v":174156.73732531321},{"$f":"+AD16+AI16","v":256554.18278120284},{"$f":"+AK16/AJ16-1","v":0.47312235358415489}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.9289521823776747E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.8000000000000005E-4},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.95},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":1578.8464077164358},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":1619.3276045100781},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":1662.9838025921163},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":1709.0814718075553},1578.8464077164358,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":79022.068217646316},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":2.1030671661186333},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":1.133575439001566},null,1.4300856729606707E-3,2.2104721060530537,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":3320.4200404127891},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":3405.5547162346847},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":3497.3666330185906},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":3594.3131275801779},3320.4200404127891,89577.475670630112,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":91873.439670380743},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":94350.378430605633},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":96965.804727209266},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":89577.475670630112}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.9289521823776747E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.8000000000000005E-4},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.1},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":20953.792563776209},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":21491.042163358365},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":22070.429058919162},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":22682.218143464099},{"$f":"+M18","v":20953.792563776209},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":12684.192745197071},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":2.1030671661186333},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":1.133575439001566},null,{"$f":"+J18*T18","v":1.4300856729606707E-3},{"$f":"+U18*K18","v":0.11335754390015661},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":44067.233146538521},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":45197.105139430139},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":46415.59469596346},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":47702.228232259688},{"$f":"+Z18","v":44067.233146538521},{"$f":"+AI18","v":14378.489359517251},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":14747.025017539514},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":15144.609760148491},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":15564.423769136547},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":14378.489359517251}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.9289521823776747E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.8000000000000005E-4},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.1},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":38462.603338027278},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":39448.774131660379},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":40512.291787253227},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":41635.286625240959},38462.603338027278,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":21455.234052949912},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":2.1030671661186333},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":1.133575439001566},null,1.4300856729606707E-3,0.11335754390015661,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":80889.438203650119},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":82963.421619925037},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":85200.070681989819},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":87561.804253482536},80889.438203650119,24321.126360454044,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":24944.50216044097},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":25617.014308428272},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":26327.127123842281},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":24321.126360454044}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J11","v":0.13914089949839922},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":424759.21014392882},435626.29106213065,447344.05562652281,459717.76460188138,424759.21014392882,405974.73294493667,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.4346594539179778},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":1.5010412398112787},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":609384.81647172035},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":624975.37684751034},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":641786.37855860067},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":659538.43712012866},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":609384.81647172035},609384.81647172058,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":624969.24751617166},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":641779.68525920436},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":659530.92870400543},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":609384.81647172058},{"$f":"+SUM(Q20:R20)","v":830733.94308886549},{"$f":"+AD20+AI20","v":1218769.6329434409},{"$f":"+AK20/AJ20-1","v":0.46709983753855888}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13914089949839922},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.4399999999999999E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.2},null,{"$f":"+SUM(M22:M31)","v":424759.21014392882},435626.29106213065,447344.05562652281,459717.76460188138,424759.21014392882,405974.73294493667,null,1.4346594539179778,1.5010412398112787,null,4.9352285214778434E-3,1.8012494877735343,null,{"$f":"+SUM(Z22:Z31)","v":609384.81647172035},{"$f":"+SUM(AA22:AA31)","v":624975.37684751034},{"$f":"+SUM(AB22:AB31)","v":641786.37855860067},{"$f":"+SUM(AC22:AC31)","v":659538.43712012866},{"$f":"+SUM(AD22:AD31)","v":609384.81647172035},609384.81647172058,{"$f":"+SUM(AF22:AF31)","v":624969.24751617166},{"$f":"+SUM(AG22:AG31)","v":641779.68525920436},{"$f":"+SUM(AH22:AH31)","v":659530.92870400543},{"$f":"+SUM(AI22:AI31)","v":609384.81647172058}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.13914089949839922},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+J21","v":3.4399999999999999E-3},{"$f":"+K21","v":1.2},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":420676.27505182073},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":431439.15465036588},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":443044.56466811761},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":455299.61940293328},420676.27505182073,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":400574.20797619614},null,1.4346594539179778,1.5010412398112787,null,4.9352285214778434E-3,1.8012494877735343,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":603527.1950420941},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":618968.26200952788},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":635618.07320808992},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":653199.90334167541},603527.1950420941,601278.40577701048,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":616656.70308322331},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":633244.87268732011},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":650761.37726168695},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":601278.40577701048}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13914089949839922,null,{"$f":"+G22","v":0.5},0.5,null,{"$f":"+J22","v":3.4399999999999999E-3},1.2,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":4055.8148756760415},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":4159.8048770709793},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":4271.9509710363091},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":4390.3688308257133},4055.8148756760415,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":5313.3694569230674},null,1.4346594539179778,1.5010412398112787,null,4.9352285214778434E-3,1.8012494877735343,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":5818.7131547298013},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":5967.9033933439914},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":6128.7948472713251},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":6298.6841493309284},5818.7131547298013,7975.5866771951814,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":8180.0092706053993},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":8400.5450652164891},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":8633.4111844078434},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":7975.5866771951814}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":27.1202164319985},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":27.33153469375781},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":27.539987368830445},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":27.776368122361266},27.1202164319985,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":87.155511817486826},null,1.4346594539179778,1.5010412398112787,null,4.9352285214778434E-3,1.8012494877735343,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":38.908274896468335},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":39.211444638486846},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":39.510503239474289},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":39.849629122251542},38.908274896468335,130.82401751490696,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":132.53516234299238},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":134.26750666776891},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":136.14025791064736},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":130.82401751490696}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.4399999999999999E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.2},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J32","v":3.4399999999999999E-3},{"$f":"+K32","v":1.2},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J33","v":3.4399999999999999E-3},1.2,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,{"$f":"+G38","v":0.5},0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.4399999999999999E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.2},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J43","v":3.4399999999999999E-3},{"$f":"+K43","v":1.2},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J44","v":3.4399999999999999E-3},1.2,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.4399999999999999E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.2},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,{"$f":"+G54","v":0.5},0.5,null,{"$f":"+J54","v":3.4399999999999999E-3},{"$f":"+K54","v":1.2},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J55","v":3.4399999999999999E-3},1.2,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13914089949839922,null,0.5,0.5,null,3.4399999999999999E-3,1.2,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.13914089949839922,null,0.5,0.5,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,{"$f":"+G70","v":0.5},0.5,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.13914089949839922,null,0.5,0.5,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J12","v":4.8068366475130818E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":21023.498531207752},{"$f":"+SUM(N77:N79)","v":21562.535373026709},{"$f":"+SUM(O77:O79)","v":22143.849686927137},{"$f":"+SUM(P77:P79)","v":22757.67398060533},{"$f":"+SUM(Q77:Q79)","v":21023.498531207752},3931.0225168798047,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":2105.2136926051699},{"$f":"+SUM(AA77:AA79)","v":2159.1908048603646},{"$f":"+SUM(AB77:AB79)","v":2217.4014233981852},{"$f":"+SUM(AC77:AC79)","v":2278.8674684518573},{"$f":"+SUM(AD77:AD79)","v":2105.2136926051699},2105.2136926051703,{"$f":"+SUM(AF77:AF79)","v":2159.1725122059365},{"$f":"+SUM(AG77:AG79)","v":2217.3845276119428},{"$f":"+SUM(AH77:AH79)","v":2278.8512212242404},{"$f":"+SUM(AI77:AI79)","v":2105.2136926051703},{"$f":"+SUM(Q76:R76)","v":24954.521048087558},{"$f":"+AD76+AI76","v":4210.4273852103397},{"$f":"+AK76/AJ76-1","v":-0.83127596890772559}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":4.8068366475130818E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},{"$f":"+J77/J17","v":44.147058823529413},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.0020000000000002E-2},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.95},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":1472.5535433249238},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":1510.3094196946395},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":1551.0265463635851},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":1594.0207767145887},1472.5535433249238,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":3211.9181088387527},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/$Q$76)","v":0.10013622088065618},{"$f":"IF(R77=0,0,$E77*$F$3*H77/$R$76)","v":0.53553844669303874},null,3.0060893508372989E-3,1.0442999710514256,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":147.45594687297748},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":151.23667764867807},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":155.31393683842526},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":159.61921658544719},147.45594687297748,{"$f":"+AI77","v":1720.1056349127482},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":1764.193733890321},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":1811.7569889039196},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":1861.9795418035872},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":1720.1056349127482}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.8068366475130818E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.0020000000000002E-2},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.1},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":9067.5808627705028},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":9300.0711946698466},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":9550.7960937704192},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":9815.5427728351733},{"$f":"+M78","v":9067.5808627705028},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":449.20576310744724},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.10013622088065618},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0.53553844669303874},null,{"$f":"+J78*T78","v":3.0060893508372989E-3},{"$f":"+U78*K78","v":5.3553844669303879E-2},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":907.99328012759815},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":931.2739833552879},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":956.38062723190285},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":982.89135916415125},{"$f":"+Z78","v":907.99328012759815},{"$f":"+AI78","v":240.56695662012342},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":246.73293827783687},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":253.38494108122788},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":260.40886243788287},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":240.56695662012342}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.8068366475130818E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.0020000000000002E-2},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.1},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":10483.364125112324},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":10752.154758662222},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":11042.027046793133},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":11348.110431055566},10483.364125112324,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":269.898644933605},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.10013622088065618},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0.53553844669303874},null,{"$f":"+J79*T79","v":3.0060893508372989E-3},{"$f":"+U79*K79","v":5.3553844669303879E-2},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":1049.7644656045945},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":1076.6801438563989},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":1105.706859327857},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":1136.3568927022586},1049.7644656045945,144.5411010722988,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":148.24584003777875},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":152.24259762679557},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":156.46281698277016},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":144.5411010722988}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J13","v":0.19028756392461407},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":578460.70097212167},593286.5347233885,609274.77941700874,626157.31805251259,578460.70097212167,557570.37529635988,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.440699379883315},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":1.4946776408887237},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":833387.97317740344},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":854747.54266910674},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":877781.79688462801},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":902104.45982765453},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":833387.97317740344},833387.97317740344,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":854717.62524866592},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":877726.93530084623},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":902023.81097906106},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":833387.97317740344},{"$f":"+SUM(Q80:R80)","v":1136031.0762684816},{"$f":"+AD80+AI80","v":1666775.9463548069},{"$f":"+AK80/AJ80-1","v":0.46719221082372298}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.19028756392461407},null,{"$f":"+G80","v":0.5},0.5,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.6199999999999999E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.75},null,{"$f":"+SUM(M82:M91)","v":158287.83372903688},162341.1698552212,166712.05715611082,171327.52170007888,158287.83372903688,212703.25073439768,null,1.440699379883315,{"$f":"IF(R81=0,0,$E81*$F$3*H81/$R$80)","v":1.4946776408887237},null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+SUM(Z82:Z91)","v":228045.18389649666},{"$f":"+SUM(AA82:AA91)","v":233884.82273994913},{"$f":"+SUM(AB82:AB91)","v":240181.95736388062},{"$f":"+SUM(AC82:AC91)","v":246831.45427024885},{"$f":"+SUM(AD82:AD91)","v":228045.18389649666},317922.79301705223,{"$f":"+SUM(AF82:AF91)","v":326041.44933850929},{"$f":"+SUM(AG82:AG91)","v":334798.49663569196},{"$f":"+SUM(AH82:AH91)","v":344046.23043811013},{"$f":"+SUM(AI82:AI91)","v":317922.79301705223}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J81","v":2.6199999999999999E-3},{"$f":"+K81","v":0.75},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":157637.02771275103},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":161673.67734790558},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":166026.56941111971},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":170623.03233446431},{"$f":"+M82","v":157637.02771275103},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":211558.43323701533},null,1.440699379883315,{"$f":"IF(R82=0,0,$E82*$F$3*H82/$R$80)","v":1.4946776408887237},null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":227107.56807240934},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":232923.16669858276},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":239194.37559475432},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":245816.49687807355},{"$f":"+Z82","v":227107.56807240934},316211.65990081662,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":324286.45809829503},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":332996.19024278136},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":342193.96346620703},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":316211.65990081662}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J82","v":2.6199999999999999E-3},0.75,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":650.80601628583338},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":667.49250731560846},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":685.48774499110209},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":704.48936561457583},650.80601628583338,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":1144.8174973823573},null,1.440699379883315,{"$f":"IF(R83=0,0,$E83*$F$3*H83/$R$80)*0+U81","v":1.4946776408887237},null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":937.61582408733079},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":961.65604136635636},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":987.58176912629267},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":1014.9573921753095},937.61582408733079,1711.1331162355941,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":1754.9912402142554},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":1802.3063929105924},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":1852.2669719031003},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":1711.1331162355941}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,{"$f":"+G83","v":0.5},0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,{"$f":"IF(R84=0,0,$E84*$F$3*H84/$R$80)","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.19028756392461407},null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.6199999999999999E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.75},null,{"$f":"+SUM(M93:M102)","v":141187.74946737758},144807.14378869385,148710.36920251156,152831.89879244144,141187.74946737758,138669.21861251991,null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+SUM(Z93:Z102)","v":203409.10310477173},{"$f":"+SUM(AA93:AA102)","v":208623.56225904523},{"$f":"+SUM(AB93:AB102)","v":214246.93669227726},{"$f":"+SUM(AC93:AC102)","v":220184.82181665997},{"$f":"+SUM(AD93:AD102)","v":203409.10310477173},207265.78053964398,{"$f":"+SUM(AF93:AF102)","v":212577.30467589619},{"$f":"+SUM(AG93:AG102)","v":218307.43580033182},{"$f":"+SUM(AH93:AH102)","v":224357.96716237254},{"$f":"+SUM(AI93:AI102)","v":207265.78053964398}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J92","v":2.6199999999999999E-3},{"$f":"+K92","v":0.75},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":140753.38098707667},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":144361.63821751057},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":148252.8530416193},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":152361.7003500906},140753.38098707667,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":138385.96479873458},null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":202783.30870456132},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":207981.72265890692},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":213587.79344299316},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":219507.40721234301},202783.30870456132,206842.4073974826,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":212143.08003914214},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":217861.50432167354},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":223899.67430334497},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":206842.4073974826}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J93","v":2.6199999999999999E-3},0.75,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":434.36848030092011},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":445.50557118327458},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":457.51616089227463},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":470.19844235085287},434.36848030092011,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":283.25381378532546},null,1.440699379883315,{"$f":"IF(R94=0,0,$E94*$F$3*H94/$R$80)*0+U92","v":1.4946776408887237},null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":625.79440021039341},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":641.83960013830574},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":659.14324928409508},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":677.41460431697442},625.79440021039341,423.37314216138407,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":434.22463675404265},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":445.93147865829104},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":458.29285902757118},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":423.37314216138407}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,{"$f":"IF(R95=0,0,$E95*$F$3*H95/$R$80)","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,{"$f":"+G99","v":0.5},0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.6199999999999999E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.75},null,{"$f":"+SUM(M104:M113)","v":61814.927453625285},63399.845550031001,65109.071161941785,66913.885147904468,61814.927453625285,51158.371920464546,null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+SUM(Z104:Z113)","v":89056.727649970038},{"$f":"+SUM(AA104:AA113)","v":91340.11816862761},{"$f":"+SUM(AB104:AB113)","v":93802.598447788143},{"$f":"+SUM(AC104:AC113)","v":96402.79283816932},{"$f":"+SUM(AD104:AD113)","v":89056.727649970038},76465.27465378787,{"$f":"+SUM(AF104:AF113)","v":78425.159284625959},{"$f":"+SUM(AG104:AG113)","v":80539.527893288454},{"$f":"+SUM(AH104:AH113)","v":82772.112464457678},{"$f":"+SUM(AI104:AI113)","v":76465.27465378787}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J103","v":2.6199999999999999E-3},{"$f":"+K103","v":0.75},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":60527.182784128061},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":62079.083453929699},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":63752.702032695335},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":65519.917663606946},60527.182784128061,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":50220.093662300656},null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":87201.474703177344},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":89437.297035801079},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":91848.478284389916},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":94394.504747964384},87201.474703177344,75062.851120378284,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":76986.790175378192},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":79062.379870232864},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":81254.017368928849},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":75062.851120378284}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J104","v":2.6199999999999999E-3},0.75,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1287.7446694972268},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1320.7620961012997},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1356.3691292464489},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1393.9674842975187},1287.7446694972268,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":938.27825816389065},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.440699379883315},{"$f":"IF(R105=0,0,$E105*$F$3*H105/$R$80)*0+U103","v":1.4946776408887237},null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1855.252946792699},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1902.8211328265293},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1954.1201633982312},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":2008.2880902049399},1855.252946792699,1402.4235334095849,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":1438.3691092477659},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":1477.1480230555892},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":1518.0950955288299},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":1402.4235334095849}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},{"$f":"IF(R106=0,0,$E106*$F$3*H106/$R$80)","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.6199999999999999E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.75},null,{"$f":"+SUM(M115:M124)","v":217170.19032208197},222738.37552944251,228743.28189644456,235084.01241208776,217170.19032208197,155039.53402897771,null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+SUM(Z115:Z124)","v":312876.95852616505},{"$f":"+SUM(AA115:AA124)","v":320899.03950148477},{"$f":"+SUM(AB115:AB124)","v":329550.30438068195},{"$f":"+SUM(AC115:AC124)","v":338685.39090257633},{"$f":"+SUM(AD115:AD124)","v":312876.95852616505},231734.12496691936,{"$f":"+SUM(AF115:AF124)","v":237673.71194963457},{"$f":"+SUM(AG115:AG124)","v":244081.47497153401},{"$f":"+SUM(AH115:AH124)","v":250847.50091412076},{"$f":"+SUM(AI115:AI124)","v":231734.12496691936}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J114","v":2.6199999999999999E-3},{"$f":"+K114","v":0.75},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":217170.19032208197},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":222738.37552944251},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":228743.28189644456},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":235084.01241208776},217170.19032208197,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":155039.53402897771},null,1.440699379883315,1.4946776408887237,null,3.7746323752942852E-3,1.1210082306665428,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":312876.95852616505},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":320899.03950148477},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":329550.30438068195},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":338685.39090257633},312876.95852616505,231734.12496691936,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":237673.71194963457},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":244081.47497153401},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":250847.50091412076},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":231734.12496691936}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19028756392461407,null,{"$f":"+G115","v":0.5},0.5,null,{"$f":"+J115","v":2.6199999999999999E-3},0.75,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,{"$f":"IF(R116=0,0,$E116*$F$3*H116/$R$80)*0+U114","v":1.4946776408887237},null,0,1.1210082306665428,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,{"$f":"IF(R117=0,0,$E117*$F$3*H117/$R$80)","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19028756392461407,null,0.5,0.5,null,2.6199999999999999E-3,0.75,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.19028756392461407,null,0.5,0.5,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.19028756392461407,null,{"$f":"+G131","v":0.5},0.5,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.19028756392461407,null,0.5,0.5,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J14","v":0.63856493014358107},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":3899934.3255460467},3963060.6676824056,4028946.3006089814,4099593.3108110386,3899934.3255460467,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.4342160821219663},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":5593348.5289176237},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":5683885.3440151233},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":5778379.5783392023},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":5879702.6565248277},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":5593348.5289176237},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},{"$f":"+SUM(Q136:R136)","v":3899934.3255460467},{"$f":"+AD136+AI136","v":5593348.5289176237},{"$f":"+AK136/AJ136-1","v":0.43421608212196627}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.63856493014358107},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.5500000000000003E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":1235669.6512235112},1250431.5409891603,1265402.7980692394,1281719.8823289536,1235669.6512235112,0,null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":1772217.2859748006},{"$f":"+SUM(AA138:AA147)","v":1793389.0256792067},{"$f":"+SUM(AB138:AB147)","v":1814861.0433530374},{"$f":"+SUM(AC138:AC147)","v":1838263.2680116594},{"$f":"+SUM(AD138:AD147)","v":1772217.2859748006},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+J137","v":6.5500000000000003E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":925388.81393713574},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":936589.30884510197},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":947976.50477737002},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":960380.63336906908},{"$f":"+M138","v":925388.81393713574},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":1327207.5191644118},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1343271.4490891425},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1359603.1486254749},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1377393.3493363985},{"$f":"+Z138","v":1327207.5191644118},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.63856493014358107,null,1,0,null,{"$f":"+J138","v":6.5500000000000003E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":283.31776751571545},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":290.62950604349663},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":298.53357748146561},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":306.8912405437012},283.31776751571545,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":406.33889852193153},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":416.82551150674601},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":428.16165787732206},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":440.1483526501371},406.33889852193153,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":308758.91839648725},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":312298.41355816112},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":315859.86668240157},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":319748.44233283552},308758.91839648725,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":442827.00626282586},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":447903.40714629146},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":453011.30049280048},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":458588.35822720081},442827.00626282586,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":6.8139237976660194},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":6.9900550281467178},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":7.180565427936112},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":7.3820762432928291},6.8139237976660194,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":9.7726390929661875},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":10.025249336285535},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":10.29848241547497},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":10.587492467581084},9.7726390929661875,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":1231.7871985749146},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":1246.1990248256689},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":1260.712466558115},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":1276.5333102620784},1231.7871985749146,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":1766.6490099481064},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":1787.3186829296856},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":1808.1340944693},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":1830.8246029422623},1766.6490099481064,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.5500000000000003E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":1010379.1036493002},1024589.6081751848,1039185.2803611152,1054929.7109770072,1010379.1036493002,0,null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1449101.9594938031},{"$f":"+SUM(AA149:AA158)","v":1469482.8936198938},{"$f":"+SUM(AB149:AB158)","v":1490416.2413983357},{"$f":"+SUM(AC149:AC158)","v":1512997.1569915011},{"$f":"+SUM(AD149:AD158)","v":1449101.9594938031},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+J148","v":6.5500000000000003E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":712994.0060093404},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":723855.99040859006},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":735083.90621425002},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":747145.69183129072},{"$f":"+M149","v":712994.0060093404},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1022587.4698751618},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1038165.9025843234},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1054269.1600015126},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1071568.3669125796},{"$f":"+Z149","v":1022587.4698751618},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.63856493014358107,null,1,0,null,{"$f":"+J149","v":6.5500000000000003E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":765.22717359007743},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":784.89276933028816},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":806.11876869292803},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":828.54286048044548},765.22717359007743,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1097.5011188396263},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1125.7058325147459},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1156.1485021597546},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1188.3094952283914},1097.5011188396263,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":234534.90608386337},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":237474.1213515829},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":240442.08126911949},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":243660.55136308208},234534.90608386337,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":336373.73412444181},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":340589.20393022359},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":344845.8997750479},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":349461.88134363771},336373.73412444181,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":60666.646443223406},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":61038.22947497647},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":61398.533485988672},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":61820.493645796319},60666.646443223406,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":87009.079977278394},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":87542.010337262269},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":88058.764144309011},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":88663.946191519892},87009.079977278394,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.63856493014358107,null,{"$f":"+G152","v":1},0,null,6.5500000000000003E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":17.732511261425536},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":18.188414127308885},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":18.680568457186833},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":19.200549361235858},17.732511261425536,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":25.43225282754538},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":26.086116049680768},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":26.791971704477682},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":27.537736679461108},25.43225282754538,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1400.5854280214628},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1418.1857565777468},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1435.9600546068582},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1455.230726996298},1400.5854280214628,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2008.7421452540593},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2033.9848195201125},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2059.4770036018922},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2087.115311856131},2008.7421452540593,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.5500000000000003E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":1653885.5706732352},1688039.5185180602,1724358.2221786266,1762943.7175050778,1653885.5706732352,0,null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":2372029.2834490198},{"$f":"+SUM(AA160:AA169)","v":2421013.4247160228},{"$f":"+SUM(AB160:AB169)","v":2473102.293587829},{"$f":"+SUM(AC160:AC169)","v":2528442.231521667},{"$f":"+SUM(AD160:AD169)","v":2372029.2834490198},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+J159","v":6.5500000000000003E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1510024.6436547756},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1542712.5345571539},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1577553.4764672192},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1614507.199711455},{"$f":"+M160","v":1510024.6436547756},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2165701.6283301706},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2212583.1271530096},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2262552.5663567027},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2315552.1905278699},{"$f":"+Z160","v":2165701.6283301706},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.63856493014358107,null,1,0,null,{"$f":"+J160","v":6.5500000000000003E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":8135.9294430690379},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":8344.6741387081202},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":8569.8471908740685},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":8807.6474674535839},8135.9294430690379,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":11668.680850259227},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":11968.065849802451},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":12291.012662479343},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":12632.069643482737},11668.680850259227,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":135731.28496047418},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":136988.81752124327},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":138241.63411777493},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":139635.84168150439},135731.28496047418,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":194667.99173739142},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":196471.5651598385},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":198268.3748705335},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":200267.96978025037},194667.99173739142,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-6.2873850834550691},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-6.5076990450761709},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-6.7355972416398844},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-6.9713553351105908},-6.2873850834550691,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,1.4342160821219663,0,null,9.3941153378988788E-3,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.0174688011850908},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.3334466280581285},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.6603018866563417},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-9.9984299358022852},-9.0174688011850908,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,6.5500000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.63856493014358107,null,{"$f":"+G168","v":1},0,null,6.5500000000000003E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.63856493014358107,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.63856493014358107,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.63856493014358107,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUM(Q192:R192)","v":0},{"$f":"+AD192+AI192","v":0},{"$f":"+AK192/AJ192-1","v":{"$error":"#DIV/0!"}}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},{"$f":"+SUM(Q193:R193)","v":0},{"$f":"+AD193+AI193","v":0},{"$f":"+AK193/AJ193-1","v":{"$error":"#DIV/0!"}}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.13914089949839922},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.4346594539179778},{"$f":"+U20","v":1.5010412398112787},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+Z194","v":0},0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.19028756392461407},null,{"$f":"+G80","v":0.5},{"$f":"+H80","v":0.5},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.440699379883315},{"$f":"+U80","v":1.4946776408887237},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+Z195","v":0},0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J15","v":4.7545755799342646E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":287.41738079958202},{"$f":"+SUM(N197,N201,N205)","v":294.79692360586353},302.75931676302537,311.16949500168795,287.41738079958202,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.4489905269246246},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":416.46506205208186},{"$f":"+SUM(AA197,AA201,AA205)","v":427.15794967141835},438.69538192779544,450.88165052536522,{"$f":"+SUM(AD197,AD201,AD205)","v":416.46506205208186},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},{"$f":"+SUM(Q196:R196)","v":287.41738079958202},{"$f":"+AD196+AI196","v":416.46506205208186},{"$f":"+AK196/AJ196-1","v":0.4489905269246246}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.7545755799342646E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.2100000000000002E-3},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":287.41738079958202},294.79692360586353,302.75931676302537,311.16949500168795,287.41738079958202,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.4489905269246246},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,8.9982311722019183E-3,0,null,{"$f":"+SUM(Z198:Z200)","v":416.46506205208186},{"$f":"+SUM(AA198:AA200)","v":427.15794967141835},438.69538192779544,450.88165052536522,416.46506205208186,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.7545755799342646E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.2100000000000002E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":68.573542105209214},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":70.341987810489968},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":72.25319706250346},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":74.273779177904615},{"$f":"+M198","v":68.573542105209214},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.4489905269246246},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":8.9982311722019183E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":99.362412908115019},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":101.92487398244735},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":104.69419808358563},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":107.62200242767521},{"$f":"+Z198","v":99.362412908115019},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.2100000000000002E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":88.173620454769647},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":90.434368342716525},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":92.872430095506857},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":95.446840354406262},88.173620454769647,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.4489905269246246,0,null,8.9982311722019183E-3,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":127.76274076360849},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":131.0385430370084},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":134.57127142085884},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":138.30156749842166},127.76274076360849,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.2100000000000002E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":130.67021823960317},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":134.02056745265699},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":137.63368960501506},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":141.44887546937707},130.67021823960317,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.4489905269246246,0,null,8.9982311722019183E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":189.33990838035831},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":194.19453265196265},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":199.429912423351},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":204.9580805992683},189.33990838035831,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.7545755799342646E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J16","v":2.0451452840279766E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":1237.5347185749974},1252.3191455769299,1267.3132595380473,1283.6552553767842,1237.5347185749974,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.4475500592581252},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":1791.3934552072249},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":1812.7946533899699},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":1834.499383942908},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":1858.1552409876676},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":1791.3934552072249},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},{"$f":"+SUM(Q209:R209)","v":1237.5347185749974},{"$f":"+AD209+AI209","v":1791.3934552072249},{"$f":"+AK209/AJ209-1","v":0.44755005925812519}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.0451452840279766E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":6.5599999999999999E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":1237.5347185749974},1252.3191455769299,1267.3132595380473,1283.6552553767842,1237.5347185749974,0,null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":1791.3934552072249},{"$f":"+SUM(AA211:AA220)","v":1812.7946533899699},{"$f":"+SUM(AB211:AB220)","v":1834.499383942908},{"$f":"+SUM(AC211:AC220)","v":1858.1552409876676},{"$f":"+SUM(AD211:AD220)","v":1791.3934552072249},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.0451452840279766E-4},null,1,0,null,{"$f":"+J210","v":6.5599999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":926.78017008665802},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":937.99776498685026},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":949.40234595107609},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":961.82541214367836},{"$f":"+M211","v":926.78017008665802},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":1341.5606901281972},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":1357.7987202907041},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":1374.3074221412833},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":1392.2904323445523},1341.5606901281972,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J211","v":6.5599999999999999E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.28375031372566312},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.2910732152130287},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.2989893539356358},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.3073597767888061},0.28375031372566312,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0.41074278344809528},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0.42134304993007271},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0.43280205700707813},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0.44491866310420042},0.41074278344809528,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":309.23030605816126},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":312.77520502924227},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":316.34209548649682},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":320.23660789364902},309.23030605816126,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":447.62634785889952},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":452.75776657455191},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":457.92101906731796},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":463.55852073307256},447.62634785889952,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":6.8243267347616928E-3},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":7.0007268678843465E-3},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":7.191528123245936E-3},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":7.3933465887024343E-3},6.8243267347616928E-3,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":9.8785545693010953E-3},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":1.0133902592455935E-2},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":1.0410096960961129E-2},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":1.0702239292592067E-2},9.8785545693010953E-3,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":1.233667789717777},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":1.2481016187567004},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":1.2626372184154557},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":1.2784822160792724},1.233667789717777,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.4475500592581252,0,null,9.4959283887333015E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":1.7857958821108086},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":1.8066895721914238},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":1.8277305803388075},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":1.8506670076460099},1.7857958821108086,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0451452840279766E-4,null,1,0,null,6.5599999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0451452840279766E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0451452840279766E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0451452840279766E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0451452840279766E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPET","index":13,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Transmisión - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Pérdida Sistema de Transmisión",{"$f":"+Costos!E20","v":114614.85790798537},{"$f":"+Costos!F20","v":112571.85304146279},{"$f":"+Costos!G20","v":112575.6090123771},{"$f":"+Costos!H20","v":112579.51660055606}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":371986.51587474783}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1° año)","Ingreso por Potencia a Cargo Relativo (1° año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":114614.85790798538},116930.25161862615,119390.17975463184,122005.8808545747,114614.85790798538,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!K8","v":2.2923621064393192E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":188.26425024663772},193.09129493331156,198.29693201134813,203.79369413497636,188.26425024663772,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":262.7387571031926},{"$f":"+SUM(AA12:AA14)","v":269.47530809360512},{"$f":"+SUM(AB12:AB14)","v":276.74021693329098},{"$f":"+SUM(AC12:AC14)","v":284.41141550955797},{"$f":"+SUM(AD12:AD14)","v":262.7387571031926},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.2923621064393192E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":35.693941978550669},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":36.609125040381514},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":37.596087289355545},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":38.638245362668158},{"$f":"+M12","v":35.693941978550669},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.3955849650636736},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":1.116467972050939E-4},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":49.813928769120437},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":51.091144490492496},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":52.468534166246087},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":53.922954304580898},{"$f":"+Z12","v":49.813928769120437},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$11","v":2.2923621064393192E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":52.074033356153542},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":53.409197550609989},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":54.849080685547065},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":56.369489227273206},{"$f":"+M13","v":52.074033356153542},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.3955849650636736},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":1.116467972050939E-4},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":72.673738022072129},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":74.53707309774687},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":76.546552352313824},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":78.668411653901202},{"$f":"+Z13","v":72.673738022072129},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.2923621064393192E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":100.49627491193351},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":103.07297234232006},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":105.85176403644554},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":108.78595954503498},{"$f":"+M14","v":100.49627491193351},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.3955849650636736},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,1.116467972050939E-4,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":140.25109031200006},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":143.84709050536574},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":147.72513041473107},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":151.82004955107587},{"$f":"+Z14","v":140.25109031200006},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K9","v":1.0436887323276227E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":8.5714763880705799E-2},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":8.7912467348134293E-2},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":9.0282540011467904E-2},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":9.2785158893799291E-2},8.5714763880705799E-2,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.3955849650636736},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,1.116467972050939E-4,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0.11962223575589583},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0.12268931767270735},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0.12599695544776415},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0.12948957273323031},0.11962223575589583,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K10","v":8.7376047831548939E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":7175.9108599435203},{"$f":"+SUM(N17:N19)","v":7359.8992822975088},{"$f":"+SUM(O17:O19)","v":7558.3181939722954},{"$f":"+SUM(P17:P19)","v":7767.8336753544254},7175.9108599435203,{"$f":"+SUM(R17:R19)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":10014.593306774315},{"$f":"+SUM(AA17:AA19)","v":10271.364782757328},{"$f":"+SUM(AB17:AB19)","v":10548.275232674954},{"$f":"+SUM(AC17:AC19)","v":10840.671888439934},{"$f":"+SUM(AD17:AD19)","v":10014.593306774315},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.7376047831548939E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":185.74663620193363},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":190.50912994236214},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":195.64515324613131},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":201.06840844794769},185.74663620193363,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.3955849650636738},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,1.1164679720509391E-4,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":259.22521279457044},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":265.87167745492235},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":273.03943435787932},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":280.60804777923755},259.22521279457044,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$16","v":8.7376047831548939E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":2465.1520663266128},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":2528.3579015715727},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":2596.5210657551961},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":2668.4962521722468},{"$f":"+M18","v":2465.1520663266128},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.3955849650636738},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":1.1164679720509391E-4},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":3440.3291603610692},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":3528.5382737332266},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":3623.6657608390583},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":3724.1132488603494},{"$f":"+Z18","v":3440.3291603610692},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.7376047831548939E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":4525.0121574149734},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":4641.0322507835745},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":4766.1519749709678},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":4898.269014734231},4525.0121574149734,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.3955849650636738},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,1.1164679720509391E-4,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":6315.0389336186754},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":6476.9548315691782},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":6651.5700374780172},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":6835.950591800347},6315.0389336186754,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K11","v":0.12027897285015779},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":9878.1211661378784},10130.843978189085,10403.350130849369,10691.110804694914,9878.1211661378784,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.3955849650636736},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":13785.757382539266},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":14138.453539366543},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":14518.759028906579},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":14920.353498862018},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":13785.757382539266},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12027897285015779},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":9878.1211661378784},10130.843978189085,10403.350130849369,10691.110804694914,9878.1211661378784,0,null,1.3955849650636736,0,null,1.116467972050939E-4,0,null,{"$f":"+SUM(Z22:Z31)","v":13785.757382539266},{"$f":"+SUM(AA22:AA31)","v":14138.453539366543},{"$f":"+SUM(AB22:AB31)","v":14518.759028906579},{"$f":"+SUM(AC22:AC31)","v":14920.353498862018},{"$f":"+SUM(AD22:AD31)","v":13785.757382539266},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.12027897285015779},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":8.0000000000000007E-5},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":9783.1691872516458},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":10033.468712799207},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":10303.361969025993},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":10588.363241928681},9783.1691872516458,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,1.3955849650636736,0,null,1.116467972050939E-4,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":13653.243828402596},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":14002.558083019345},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":14379.217053581524},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":14776.960545068525},13653.243828402596,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12027897285015779,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":8.0000000000000007E-5},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":94.321276178512633},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":96.739648303976267},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":99.347697000844391},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":102.10160071687707},94.321276178512633,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,1.3955849650636736,0,null,1.116467972050939E-4,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":131.63335492035063},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":135.0083986985768},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":138.64815224807987},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":142.49145886940806},131.63335492035063,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0.63070270772089532},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0.63561708590134447},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0.64046482253094061},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0.64596204935723878},0.63070270772089532,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,1.3955849650636736,0,null,1.116467972050939E-4,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0.88019921632023024},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0.88705764862150194},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0.89382307697635466},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0.90149492408468113},0.88019921632023024,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+J32","v":8.0000000000000007E-5},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12027897285015779,null,1,0,null,{"$f":"+J33","v":8.0000000000000007E-5},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,{"$f":"+G38","v":1},0,null,8.0000000000000007E-5,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+J43","v":8.0000000000000007E-5},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12027897285015779,null,1,0,null,{"$f":"+J44","v":8.0000000000000007E-5},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":8.0000000000000007E-5},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12027897285015779,null,1,0,null,{"$f":"+J55","v":8.0000000000000007E-5},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12027897285015779,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.12027897285015779,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.12027897285015779,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K12","v":6.8218104766764221E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":56.025312541526318},57.461786470424279,59.010925214995709,60.646699481959573,56.025312541526318,0,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":78.188083845947403},{"$f":"+SUM(AA77:AA79)","v":80.192805263823331},{"$f":"+SUM(AB77:AB79)","v":82.354760004544829},{"$f":"+SUM(AC77:AC79)","v":84.637621977757661},{"$f":"+SUM(AD77:AD79)","v":78.188083845947403},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.8218104766764221E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":3.9241933199864727},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":4.0248085801322837},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":4.133315246805024},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":4.2478901444759201},3.9241933199864727,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":1.3955849650636736},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,1.116467972050939E-4,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":5.4765451973764216},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":5.6169623416918872},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":5.7683926143095379},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":5.9282916188727492},5.4765451973764216,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.8218104766764221E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":24.16410622990141},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":24.783667407514585},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":25.45182170225295},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":26.157342499227642},{"$f":"+M78","v":24.16410622990141},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.3955849650636736},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":1.116467972050939E-4},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":33.723063348651856},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":34.587713613065944},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":35.52017970114553},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":36.504793917943154},{"$f":"+Z78","v":33.723063348651856},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.8218104766764221E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":27.93701299163844},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":28.65331048277741},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":29.425788265937737},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":30.241466838256009},27.93701299163844,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.3955849650636736},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":1.116467972050939E-4},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":38.988475299919124},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":39.988129309065499},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":41.066187689089766},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":42.204536440941759},38.988475299919124,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K13","v":0.21506905008133373},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":17662.922167087687},18115.619380866825,18603.810058534622,19119.307421450769,17662.922167087687,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.3955849650636734},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":24650.108615477453},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":25281.886040753834},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":25963.197610591247},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":26682.617979807001},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":24650.108615477453},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.21506905008133373},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":4833.2162970698291},4956.9822856556102,5090.4444933163613,5231.3747083993558,4833.2162970698291,0,null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+SUM(Z82:Z91)","v":6745.1639970913729},{"$f":"+SUM(AA82:AA91)","v":6917.8899499479321},{"$f":"+SUM(AB82:AB91)","v":7104.147800363482},{"$f":"+SUM(AC82:AC91)","v":7300.827889656498},{"$f":"+SUM(AD82:AD91)","v":6745.1639970913729},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+J81","v":8.0000000000000007E-5},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":4813.3443576412537},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":4936.6008350505535},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":5069.5135698051827},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":5209.8635827317348},{"$f":"+M82","v":4813.3443576412537},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":6717.4310171981979},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":6889.4459039173271},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":7074.9369182063829},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":7270.8072860931716},{"$f":"+Z82","v":6717.4310171981979},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21506905008133373,null,1,0,null,{"$f":"+J82","v":8.0000000000000007E-5},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":19.871939428575068},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":20.381450605056752},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":20.93092351117869},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":21.511125667620643},19.871939428575068,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":27.732979893175365},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":28.444046030605111},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":29.21088215709873},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":30.020603563326638},27.732979893175365,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,{"$f":"+G83","v":1},0,null,8.0000000000000007E-5,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,null,0,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},0,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.21506905008133373},null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":4311.0763196145836},4421.5921767540094,4540.774632137759,4666.6228638913426,4311.0763196145836,0,null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+SUM(Z93:Z102)","v":6016.4732948961473},{"$f":"+SUM(AA93:AA102)","v":6170.7075635210567},{"$f":"+SUM(AB93:AB102)","v":6337.0368063539872},{"$f":"+SUM(AC93:AC102)","v":6512.6687064691387},{"$f":"+SUM(AD93:AD102)","v":6016.4732948961473},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+J92","v":8.0000000000000007E-5},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":4297.8131599107382},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4407.988953206429},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4526.8046730265442},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4652.2656595447515},4297.8131599107382,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":5997.9634286242226},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":6151.723109261653},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":6317.5405414558218},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":6492.6320079426896},5997.9634286242226,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21506905008133373,null,1,0,null,{"$f":"+J93","v":8.0000000000000007E-5},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":13.263159703844888},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":13.603223547580903},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":13.969959111214493},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":14.35720434659093},13.263159703844888,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":18.509866271924288},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":18.984454259404039},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":19.496264898165226},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":20.036698526449122},18.509866271924288,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,null,0,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,{"$f":"+G99","v":1},0,null,8.0000000000000007E-5,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":1887.4787008740543},1935.8731465658318,1988.0632415860086,2043.1720655848696,1887.4787008740543,0,null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+SUM(Z104:Z113)","v":2634.1368968177444},{"$f":"+SUM(AA104:AA113)","v":2701.67545761778},{"$f":"+SUM(AB104:AB113)","v":2774.5111695531828},{"$f":"+SUM(AC104:AC113)","v":2851.4202157683335},{"$f":"+SUM(AD104:AD113)","v":2634.1368968177444},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+J103","v":8.0000000000000007E-5},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1848.1582529504749},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1895.5445329444181},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1946.6473903113078},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2000.6081729345638},1848.1582529504749,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":2579.2618708760278},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":2645.393450785873},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":2716.7118301988971},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2792.0186871309825},2579.2618708760278,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21506905008133373,null,1,0,null,{"$f":"+J104","v":8.0000000000000007E-5},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":39.320447923579444},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":40.328613621413723},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":41.415851274700735},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":42.563892650305917},39.320447923579444,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.3955849650636734},0,null,1.1164679720509387E-4,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":54.875025941716601},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":56.282006831907054},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":57.799339354285515},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":59.401528637351127},54.875025941716601,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":6631.1508495292219},6801.1717718913742,6984.5276914944907,7178.1377835752,6631.1508495292219,0,null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+SUM(Z115:Z124)","v":9254.3344266721851},{"$f":"+SUM(AA115:AA124)","v":9491.6130696670662},{"$f":"+SUM(AB115:AB124)","v":9747.5018343205957},{"$f":"+SUM(AC115:AC124)","v":10017.701167913028},{"$f":"+SUM(AD115:AD124)","v":9254.3344266721851},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+J114","v":8.0000000000000007E-5},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":6631.1508495292219},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":6801.1717718913742},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":6984.5276914944907},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":7178.1377835752},6631.1508495292219,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,1.3955849650636734,0,null,1.1164679720509387E-4,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":9254.3344266721851},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":9491.6130696670662},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":9747.5018343205957},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":10017.701167913028},9254.3344266721851,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21506905008133373,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":8.0000000000000007E-5},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,null,0,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21506905008133373,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21506905008133373,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21506905008133373,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21506905008133373,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K14","v":0.57407731283213936},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":47632.78565552424},48403.794414441596,49208.504434918854,50071.368681661537,47632.78565552424,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.3813550631763813},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":65797.789638453716},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":66862.826491337546},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":67974.416752512567},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":69166.338648584468},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":65797.789638453716},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.57407731283213936},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":15092.148411890215},15272.446302157685,15455.301350463989,15654.59398264371,15092.148411890215,0,null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+SUM(Z138:Z147)","v":20847.615622973928},{"$f":"+SUM(AA138:AA147)","v":21096.671026574924},{"$f":"+SUM(AB138:AB147)","v":21349.258773380192},{"$f":"+SUM(AC138:AC147)","v":21624.552659895398},{"$f":"+SUM(AD138:AD147)","v":20847.615622973928},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+J137","v":8.0000000000000007E-5},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":11302.458796178758},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":11439.258733985978},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":11578.338989647267},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":11729.839796874126},{"$f":"+M138","v":11302.458796178758},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":15612.708684443953},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":15801.677971176174},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":15993.797186521759},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":16203.07359365989},{"$f":"+Z138","v":15612.708684443953},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.57407731283213936,null,1,0,null,{"$f":"+J138","v":8.0000000000000007E-5},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":3.4603696795812575},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":3.5496733562564478},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":3.6462116333614127},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":3.7482899608390996},3.4603696795812575,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":4.779999177351602},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":4.9033592632871432},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":5.0367129011564105},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":5.1777193156582895},4.779999177351602,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":3771.1012933922107},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":3814.3317686492969},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":3857.8304327621568},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":3905.324486507915},3771.1012933922107,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":5209.2298653783309},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":5268.9465012582277},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":5329.0336011719355},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":5394.6397527844092},5209.2298653783309,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":8.3223496765386498E-2},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":8.5374717901028616E-2},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":8.770156247860901E-2},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":9.0162763276858973E-2},8.3223496765386498E-2,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":0.11496119863210984},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0.11793279883984113},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0.1211469973783063},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0.12454678956246265},0.11496119863210984,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":15.044729142899721},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":15.220751448252447},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":15.39801485872507},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":15.591246537552102},15.044729142899721,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":20.78211277566179},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":21.025262078392753},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":21.270125787965029},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":21.537047345878822},20.78211277566179,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":12340.508136174662},12514.071550231265,12692.33930212049,12884.637691322223,12340.508136174662,0,null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+SUM(Z149:Z158)","v":17046.623396074192},{"$f":"+SUM(AA149:AA158)","v":17286.37609686346},{"$f":"+SUM(AB149:AB158)","v":17532.627158536714},{"$f":"+SUM(AC149:AC158)","v":17798.259512101195},{"$f":"+SUM(AD149:AD158)","v":17046.623396074192},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+J148","v":8.0000000000000007E-5},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":8708.3237375186636},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":8840.9891958301087},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":8978.1240453648861},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":9125.4435643516408},{"$f":"+M149","v":8708.3237375186636},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":12029.287086600472},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":12212.5451891476},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":12401.9771078904},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":12605.477671347466},{"$f":"+Z149","v":12029.287086600472},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.57407731283213936,null,1,0,null,{"$f":"+J149","v":8.0000000000000007E-5},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":9.3462860896498015},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":9.5864765719729839},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":9.8457254191502681},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":10.119607456249717},9.3462860896498015,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":12.910539611832736},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":13.242327950716641},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":13.600442658387621},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":13.978770997048006},12.910539611832736,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2864.5484712532925},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2900.4472836834557},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2936.697175806039},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2976.0067342055836},2864.5484712532925,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":3956.9585344798998},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":4006.5475407923232},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":4056.6215128154522},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":4110.9219703418885},3956.9585344798998,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":740.9666741157057},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":745.50509282414009},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":749.905752500625},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":755.05946437613829},740.9666741157057,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1023.5380669346938},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1029.807234596404},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1035.8861081218326},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1043.005214115225},1023.5380669346938,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.57407731283213936,null,{"$f":"+G152","v":1},0,null,8.0000000000000007E-5,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0.21658029021588443},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0.22214856949384898},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0.22815961474426663},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0.2345105265494456},0.21658029021588443,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0.29917428047392208},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0.30686605124771843},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0.31516943903936534},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0.32394230321723583},0.29917428047392208,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":17.106386907132375},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":17.321352752094622},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":17.538443415045595},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":17.773810406061653},17.106386907132375,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":23.629994166821458},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":23.926938325170045},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":24.226817611605693},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":24.551942996350324},23.629994166821458,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":20200.129107459361},20617.276562052644,21060.863782334371,21532.137007695608,20200.129107459361,0,null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+SUM(Z160:Z169)","v":27903.550619405589},{"$f":"+SUM(AA160:AA169)","v":28479.779367899155},{"$f":"+SUM(AB160:AB169)","v":29092.530820595661},{"$f":"+SUM(AC160:AC169)","v":29743.526476587867},{"$f":"+SUM(AD160:AD169)","v":27903.550619405589},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+J159","v":8.0000000000000007E-5},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":18443.049082806421},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":18842.290498407987},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":19267.828720210313},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":19719.171904872735},{"$f":"+M160","v":18443.049082806421},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":25476.399230945164},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":26027.893381816095},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":26615.712759077811},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":27239.177952441401},{"$f":"+Z160","v":25476.399230945164},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.57407731283213936,null,1,0,null,{"$f":"+J160","v":8.0000000000000007E-5},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":99.370130602369926},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":101.91968413689308},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":104.66988935418709},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":107.57432021317356},99.370130602369926,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":137.26543303608199},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":140.78727171983476},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":144.58628162151794},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":148.5983318942246},137.26543303608199,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1657.7866865401425},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1673.1458628548799},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1688.4474396064115},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1705.4759289344047},1657.7866865401425,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2289.9920331186222},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2311.2085090872038},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2332.345419607514},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":2355.8678095589821},2289.9920331186222,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,null,0,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.679248956891753E-2},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.9483347115434685E-2},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-8.2266836539113486E-2},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-8.5146324703639878E-2},-7.679248956891753E-2,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,1.3813550631763813,0,null,1.1050840505411051E-4,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-0.10607769427994343},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-0.10979472397611242},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-0.11363971118480724},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-0.11761730674023324},-0.10607769427994343,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.57407731283213936,null,{"$f":"+G168","v":1},0,null,8.0000000000000007E-5,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.57407731283213936,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.57407731283213936,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.57407731283213936,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.12027897285015779},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.3955849650636736},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.21506905008133373},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.3955849650636734},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K15","v":3.9448893749095354E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":3.2398094454059168},{"$f":"+SUM(N197,N201,N205)","v":3.3229926976506352},3.412745921644408,3.5075466425311039,3.2398094454059168,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.3955849650636736},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":4.5214293516797763},{"$f":"+SUM(AA197,AA201,AA205)","v":4.637518647857604},4.7627768978293066,4.8950793585759769,{"$f":"+SUM(AD197,AD201,AD205)","v":4.5214293516797763},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.9448893749095354E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":6.9999999999999994E-5},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":3.2398094454059168},3.3229926976506352,3.412745921644408,3.5075466425311039,3.2398094454059168,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.3955849650636736},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,9.7690947554457147E-5,0,null,{"$f":"+SUM(Z198:Z200)","v":4.5214293516797763},{"$f":"+SUM(AA198:AA200)","v":4.637518647857604},4.7627768978293066,4.8950793585759769,4.5214293516797763,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.9448893749095354E-5},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":6.9999999999999994E-5},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0.77297068395565938},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0.79290485454658566},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0.81444827606686654},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0.8372245640021454},{"$f":"+M198","v":0.77297068395565938},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.3955849650636736},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":9.7690947554457147E-5},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":1.0787462649635027},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":1.1065660937312141},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":1.1366317689009473},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":1.1684180139033835},{"$f":"+Z198","v":1.0787462649635027},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":6.9999999999999994E-5},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0.99390554457872371},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":1.0193890151352909},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":1.0468711927029757},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":1.0758903099530495},0.99390554457872371,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.3955849650636736,0,null,9.7690947554457147E-5,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":1.3870796347074896},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":1.4226439830738777},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":1.4609976968945488},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":1.5014963406281716},1.3870796347074896,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":6.9999999999999994E-5},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":1.4729332168715334},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1.5106988279687583},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1.5514264528745658},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1.5944317685759091},1.4729332168715334,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.3955849650636736,0,null,9.7690947554457147E-5,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":2.0556034520087834},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":2.1083085710525125},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":2.1651474320338102},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":2.2251650040444213},2.0556034520087834,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9448893749095354E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K16","v":1.8358066823189668E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":15.091886811890214},15.272184702157686,15.455039750463991,15.654332382643711,15.091886811890214,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.3941975888312741},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":21.04107220405184},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":21.292443087934117},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":21.547379155388395},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":21.825232462645193},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":21.04107220405184},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.8358066823189668E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":8.0000000000000007E-5},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":15.091886811890214},15.272184702157686,15.455039750463991,15.654332382643711,15.091886811890214,0,null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+SUM(Z211:Z220)","v":21.04107220405184},{"$f":"+SUM(AA211:AA220)","v":21.292443087934117},{"$f":"+SUM(AB211:AB220)","v":21.547379155388395},{"$f":"+SUM(AC211:AC220)","v":21.825232462645193},{"$f":"+SUM(AD211:AD220)","v":21.04107220405184},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.8358066823189668E-4},null,1,0,null,{"$f":"+J210","v":8.0000000000000007E-5},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":11.302197196178756},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":11.43899713398598},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":11.57807738964727},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":11.729578196874128},{"$f":"+M211","v":11.302197196178756},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":15.757496079408011},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":15.948222222851108},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":16.142127579948117},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":16.353349640089792},15.757496079408011,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J211","v":8.0000000000000007E-5},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":3.4603696795812576E-3},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":3.5496733562564472E-3},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":3.6462116333614123E-3},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":3.748289960839099E-3},3.4603696795812576E-3,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":4.824439063737038E-3},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":4.9489460344313563E-3},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":5.0835394676010219E-3},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":5.2258568256423419E-3},4.824439063737038E-3,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":3.7711012933922103},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":3.8143317686492968},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":3.8578304327621566},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":3.9053244865079146},3.7711012933922103,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":5.2576603304859191},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":5.317932154853378},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":5.3785778874769088},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":5.444793982693068},5.2576603304859191,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":8.3223496765386502E-5},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":8.5374717901028622E-5},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":8.7701562478608998E-5},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":9.0162763276858962E-5},8.3223496765386502E-5,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":1.1602999852440919E-4},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":1.1902922584476431E-4},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":1.2227330694441197E-4},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":1.2570470716296173E-4},1.1602999852440919E-4,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":1.5044729142899721E-2},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":1.5220751448252447E-2},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":1.5398014858725073E-2},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":1.5591246537552103E-2},1.5044729142899721E-2,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.3941975888312741,0,null,1.1153580710650193E-4,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":2.0975325095650393E-2},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":2.1220734969353686E-2},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":2.1467875188822625E-2},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":2.173727832952909E-2},2.0975325095650393E-2,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8358066823189668E-4,null,1,0,null,8.0000000000000007E-5,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8358066823189668E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8358066823189668E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.8358066823189668E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.8358066823189668E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$J270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$J270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$J270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$J270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$W270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$W270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$W270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$W270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$J271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$J271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$J271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$J271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$W271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$W271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$W271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$W271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$J272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$J272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$J272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$J272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$W272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$W272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$W272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$W272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$J273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$J273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$J273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$J273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$W273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$W273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$W273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$W273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$J274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$J274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$J274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$J274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$W274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$W274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$W274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$W274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$J275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$J275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$J275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$J275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$W275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$W275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$W275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$W275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$J276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$J276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$J276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$J276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$W276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$W276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$W276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$W276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$J277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$J277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$J277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$J277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$W277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$W277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$W277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$W277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$J278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$J278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$J278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$J278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$W278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$W278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$W278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$W278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$J279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$J279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$J279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$J279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$W279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$W279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$W279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$W279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$J326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$J326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$J326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$J326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$W326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$W326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$W326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$W326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$J327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$J327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$J327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$J327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$W327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$W327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$W327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$W327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$J328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$J328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$J328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$J328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$W328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$W328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$W328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$W328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$J329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$J329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$J329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$J329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$W329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$W329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$W329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$W329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$J330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$J330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$J330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$J330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$W330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$W330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$W330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$W330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$J331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$J331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$J331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$J331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$W331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$W331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$W331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$W331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$J332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$J332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$J332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$J332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$W332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$W332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$W332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$W332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$J333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$J333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$J333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$J333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$W333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$W333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$W333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$W333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$J334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$J334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$J334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$J334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$W334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$W334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$W334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$W334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$J335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$J335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$J335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$J335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$W335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$W335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$W335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$W335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPERDE","index":14,"n_rows":379,"n_cols":56,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,28,7,31],[7,32,8,32],[5,1,5,2],[5,6,5,10],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,9,7,10],[5,34,5,54],[7,49,8,49],[7,50,7,53],[7,54,8,54],[5,12,5,28],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,34,7,37],[7,38,8,38],[7,39,7,42],[7,43,8,43],[7,45,7,48],[7,17,7,20],[7,21,8,21],[7,23,7,26]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Distribución - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"+BC7","v":"OK"},null,null,null,"Costo Pérdida Energía",{"$f":"+Costos!E11+Costos!E12","v":8386124.7089501889},{"$f":"+Costos!F11+Costos!F12","v":11073096.259471629},{"$f":"+Costos!G11+Costos!G12","v":11283178.777833998},{"$f":"+Costos!H11+Costos!H12","v":11506202.212034347}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":34308088.322298147}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Caargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos (2014/2015)",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+S9","v":"2027/2028"},{"$f":"+T9","v":"2028/2029"},{"$f":"+U9","v":"2029/2030"},null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,{"$f":"+AC9","v":"2026/2027"},{"$f":"+AD9","v":"2027/2028"},{"$f":"+AE9","v":"2028/2029"},{"$f":"+AF9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,{"$f":"+AT9","v":"2026/2027"},{"$f":"+AU9","v":"2027/2028"},{"$f":"+AV9","v":"2028/2029"},{"$f":"+AW9","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":8111885.9343561968},{"$f":"+SUM(AU11,AU15,AU16,AU20,AU76,AU80,AU136,AU192,AU196,AU209,AU265,AU268,AU324)","v":10495838.652683048},{"$f":"+SUM(AV11,AV15,AV16,AV20,AV76,AV80,AV136,AV192,AV196,AV209,AV265,AV268,AV324)","v":10682229.457835315},{"$f":"+SUM(AW11,AW15,AW16,AW20,AW76,AW80,AW136,AW192,AW196,AW209,AW265,AW268,AW324)","v":10880101.788158027},{"$f":"+SUM(AX11,AX15,AX16,AX20,AX76,AX80,AX136,AX192,AX196,AX209,AX265,AX268,AX324)","v":8111885.9343561968},{"$f":"+SUM(AY11,AY15,AY16,AY20,AY76,AY80,AY136,AY192,AY196,AY209,AY265,AY268,AY33)","v":274238.77459399169},{"$f":"+SUM(AZ11,AZ15,AZ16,AZ20,AZ76,AZ80,AZ136,AZ192,AZ196,AZ209,AZ265,AZ268,AZ33)","v":343408.68442149693},{"$f":"+SUM(BA11,BA15,BA16,BA20,BA76,BA80,BA136,BA192,BA196,BA209,BA265,BA268,BA33)","v":348816.77623722161},{"$f":"+SUM(BB11,BB15,BB16,BB20,BB76,BB80,BB136,BB192,BB196,BB209,BB265,BB268,BB33)","v":354558.00220221747},{"$f":"+SUM(BC11,BC15,BC16,BC20,BC76,BC80,BC136,BC192,BC196,BC209,BC265,BC268,BC33)","v":274238.77459399169}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!M8","v":2.2065703263034562E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":14412.033887928119},14781.554556412702,15180.057287964937,15600.846268856567,14412.033887928119,1189.1587285388828,1219.6381053049067,1252.5199578546258,1287.2402598744347,1189.1587285388828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":17024.208020613718},17024.208020613722,17024.208020613718,17024.208020613718,17024.208020613718,1480.3659148359757,1480.3659148359761,1480.3659148359754,1480.3659148359752,{"$f":"+AY11","v":1480.3659148359757}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.2065703263034562E-3},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.9799999999999992E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.18},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":3560.4707123604289},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":3651.7602227780553},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":3750.2097071132148},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":3854.1649749261487},{"$f":"+M12","v":3560.4707123604289},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":1108.2305464350857},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":1136.6356496040419},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":1167.2797280978755},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":1199.6371404065603},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":1108.2305464350857},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":1.1812495136355197},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":1.1517197298594066},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":1.1214850970365482},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":1.0912361885520634},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":1.1812495136355197},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":1.2448850429369498},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":1.2137747323546337},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":1.1819100410756049},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":1.1500307759022232},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":1.2448850429369498},null,{"$f":"+$J12*X12","v":9.4263711188114462E-3},{"$f":"+$J12*Y12","v":9.1907234442780636E-3},{"$f":"+$J12*Z12","v":8.9494510743516539E-3},{"$f":"+$J12*AA12","v":8.7080647846454647E-3},{"$f":"+$J12*AB12","v":9.4263711188114462E-3},{"$f":"+AC12*$K12","v":0.22407930772865095},{"$f":"+AD12*$K12","v":0.21847945182383408},{"$f":"+AE12*$K12","v":0.21274380739360887},{"$f":"+AF12*$K12","v":0.20700553966240018},{"$f":"+AC12*$K12","v":0.22407930772865095},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":4205.804297289269},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":4205.8042972892681},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":4205.804297289269},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":4205.804297289269},{"$f":"+AT12","v":4205.804297289269},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":1379.6196313828809},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":1379.6196313828814},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":1379.6196313828807},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":1379.6196313828805},1379.6196313828809,{"$f":"+Q12*AB12-AX12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.2065703263034562E-3},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":5.6899999999999997E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.01},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":3703.7656224564203},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":3798.7291757871344},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":3901.1408637595346},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":4009.2799212898067},{"$f":"+M13","v":3703.7656224564203},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":29.691956795917879},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":30.452992573887791},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":31.27401547171036},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":32.140942386320035},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":29.691956795917879},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/M11)","v":1.1812495136355197},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/N11)","v":1.1517197298594066},1.1214850970365482,1.0912361885520634,{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":1.1812495136355197},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":1.2448850429369498},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":1.2137747323546337},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":1.1819100410756049},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":1.1500307759022232},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":1.2448850429369498},null,{"$f":"+$J13*X13","v":6.7213097325861063E-3},{"$f":"+$J13*Y13","v":6.5532852629000236E-3},{"$f":"+$J13*Z13","v":6.3812502021379589E-3},{"$f":"+$J13*AA13","v":6.2091339128612401E-3},{"$f":"+$J13*AB13","v":6.7213097325861063E-3},{"$f":"+AC13*$K13","v":1.2448850429369497E-2},{"$f":"+AD13*$K13","v":1.2137747323546338E-2},{"$f":"+AE13*$K13","v":1.181910041075605E-2},{"$f":"+AF13*$K13","v":1.1500307759022233E-2},{"$f":"+AC13*$K13","v":1.2448850429369497E-2},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":4375.0713401466046},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":4375.0713401466055},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":4375.0713401466055},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":4375.0713401466055},{"$f":"+AT13","v":4375.0713401466046},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":36.963072910768282},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":36.963072910768311},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":36.963072910768297},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":36.96307291076829},{"$f":"+AY13","v":36.963072910768282},{"$f":"+Q13*AB13-AX13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.2065703263034562E-3},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":5.6899999999999997E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.01},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":7147.7975531112706},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":7331.0651578475126},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":7528.7067170921882},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":7737.4013726406129},{"$f":"+M14","v":7147.7975531112706},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":51.236225307879216},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":52.549463126977223},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":53.966214285039939},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":55.462177081554351},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":51.236225307879216},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/M11)","v":1.1812495136355197},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/N11)","v":1.1517197298594066},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/O11)","v":1.1214850970365482},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/P11)","v":1.0912361885520634},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":1.1812495136355197},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":1.2448850429369498},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":1.2137747323546337},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":1.1819100410756049},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":1.1500307759022232},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":1.2448850429369498},null,6.7213097325861063E-3,6.5532852629000236E-3,6.3812502021379589E-3,6.2091339128612401E-3,6.7213097325861063E-3,1.2448850429369497E-2,1.2137747323546338E-2,1.181910041075605E-2,1.1500307759022233E-2,{"$f":"+AC14*$K14","v":1.2448850429369497E-2},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":8443.3323831778453},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":8443.3323831778471},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":8443.3323831778453},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":8443.3323831778453},{"$f":"+AT14","v":8443.3323831778453},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":63.783210542326444},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":63.783210542326465},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":63.783210542326458},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":63.783210542326458},{"$f":"+AY14","v":63.783210542326444},{"$f":"+Q14*AB14-AX14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M9","v":1.0068216139517722E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0699999999999999E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.11},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":6.503607709448552},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":6.6703584600396892},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":6.8501877233701265},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":7.0400739310670204},6.503607709448552,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0.61495893782340372},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":0.63072097590269693},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":0.64772542504169983},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":0.6656806059091388},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0.61495893782340372},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":1.1943932402071995},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":1.5376597970045469},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":1.5257007294181113},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":1.5138928567237997},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":1.1943932402071995},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":1.0983928968201406},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":1.4140811006259588},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":1.4030819638582328},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":1.3922223935912124},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":1.0983928968201406},null,7.2499669680577009E-3,9.3335949678175992E-3,9.2610034275679362E-3,9.1893296403134633E-3,7.2499669680577009E-3,0.12082321865021547,0.15554892106885548,0.15433901602440561,0.15314446329503337,0.12082321865021547,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":7.7678650851247788},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":10.25674203561219},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":10.451336406196793},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":10.657917635049802},7.7678650851247788,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0.67546652914128524},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":0.89189061179236462},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":0.90881186140841685},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":0.9267754465260698},0.67546652914128524,{"$f":"+Q15*AB15-AX15","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M10","v":8.4053679571146761E-2},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":545620.82029139204},{"$f":"+SUM(N17:N19)","v":559610.39121670485},{"$f":"+SUM(O17:O19)","v":574697.18527843803},{"$f":"+SUM(P17:P19)","v":590627.70769526227},545620.82029139204,{"$f":"+SUM(R17:R19)","v":48666.898291803453},49914.281583428645,51259.987362882894,52680.932579452012,48666.898291803453,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":648493.86799939361},648493.86799939373,648493.86799939373,648493.86799939373,648493.86799939361,56390.771130382054,56390.771130382054,56390.771130382054,56390.771130382054,56390.771130382054]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.4053679571146761E-2},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.0700000000000008E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.19},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":18737.191926870055},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":19217.608482935779},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":19735.704833703498},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":20282.775702186722},18737.191926870055,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":7699.5861340270776},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":7896.9345460509421},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":8109.8385511066981},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":8334.646181564427},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":7699.5861340270776},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":1.1885431125100057},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":1.1588309977401212},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":1.1284096818487139},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":1.0979740021509248},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":1.1885431125100057},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":1.158708960498505},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":1.1297522340600725},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":1.1000933482713717},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":1.0704208974534564},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":1.158708960498505},null,9.5915429179557459E-3,9.3517661517627786E-3,9.1062661325191224E-3,8.8606501973579645E-3,9.5915429179557459E-3,0.22015470249471597,0.21465292447141379,0.20901773617156064,0.20337997051615672,0.22015470249471597,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":22269.960412459484},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":22269.960412459488},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":22269.960412459492},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":22269.960412459492},22269.960412459484,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":8921.5794456272179},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":8921.5794456272179},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":8921.5794456272179},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":8921.579445627216},8921.5794456272179,{"$f":"+Q17*AB17-AX17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.4053679571146761E-2},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0299999999999998E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.12},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":185810.83699936842},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":190574.97683095725},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":195712.77533129789},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":201137.90500748306},{"$f":"+M18","v":185810.83699936842},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":15221.031294236482},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":15611.162179584742},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":16032.044350030312},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":16476.458363824917},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":15221.031294236482},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/M16)","v":1.1885431125100057},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/N16)","v":1.1588309977401212},1.1284096818487139,1.0979740021509248,{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":1.1885431125100057},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":1.158708960498505},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":1.1297522340600725},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":1.1000933482713717},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":1.0704208974534564},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":1.158708960498505},null,{"$f":"+$J18*X18","v":7.1669149684353336E-3},{"$f":"+$J18*Y18","v":6.9877509163729307E-3},{"$f":"+$J18*Z18","v":6.8043103815477448E-3},{"$f":"+$J18*AA18","v":6.6207832329700763E-3},{"$f":"+$J18*AB18","v":7.1669149684353336E-3},{"$f":"+AC18*$K18","v":0.1390450752598206},{"$f":"+AD18*$K18","v":0.13557026808720871},{"$f":"+AE18*$K18","v":0.13201120179256459},{"$f":"+AF18*$K18","v":0.12845050769441477},{"$f":"+AC18*$K18","v":0.1390450752598206},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":220844.19054531865},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":220844.19054531868},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":220844.19054531868},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":220844.19054531874},{"$f":"+AT18","v":220844.19054531865},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":17636.74534865997},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":17636.74534865997},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":17636.74534865997},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":17636.745348659973},{"$f":"+AY18","v":17636.74534865997},{"$f":"+Q18*AB18-AX18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.4053679571146761E-2},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0299999999999998E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.12},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":341072.79136515356},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":349817.80590281187},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":359248.70511343662},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":369207.02698559256},341072.79136515356,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":25746.280863539894},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":26406.18485779296},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":27118.104461745887},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":27869.828034062666},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":25746.280863539894},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/M16)","v":1.1885431125100057},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/N16)","v":1.1588309977401212},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/O16)","v":1.1284096818487139},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/P16)","v":1.0979740021509248},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":1.1885431125100057},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":1.158708960498505},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":1.1297522340600725},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":1.1000933482713717},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":1.0704208974534564},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":1.158708960498505},null,7.1669149684353336E-3,6.9877509163729307E-3,6.8043103815477448E-3,6.6207832329700763E-3,7.1669149684353336E-3,0.1390450752598206,0.13557026808720871,0.13201120179256459,0.12845050769441477,0.1390450752598206,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":405379.71704161545},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":405379.71704161557},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":405379.71704161551},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":405379.71704161557},405379.71704161545,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":29832.446336094861},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":29832.446336094861},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":29832.446336094861},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":29832.446336094861},29832.446336094861,{"$f":"+Q19*AB19-AX19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M11","v":0.1150980417706968},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":749502.44348071155},768677.78684509674,789354.19117819576,811188.03230622667,749502.44348071155,128558.6654325633,131846.42975232529,135392.83816810141,139137.72334631303,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":1.1847972174146388},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":1.5253886351416199},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":1.5136146143873039},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":1.5019871927018762},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":1.1847972174146388},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.60064502306230938},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0.77331889726419201},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0.76735035610375113},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0.76145638204904931},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.60064502306230938},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":888008.40948141972},1172532.3601393232,1194778.0396951868,1218394.0353969883,888008.40948141972,77218.122563601704,101959.33566428897,103893.74258219016,105947.30742582509,77218.122563601704]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.1150980417706968},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0699999999999999E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.38},null,{"$f":"+SUM(M22:M31)","v":749502.44348071155},768677.78684509674,789354.19117819576,811188.03230622667,749502.44348071155,128558.6654325633,131846.42975232529,135392.83816810141,139137.72334631303,{"$f":"+Potencia!T21*$K21*12*1000*(1-$C21)","v":128656.80227064683},null,1.1847972174146388,1.5253886351416199,1.5136146143873039,1.5019871927018762,1.1847972174146388,0.60064502306230938,0.77331889726419201,0.76735035610375113,0.76145638204904931,0.60064502306230938,null,7.1917191097068574E-3,9.2591090153096335E-3,9.1876407093309347E-3,9.1170622597003884E-3,7.1917191097068574E-3,0.22824510876367757,0.29386118096039299,0.29159313531942543,0.28935342517863877,0.22824510876367757,null,{"$f":"+SUM(AT22:AT31)","v":888008.40948141972},1172532.3601393232,1194778.0396951868,1218394.0353969883,888008.40948141972,77218.122563601704,101959.33566428897,103893.74258219016,105947.30742582509,77218.122563601704,{"$f":"+Q21*AB21-AX21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.1150980417706968},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+J21","v":6.0699999999999999E-3},{"$f":"+K21","v":0.38},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":742297.9620827185},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":761289.4385836398},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":781767.58939984709},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":803392.06098133861},742297.9620827185,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":126848.49919246213},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":130092.77657659291},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":133592.29426825282},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":137287.65783861917},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":126848.49919246213},null,1.1847972174146388,1.5253886351416199,1.5136146143873039,1.5019871927018762,1.1847972174146388,0.60064502306230938,0.77331889726419201,0.76735035610375113,0.76145638204904931,0.60064502306230938,null,7.1917191097068574E-3,9.2591090153096335E-3,9.1876407093309347E-3,9.1170622597003884E-3,7.1917191097068574E-3,0.22824510876367757,0.29386118096039299,0.29159313531942543,0.28935342517863877,0.22824510876367757,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":879472.5599681621},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":1161262.2576688284},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":1183294.8483699418},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":1206684.5863123355},879472.5599681621,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":76190.919722875755},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":100603.20252424775},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":102512.09457946091},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":104538.56323778279},76190.919722875755]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1150980417706968,null,{"$f":"+G22","v":0.92},0.08,null,{"$f":"+J22","v":6.0699999999999999E-3},0.38,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":7156.6268300446436},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":7340.1208150641987},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":7538.0065099390667},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":7746.958954393047},7156.6268300446436,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":1682.5669946923049},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":1725.6929392231214},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":1772.2181998941458},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":1821.344723395393},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":1682.5669946923049},null,1.1847972174146388,1.5253886351416199,1.5136146143873039,1.5019871927018762,1.1847972174146388,0.60064502306230938,0.77331889726419201,0.76735035610375113,0.76145638204904931,0.60064502306230938,null,7.1917191097068574E-3,9.2591090153096335E-3,9.1876407093309347E-3,9.1170622597003884E-3,7.1917191097068574E-3,0.22824510876367757,0.29386118096039299,0.29159313531942543,0.28935342517863877,0.22824510876367757,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":8479.1515543118421},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":11196.536871865375},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":11409.636816790409},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":11635.833131885474},8479.1515543118421,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":1010.6254913308401},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":1334.5109607766267},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":1359.9122667823215},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":1386.8745635407827},1010.6254913308401]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":47.854567948322938},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":48.227446392764506},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":48.595268409535109},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":49.012370494980487},47.854567948322938,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":27.599245408870821},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":27.96023650926314},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":28.325699954434619},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":28.720784298454866},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":27.599245408870821},null,1.1847972174146388,1.5253886351416199,1.5136146143873039,1.5019871927018762,1.1847972174146388,0.60064502306230938,0.77331889726419201,0.76735035610375113,0.76145638204904931,0.60064502306230938,null,7.1917191097068574E-3,9.2591090153096335E-3,9.1876407093309347E-3,9.1170622597003884E-3,7.1917191097068574E-3,0.22824510876367757,0.29386118096039299,0.29159313531942543,0.28935342517863877,0.22824510876367757,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":56.697958945752774},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":73.565598629424699},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":73.554508454746028},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":73.615952767420012},56.697958945752774,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":16.577349395113554},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":21.622179264589374},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":21.735735946923413},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":21.86962450151259},16.577349395113554]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.38,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0699999999999999E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.19},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T32*$K32*12*1000*(1-$C32)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J32","v":6.0699999999999999E-3},{"$f":"+K32","v":0.19},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J33","v":6.0699999999999999E-3},0.19,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,{"$f":"+G38","v":0.92},0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0699999999999999E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.19},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T43*$K43*12*1000*(1-$C43)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J43","v":6.0699999999999999E-3},{"$f":"+K43","v":0.19},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J44","v":6.0699999999999999E-3},0.19,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0699999999999999E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.19},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T54*$K54*12*1000*(1-$C54)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,{"$f":"+G54","v":0.92},0.08,null,{"$f":"+J54","v":6.0699999999999999E-3},{"$f":"+K54","v":0.19},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J55","v":6.0699999999999999E-3},0.19,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1150980417706968,null,0.92,0.08,null,6.0699999999999999E-3,0.19,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+AJ55*(Límites!$E$6-Límites!$D$6)*Clientes!U66*12+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U66*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U66*12+AJ22*Clientes!U66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+AK55*(Límites!$E$6-Límites!$D$6)*Clientes!V66*12+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V66*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V66*12+AK22*Clientes!V66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+AL55*(Límites!$E$6-Límites!$D$6)*Clientes!W66*12+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W66*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W66*12+AL22*Clientes!W66*Límites!$B$6*12)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.1150980417706968,null,0.92,0.08,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,{"$f":"+G70","v":0.92},0.08,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.1150980417706968,null,0.92,0.08,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M12","v":7.2459308689317098E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":4046.0630962749879},4149.8030646717234,4261.6795151738852,4379.8126517002211,4046.0630962749879,1077.0531635718462,1104.6591579456001,1134.4411394951048,1165.8882543613879,1077.0531635718462,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":5590.405750734968},5590.4057507349671,5590.405750734968,5590.405750734968,5590.405750734968,486.12223919434496,486.12223919434496,486.12223919434507,486.12223919434501,486.12223919434496]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.2459308689317098E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.4700000000000001E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.13},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":366.42155125373682},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":375.81650116985196},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":385.948311170419},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":396.64674224043893},366.42155125373682,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":214.12787392258355},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":219.61619435345924},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":225.5371206420451},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":231.78909043802557},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":214.12787392258355},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":1.3816902054448386},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":1.3471496511069267},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":1.3117846451921358},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":1.2764029412456264},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":1.3816902054448386},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.45134470204071558},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0.44006536830637899},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0.42851252680302032},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0.4169544013981144},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.45134470204071558},null,1.0321225834672943E-2,1.0063207893768742E-2,9.7990312995852539E-3,9.534729971104829E-3,1.0321225834672943E-2,5.8674811265293031E-2,5.7208497879829269E-2,5.5706628484392645E-2,5.4204072181754874E-2,5.8674811265293031E-2,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":506.28106843119201},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":506.2810684311919},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":506.28106843119212},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":506.28106843119212},506.28106843119201,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":96.645481454200379},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":96.64548145420035},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":96.645481454200379},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":96.64548145420035},{"$f":"+AY77","v":96.645481454200379},{"$f":"+Q77*AB77-AX77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.2459308689317098E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":5.6499999999999996E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.12},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":1706.5900024867867},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":1750.3465106557173},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":1797.5349077216142},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":1847.3623140079519},{"$f":"+M78","v":1706.5900024867867},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":539.0469157289366},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":552.86324961672051},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":567.76862833109783},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":583.50737814454908},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":539.0469157289366},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":1.3816902054448386},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":1.3471496511069267},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":1.3117846451921358},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":1.2764029412456264},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":1.3816902054448386},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.45134470204071558},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0.44006536830637899},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0.42851252680302032},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0.4169544013981144},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.45134470204071558},null,{"$f":"+$J78*X78","v":7.8065496607633376E-3},{"$f":"+$J78*Y78","v":7.6113955287541359E-3},{"$f":"+$J78*Z78","v":7.4115832453355663E-3},{"$f":"+$J78*AA78","v":7.2116766180377887E-3},{"$f":"+$J78*AB78","v":7.8065496607633376E-3},{"$f":"+AC78*$K78","v":5.4161364244885865E-2},{"$f":"+AD78*$K78","v":5.2807844196765479E-2},{"$f":"+AE78*$K78","v":5.1421503216362435E-2},{"$f":"+AF78*$K78","v":5.0034528167773727E-2},{"$f":"+AC78*$K78","v":5.4161364244885865E-2},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":2357.978691146076},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":2357.978691146076},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":2357.978691146076},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":2357.978691146076},{"$f":"+AT78","v":2357.978691146076},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":243.29596956564365},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":243.29596956564367},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":243.29596956564367},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":243.29596956564365},{"$f":"+AY78","v":243.29596956564365},{"$f":"+Q78*AB78-AX78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.2459308689317098E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":5.6499999999999996E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.12},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":1973.0515425344643},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":2023.640052846154},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":2078.196296281852},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":2135.80359545183},1973.0515425344643,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":323.878373920326},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":332.17971397542033},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":341.13539052196188},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":350.59178577881318},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":323.878373920326},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":1.3816902054448386},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":1.3471496511069267},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":1.3117846451921358},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":1.2764029412456264},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":1.3816902054448386},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.45134470204071558},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0.44006536830637899},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0.42851252680302032},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0.4169544013981144},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.45134470204071558},null,{"$f":"+$J79*X79","v":7.8065496607633376E-3},{"$f":"+$J79*Y79","v":7.6113955287541359E-3},{"$f":"+$J79*Z79","v":7.4115832453355663E-3},{"$f":"+$J79*AA79","v":7.2116766180377887E-3},{"$f":"+$J79*AB79","v":7.8065496607633376E-3},{"$f":"+AC79*$K79","v":5.4161364244885865E-2},{"$f":"+AD79*$K79","v":5.2807844196765479E-2},{"$f":"+AE79*$K79","v":5.1421503216362435E-2},{"$f":"+AF79*$K79","v":5.0034528167773727E-2},5.4161364244885865E-2,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":2726.1459911576999},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":2726.1459911576994},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":2726.1459911576999},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":2726.1459911577003},2726.1459911576999,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":146.18078817450098},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":146.18078817450098},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":146.180788174501},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":146.180788174501},146.18078817450098,{"$f":"+Q79*AB79-AX79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M13","v":0.20668473533946352},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":1342382.0846986643},1376787.0729458788,1413889.5644486311,1453067.3640302585,1342382.0846986643,118948.34672989011,121992.69933858844,125276.78727624781,128744.64772737303,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":1.187904149563807},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":1.5293205562207381},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":1.5174423857936772},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":1.505713984361825},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":1.187904149563807},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":1.1657389202249784},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":1.5008373335031928},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":1.4892213443130815},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":1.4777508197421008},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":1.1657389202249784},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":1594621.2487136568},2105548.7721951134,2145495.9539257139,2187903.8502401346,1594621.2487136568,138662.71727944844,183091.19758218378,186564.86555875768,190252.50871653348,138662.71727944844]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20668473533946352},null,{"$f":"+G80","v":0.92},0.08,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0800000000000003E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.16},null,{"$f":"+SUM(M82:M91)","v":367324.43857730698},376730.65370982629,386873.7814920434,397584.47783835098,367324.43857730698,45376.693490004851,46535.458408850049,47785.34001472919,49105.256646837348,{"$f":"+Potencia!T81*$K81*12*1000*(1-$C81)","v":45389.545563640953},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,{"$f":"IF(Q81=0,0,$E81*$F$3*$G81/$Q$80)","v":1.187904149563807},1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+SUM(AT82:AT91)","v":436346.22482217872},576141.93287691392,587058.67398830829,598648.50824639923,436346.22482217872,52897.377672418042,69842.153311687231,71162.948295192691,72565.333263510125,52897.377672418042,{"$f":"+Q81*AB81-AX81","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J81","v":6.0800000000000003E-3},{"$f":"+K81","v":0.16},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":365814.17118073528},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":375181.66346384201},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":385283.03130519384},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":395949.63228761184},{"$f":"+M82","v":365814.17118073528},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":45132.465757229947},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":46284.970864911753},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":47528.099242559096},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":48840.885068291238},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":45132.465757229947},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,{"$f":"IF(Q82=0,0,$E82*$F$3*$G82/$Q$80)","v":1.187904149563807},1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":434552.17191484023},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":573773.03025234467},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":584644.80222957348},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":596186.89843837952},{"$f":"+AT82","v":434552.17191484023},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":52612.671898924033},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":69466.212254167112},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":70779.8598466494},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":72174.657946597101},52612.671898924033]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J82","v":6.0800000000000003E-3},0.16,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":1510.2673965717051},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":1548.9902459843133},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":1590.7501868495806},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":1634.8455507391686},1510.2673965717051,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":244.2277327749029},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":250.48754393829935},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":257.24077217009625},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":264.3715785461103},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":244.2277327749029},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,{"$f":"IF(Q83=0,0,$E83*$F$3*$G83/$Q$80)","v":1.187904149563807},1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":1794.0529073384562},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":2368.902624569228},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":2413.8717587347651},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":2461.6098080196757},1794.0529073384562,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":284.70577349400986},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":375.94105752012109},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":383.08844854328584},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":390.67531691302764},284.70577349400986]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,{"$f":"+G83","v":0.92},0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,{"$f":"IF(Q84=0,0,$E84*$F$3*$G84/$Q$80)*0+$AB$81","v":1.187904149563807},0,0,0,0,0,null,0,0,0,0,7.2224572293479467E-3,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,{"$f":"IF(Q85=0,0,$E85*$F$3*$G85/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.20668473533946352},null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0800000000000003E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.16},null,{"$f":"+SUM(M93:M102)","v":327641.80029070831},336041.00543330476,345098.87204246974,354663.33765574207,327641.80029070831,29582.766637337583,30340.873347486395,31158.727271149888,32022.311490643893,{"$f":"+Potencia!T92*$K92*12*1000*(1-$C92)","v":29585.94720798307},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+SUM(AT93:AT102)","v":389207.05413588852},513914.41734223778,523667.6557268321,534021.54724869051,389207.05413588852,34485.782437077432,45536.715450999574,46402.241713826515,47320.997055335902,34485.782437077432,{"$f":"+Q92*AB92-AX92","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J92","v":6.0800000000000003E-3},{"$f":"+K92","v":0.16},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":326633.80015321611},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":335007.16044368863},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":344037.15515001741},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":353572.19012540113},326633.80015321611,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":29522.339157063379},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":30278.89704795527},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":31095.080069788215},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":31956.899966055164},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":29522.339157063379},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":388009.64658980066},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":512333.33694767201},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":522056.56151251186},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":532378.59115325438},388009.64658980066,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":34415.339771470666},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":45443.699106870881},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":46307.456943052915},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":47224.335121254328},34415.339771470666]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J93","v":6.0800000000000003E-3},0.16,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":1008.0001374922116},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1033.8449896161487},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1061.7168924523016},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1091.1475303409106},1008.0001374922116,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":60.427480274202765},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":61.976299531125633},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":63.647201361673304},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":65.411524588728327},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":60.427480274202765},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":1197.4075460878862},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":1581.0803945657922},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":1611.0942143202694},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":1642.956095436178},1197.4075460878862,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":70.442665606765317},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":93.016344128689752},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":94.784770773596506},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":96.661934081573861},70.442665606765317]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,{"$f":"+G99","v":0.92},0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0800000000000003E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.16},null,{"$f":"+SUM(M104:M113)","v":143448.38126642813},147126.35913900324,151092.80636053666,155281.07698445008,143448.38126642813,10913.786009699104,11193.517712246587,11495.298705580461,11813.952504558083,{"$f":"+Potencia!T103*$K103*12*1000*(1-$C103)","v":10924.321063825853},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+SUM(AT104:AT113)","v":170402.92735460104},225003.36539319254,229274.62855999483,233808.88912225162,170402.92735460104,12722.625118513106,16799.649275768923,17119.044191604957,17458.077998004956,12722.625118513106,{"$f":"+Q103*AB103-AX103","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J103","v":6.0800000000000003E-3},{"$f":"+K103","v":0.16},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":140460.02722423608},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":144061.3845037758},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":147945.20166365942},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":152046.22114302684},140460.02722423608,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":10713.619981290807},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":10988.221220049732},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":11284.467351069918},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":11597.276829357921},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":10713.619981290807},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":166853.04918751534},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":220316.03667924405},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":224498.31977923002},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":228938.1214444261},166853.04918751534,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":12489.283788690696},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":16491.532635842639},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":16805.069638417419},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":17137.885341359743},12489.283788690696]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J104","v":6.0800000000000003E-3},0.16,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":2988.3540421920375},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":3064.9746352274433},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":3147.6046968772562},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":3234.8558414232502},2988.3540421920375,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":200.16602840829665},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":205.29649219685362},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":210.83135451054284},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":216.67567520016257},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":200.16602840829665},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":1.187904149563807},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":1.5293205562207381},{"$f":"IF(O105=0,0,$E105*$F$3*$G105/$Q$80)*0+Z103","v":1.5174423857936772},{"$f":"IF(P105=0,0,$E105*$F$3*$G105/$Q$80)*0+AA103","v":1.505713984361825},{"$f":"IF(Q105=0,0,$E105*$F$3*$G105/$Q$80)*0+AB103","v":1.187904149563807},1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":3549.8781670856979},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":4687.3287139484873},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":4776.308780764808},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":4870.7676778255254},3549.8781670856979,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":233.34132982241007},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":308.11663992628473},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":313.97455318753839},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":320.1926566452135},233.34132982241007]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},{"$f":"IF(Q106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,0,{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":6.0800000000000003E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.16},null,{"$f":"+SUM(M115:M124)","v":503967.46456422081},516889.05466374458,530824.10455358122,545538.47155171528,503967.46456422081,33075.100592848568,33922.849870005419,34837.421284788266,35803.127085333712,{"$f":"+Potencia!T114*$K114*12*1000*(1-$C114)","v":33075.100592848568},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+SUM(AT115:AT124)","v":598665.04240098863},790489.05658276926,805494.99565057852,821424.90562279313,598665.04240098863,38556.932051439835,50912.67954372806,51880.631358133527,52908.100399682517,38556.932051439835,{"$f":"+Q114*AB114-AX114","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J114","v":6.0800000000000003E-3},{"$f":"+K114","v":0.16},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":503967.46456422081},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":516889.05466374458},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":530824.10455358122},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":545538.47155171528},503967.46456422081,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":33075.100592848568},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":33922.849870005419},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":34837.421284788266},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":35803.127085333712},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":33075.100592848568},null,1.187904149563807,1.5293205562207381,1.5174423857936772,1.505713984361825,1.187904149563807,1.1657389202249784,1.5008373335031928,1.4892213443130815,1.4777508197421008,1.1657389202249784,null,7.2224572293479467E-3,9.2982689818220891E-3,9.226049705625558E-3,9.154741024919897E-3,7.2224572293479467E-3,0.18651822723599654,0.24013397336051084,0.23827541509009303,0.23644013115873613,0.18651822723599654,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":598665.04240098863},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":790489.05658276926},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":805494.99565057852},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":821424.90562279313},598665.04240098863,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":38556.932051439835},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":50912.67954372806},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":51880.631358133527},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":52908.100399682517},38556.932051439835,{"$f":"+Q115*AB115-AX115","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20668473533946352,null,{"$f":"+G115","v":0.92},0.08,null,{"$f":"+J115","v":6.0800000000000003E-3},0.16,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0,{"$f":"+Q116*AB116-AX116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20668473533946352,null,0.92,0.08,null,6.0800000000000003E-3,0.16,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20668473533946352,null,0.92,0.08,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20668473533946352,null,{"$f":"+G131","v":0.92},0.08,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20668473533946352,null,0.92,0.08,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M14","v":0.59097790668441463},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":4221455.6287208349},4289786.2799798865,4361103.7055446832,4437575.0494122542,4221455.6287208349,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":1.1740060447328629},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":1.5254734900145765},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":1.5289958288294201},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":1.5323484609136404},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":1.1740060447328629},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":4956014.4256898286},6543955.2479375638,6668109.3748703478,6799911.2971556382,4956014.4256898286,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.59097790668441463},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0899999999999999E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":1337541.6530037702},1353520.5535287249,1369726.082184871,1387388.3917117985,1337541.6530037702,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":1570281.9857084118},2064759.7225979252,2094305.4662995308,2125962.4667290254,1570281.9857084118,0,0,0,0,{"$f":"+AY137","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+J137","v":7.0899999999999999E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1001680.4108113423},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1013804.3052995073},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1026130.292957489},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1039557.0519979692},{"$f":"+M138","v":1001680.4108113423},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,{"$f":"+$J138*AA138","v":1.086435058787771E-2},8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":1175978.8571830131},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":1546531.5917970426},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":1568948.9377675115},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":1592963.6486610095},{"$f":"+AT138","v":1175978.8571830131},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59097790668441463,null,1,0,null,{"$f":"+J138","v":7.0899999999999999E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":306.67526285288892},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":314.58980119822763},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":323.14550600665513},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":332.19219777936513},306.67526285288892,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":360.03861235933124},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":479.89840195685213},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":494.08813078914807},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":509.03420299472981},360.03861235933124,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":334213.85212688468},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":338045.15299654397},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":341900.22210354608},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":346109.38261676393},334213.85212688468,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":392369.08263041778},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":515678.91932414932},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":522764.01347217441},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":530360.17976056843},392369.08263041778,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":7.3756824008323782},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":7.5663343739786608},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":7.7725509746667232},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":7.9906748954116269},7.3756824008323782,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":8.6590957226070078},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":11.542242504090485},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":11.884198019629464},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":12.24449837764527},8.6590957226070078,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},0]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},{"$f":"+$J143*Y143","v":0},{"$f":"+$J143*Z143","v":0},{"$f":"+$J143*AA143","v":0},{"$f":"+$J143*AB143","v":0},{"$f":"+AC143*$K143","v":0},{"$f":"+AD143*$K143","v":0},{"$f":"+AE143*$K143","v":0},{"$f":"+AF143*$K143","v":0},0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":1333.3391202894877},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":1348.9390971013729},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":1364.6490668545091},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":1381.774224390555},1333.3391202894877,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":1565.3481868986562},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":2057.7708322723429},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":2086.5427310365048},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":2117.359606075006},1565.3481868986562,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0899999999999999E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":1093677.5335684791},1109059.5911392455,1124858.5706504285,1141901.0153934322,1093677.5335684791,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":1283984.0353979226},1691841.0051293247,1719904.0625475287,1749790.2634538482,1283984.0353979226,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+J148","v":7.0899999999999999E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":771775.19123759132},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":783532.66748044326},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":795686.243520463},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":808742.43589066435},{"$f":"+M149","v":771775.19123759132},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":906068.73968779342},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1195258.3128018226},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1216600.947399738},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1239275.2269126077},{"$f":"+AT149","v":906068.73968779342},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59097790668441463,null,1,0,null,{"$f":"+J149","v":7.0899999999999999E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":828.31460469521357},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":849.60148619110578},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":872.5774152721923},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":896.8502108101311},828.31460469521357,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":972.4463528526926},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1296.0445442615171},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1334.1672282819388},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1374.287040204978},972.4463528526926,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":253870.60826482304},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":257052.14051644623},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":260264.78720581025},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":263748.59681896976},253870.60826482304,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":298045.62868291099},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":392126.2259093406},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":397943.7740288605},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":404154.75640368048},298045.62868291099,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":65668.171493504415},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":66070.388851539406},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":66460.397315367882},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":66917.145030335247},65668.171493504415,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":77094.830279928457},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":100788.62666797799},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":101617.6702775435},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":102540.38419596906},77094.830279928457,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59097790668441463,null,{"$f":"+G152","v":1},0,null,7.0899999999999999E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":19.194428220382754},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":19.687916971392365},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":20.220645856710632},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":20.783495415444616},19.194428220382754,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":22.534374755920403},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":30.033395413467119},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":30.917283171147453},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":31.847557212262256},22.534374755920403,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1516.0535396446062},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1535.1048876543853},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1554.3445476584159},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1575.2039472372137},1516.0535396446062,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1779.8560196814208},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2341.7618105085694},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2376.5863299334696},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2413.7613441740359},1779.8560196814208,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0899999999999999E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":1790236.442148586},1827206.1353119158,1866519.0527093839,1908285.6423070233,1790236.442148586,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":2101748.4045834942},2787354.5202103141,2853899.8460232886,2924158.5669727647,2101748.4045834942,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+J159","v":7.0899999999999999E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1634515.224963719},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1669897.995421408},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1707611.3203286391},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1747611.6100693461},{"$f":"+M160","v":1634515.224963719},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1918930.7543153013},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2547385.1230438403},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2610930.5860443879},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2677949.9609645712},{"$f":"+AT160","v":1918930.7543153013},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59097790668441463,null,1,0,null,{"$f":"+J160","v":7.0899999999999999E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":8806.677824635035},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":9032.6320066321459},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":9276.3689440148282},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":9533.7741288925045},8806.677824635035,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":10339.09300013639},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":13779.040671174509},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":14183.529422081449},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":14609.064113106713},10339.09300013639,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":146921.3450946201},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":148282.55209551373},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":149638.65433511822},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":151147.80420181161},146921.3450946201,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*AI163*1000)","v":172486.54724136696},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*AJ163*1000)","v":226201.10225341158},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*AK163*1000)","v":228796.87831004319},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*AL163*1000)","v":231611.10513912226},172486.54724136696,{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-6.8057343880453258},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.0442116381054243},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.2908983882788574},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.5460930268601567},-6.8057343880453258,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,1.1740060447328629,1.5254734900145765,1.5289958288294201,1.5323484609136404,1.1740060447328629,0,0,0,0,0,null,8.3237028571559978E-3,1.0815607044203347E-2,1.0840580426400589E-2,1.086435058787771E-2,8.3237028571559978E-3,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-7.9899733104113881},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-10.745758111982056},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-11.147753224097611},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-11.563244035620174},-7.9899733104113881,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,7.0899999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*AI168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*AJ168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*AK168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*AL168*1000)","v":0},0,{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59097790668441463,null,{"$f":"+G168","v":1},0,null,7.0899999999999999E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(M169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(N169=0,0,$E169*$G$3*$G169/$N$136)","v":0},{"$f":"IF(O169=0,0,$E169*$H$3*$G169/$O$136)","v":0},{"$f":"IF(P169=0,0,$E169*$I$3*$G169/$P$136)","v":0},{"$f":"IF(Q169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*$H169/$R$136)","v":0},{"$f":"IF(S169=0,0,$E169*$G$3*$H169/$S$136)","v":0},{"$f":"IF(T169=0,0,$E169*$H$3*$H169/$T$136)","v":0},{"$f":"IF(U169=0,0,$E169*$I$3*$H169/$U$136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59097790668441463,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.59097790668441463,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.59097790668441463,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.1150980417706968},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+X20","v":1.1847972174146388},{"$f":"+Y20","v":1.5253886351416199},{"$f":"+Z20","v":1.5136146143873039},{"$f":"+AA20","v":1.5019871927018762},{"$f":"+X194","v":1.1847972174146388},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.20668473533946352},null,{"$f":"+G80","v":0.92},{"$f":"+H80","v":0.08},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+X80","v":1.187904149563807},{"$f":"+Y80","v":1.5293205562207381},{"$f":"+Z80","v":1.5174423857936772},{"$f":"+AA80","v":1.505713984361825},{"$f":"+X195","v":1.187904149563807},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M15","v":4.5822569856388724E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":323.98094454059162},{"$f":"+SUM(N197,N201,N205)","v":332.29926976506351},341.27459216444089,350.75466425311043,{"$f":"+SUM(Q197,Q201,Q205)","v":323.98094454059162},{"$f":"+SUM(R197,R201,R205)","v":0},0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/M196)","v":1.1860999598144941},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/N196)","v":1.5269300087083759},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/O196)","v":1.5149801937212377},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/P196)","v":1.50316961790196},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":1.1860999598144941},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":384.27378530025766},384.2737853002576,384.2737853002576,384.27378530025749,{"$f":"+SUM(AX197,AX201,AX205)","v":384.27378530025766},{"$f":"+SUM(AY197,AY201,AY205)","v":0},{"$f":"+SUM(AZ197,AZ201,AZ205)","v":0},{"$f":"+SUM(BA197,BA201,BA205)","v":0},{"$f":"+SUM(BB197,BB201,BB205)","v":0},{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.5822569856388724E-5},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0000000000000001E-3},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":323.98094454059162},332.29926976506351,341.27459216444089,350.75466425311043,323.98094454059162,0,0,0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":1.1860999598144941},{"$f":"IF(N197=0,0,$E197*$F$3*$G197/$N$196)","v":1.1564087563958243},{"$f":"IF(O197=0,0,$E197*$F$3*$G197/$O$196)","v":1.1259958816831517},{"$f":"IF(P197=0,0,$E197*$F$3*$G197/$P$196)","v":1.0955628661945866},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":1.1860999598144941},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,8.3026997187014596E-3,8.0948612947707704E-3,7.8819711717820623E-3,7.6689400633621063E-3,8.3026997187014596E-3,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":384.27378530025766},{"$f":"+SUM(AU198:AU200)","v":384.2737853002576},384.2737853002576,384.27378530025749,384.27378530025766,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0000000000000001E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":77.297068395565944},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":79.290485454658565},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":81.444827606686673},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":83.72245640021454},{"$f":"+M198","v":77.297068395565944},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(M198=0,0,$E198*$F$3*$G198/$M$196)","v":1.1860999598144941},{"$f":"IF(N198=0,0,$E198*$F$3*$G198/$N$196)","v":1.1564087563958243},{"$f":"IF(O198=0,0,$E198*$F$3*$G198/$O$196)","v":1.1259958816831517},{"$f":"IF(P198=0,0,$E198*$F$3*$G198/$P$196)","v":1.0955628661945866},{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":1.1860999598144941},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,8.3026997187014596E-3,8.0948612947707704E-3,7.8819711717820623E-3,7.6689400633621063E-3,8.3026997187014596E-3,0,0,0,0,0,null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":91.682049717758986},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":91.69221167864292},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":91.706540469523446},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":91.723214298670356},{"$f":"+AT198","v":91.682049717758986},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0000000000000001E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":99.390554457872383},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":101.93890151352909},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":104.68711927029759},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":107.58903099530497},99.390554457872383,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},null,1.1860999598144941,1.1564087563958243,1.1259958816831517,1.0955628661945866,1.1860999598144941,0,0,0,0,0,null,{"$f":"+$J199*X199","v":8.3026997187014596E-3},{"$f":"+$J199*Y199","v":8.0948612947707704E-3},{"$f":"+$J199*Z199","v":7.8819711717820623E-3},{"$f":"+$J199*AA199","v":7.6689400633621063E-3},{"$f":"+$J199*AB199","v":8.3026997187014596E-3},{"$f":"+AC199*$K199","v":0},{"$f":"+AD199*$K199","v":0},{"$f":"+AE199*$K199","v":0},{"$f":"+AF199*$K199","v":0},{"$f":"+AC199*$K199","v":0},null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":117.88713264842272},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":117.88303832761659},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":117.877265163628},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":117.87054716831452},117.88713264842272,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.0000000000000001E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":147.29332168715334},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":151.06988279687585},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":155.14264528745662},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":159.44317685759091},147.29332168715334,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},null,1.1860999598144941,1.1564087563958243,1.1259958816831517,1.0955628661945866,1.1860999598144941,0,0,0,0,0,null,8.3026997187014596E-3,8.0948612947707704E-3,7.8819711717820623E-3,7.6689400633621063E-3,8.3026997187014596E-3,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":174.70460293407595},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":174.69853529399811},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":174.68997966710617},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":174.68002383327266},174.70460293407595,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+M202","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},{"$f":"+AY202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+M206","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},{"$f":"+AY206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5822569856388724E-5,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M16","v":2.0764382961119328E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":1469.5724783078097},1487.1289853726046,1504.9344957014312,1524.3406157599313,1469.5724783078097,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":1.1849208364112687},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":1.5461067167579832},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":1.5568002848690146},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":1.5673609079795516},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":1.1849208364112687},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":1741.3270501634706},2299.2601129700683,2342.8824516171944,2389.1918915875945,1741.3270501634706,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.0764382961119328E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.79E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":1469.5724783078097},1487.1289853726046,1504.9344957014312,1524.3406157599313,1469.5724783078097,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,0,null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":1741.3270501634706},2299.2601129700683,2342.8824516171944,2389.1918915875945,1741.3270501634706,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.0764382961119328E-4},null,1,0,null,{"$f":"+J210","v":7.79E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":1100.5514519779065},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":1113.8723459218847},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":1127.415285816903},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":1142.1676769206181},{"$f":"+M211","v":1100.5514519779065},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,0,null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":1304.066346991297},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":1722.1655156407976},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":1755.1604381254358},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":1790.188967163195},1304.066346991297,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J211","v":7.79E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0.33695349754922493},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0.34564944306547152},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0.35504985779856746},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0.36498973493670728},0.33695349754922493,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,{"$f":"IF(R212=0,0,$E212*$F$3*$H212/R212)","v":0},null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0.39926322014772997},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0.53441092556718162},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0.55274171976351305},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0.57207064235361338},0.39926322014772997,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":367.21098844406652},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":371.4205559722252},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":375.65623839021487},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":380.28097187370827},367.21098844406652,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,0,null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":435.11595156655204},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":574.25581633064178},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":584.82173893870902},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":596.0375293633216},435.11595156655204,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":8.103887997529511E-3},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":8.3133631556126606E-3},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":8.5399396463545496E-3},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":8.7795990740841406E-3},8.103887997529511E-3,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,0,null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":9.6024657442159086E-3},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":1.2853346613741079E-2},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":1.3294980474208953E-2},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":1.3760800376452951E-2},9.6024657442159086E-3,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":1.4649805002898602},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":1.4821206722735818},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":1.4993816968683535},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":1.5181976315941359},1.4649805002898602,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.1849208364112687,1.5461067167579832,1.5568002848690146,1.5673609079795516,1.1849208364112687,0,0,0,0,0,null,9.2305333156437828E-3,1.2044171323544689E-2,1.2127474219129623E-2,1.2209741473160706E-2,9.2305333156437828E-3,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":1.7358859197296601},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":2.2915167264480427},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":2.3342378528120391},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":2.3795636183477895},1.7358859197296601,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0764382961119328E-4,null,1,0,null,7.79E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0764382961119328E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0764382961119328E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.0764382961119328E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.0764382961119328E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},{"$f":"+SUM(AU266:AU267)","v":0},{"$f":"+SUM(AV266:AV267)","v":0},{"$f":"+SUM(AW266:AW267)","v":0},{"$f":"+SUM(AX266:AX267)","v":0},0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"CPERDP","index":15,"n_rows":379,"n_cols":55,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,34,5,54],[7,38,8,38],[7,43,8,43],[7,49,8,49],[7,54,8,54],[7,39,7,42],[7,50,7,53],[7,45,7,48],[7,34,7,37],[7,21,8,21],[7,17,7,20],[7,32,8,32],[7,28,7,31],[5,1,5,2],[5,6,5,10],[5,12,5,28],[7,9,7,10],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,23,7,26],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Pérdida de Potencia en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdida de Potencia en Distribución - EDECHI"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"BC7","v":"OK"},null,null,null,"Costo Pérdida Potencia",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":0}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+S9","v":"2027/2028"},{"$f":"+T9","v":"2028/2029"},{"$f":"+U9","v":"2029/2030"},null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,{"$f":"+AC9","v":"2026/2027"},{"$f":"+AD9","v":"2027/2028"},{"$f":"+AE9","v":"2028/2029"},{"$f":"+AF9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,{"$f":"+AT9","v":"2026/2027"},{"$f":"+AU9","v":"2027/2028"},{"$f":"+AV9","v":"2028/2029"},{"$f":"+AW9","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!L8","v":0},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY11","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+M12","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},null,{"$f":"+$J12*X12","v":0},{"$f":"+$J12*Y12","v":0},{"$f":"+$J12*Z12","v":0},{"$f":"+$J12*AA12","v":0},{"$f":"+$J12*AB12","v":0},{"$f":"+AC12*$K12","v":0},{"$f":"+AD12*$K12","v":0},{"$f":"+AE12*$K12","v":0},{"$f":"+AF12*$K12","v":0},{"$f":"+AC12*$K12","v":0},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+AT12","v":0},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":0},0]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+M13","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/$M$11)","v":0},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/$N$11)","v":0},{"$f":"IF(O13=0,0,$E13*$F$3*$G13/$O$11)","v":0},{"$f":"IF(P13=0,0,$E13*$F$3*$G13/$P$11)","v":0},{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},null,{"$f":"+$J13*X13","v":0},{"$f":"+$J13*Y13","v":0},{"$f":"+$J13*Z13","v":0},{"$f":"+$J13*AA13","v":0},{"$f":"+$J13*AB13","v":0},{"$f":"+AC13*$K13","v":0},{"$f":"+AD13*$K13","v":0},{"$f":"+AE13*$K13","v":0},{"$f":"+AF13*$K13","v":0},{"$f":"+AC13*$K13","v":0},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+AT13","v":0},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0},{"$f":"+AY13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+M14","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/$M$11)","v":0},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/$N$11)","v":0},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/$O$11)","v":0},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/$P$11)","v":0},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC14*$K14","v":0},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+AT14","v":0},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0},0]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L9","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":0},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":0},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":0},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":0},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":0},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":0},0]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L10","v":0},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":0},0]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+M18","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/$M$16)","v":0},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/$N$16)","v":0},{"$f":"IF(O18=0,0,$E18*$F$3*$G18/$O$16)","v":0},{"$f":"IF(P18=0,0,$E18*$F$3*$G18/$P$16)","v":0},{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},null,{"$f":"+$J18*X18","v":0},{"$f":"+$J18*Y18","v":0},{"$f":"+$J18*Z18","v":0},{"$f":"+$J18*AA18","v":0},{"$f":"+$J18*AB18","v":0},{"$f":"+AC18*$K18","v":0},{"$f":"+AD18*$K18","v":0},{"$f":"+AE18*$K18","v":0},{"$f":"+AF18*$K18","v":0},{"$f":"+AC18*$K18","v":0},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+AT18","v":0},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":0},{"$f":"+AY18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/$M$16)","v":0},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/$N$16)","v":0},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/$O$16)","v":0},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/$P$16)","v":0},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":0},0]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L11","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT22:AT31)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":0},0]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":0},0]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*AJ55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*AJ44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*AJ33+Clientes!U66*Límites!$B$6*12*AJ22)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*AK55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*AK44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*AK33+Clientes!V66*Límites!$B$6*12*AK22)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*AL55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*AL44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*AL33+Clientes!W66*Límites!$B$6*12*AL22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L12","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":0},{"$f":"+AY77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+M78","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},null,{"$f":"+$J78*X78","v":0},{"$f":"+$J78*Y78","v":0},{"$f":"+$J78*Z78","v":0},{"$f":"+$J78*AA78","v":0},{"$f":"+$J78*AB78","v":0},{"$f":"+AC78*$K78","v":0},{"$f":"+AD78*$K78","v":0},{"$f":"+AE78*$K78","v":0},{"$f":"+AF78*$K78","v":0},{"$f":"+AC78*$K78","v":0},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+AT78","v":0},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":0},{"$f":"+AY78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},null,{"$f":"+$J79*X79","v":0},{"$f":"+$J79*Y79","v":0},{"$f":"+$J79*Z79","v":0},{"$f":"+$J79*AA79","v":0},{"$f":"+$J79*AB79","v":0},{"$f":"+AC79*$K79","v":0},{"$f":"+AD79*$K79","v":0},{"$f":"+AE79*$K79","v":0},{"$f":"+AF79*$K79","v":0},0,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":0},0]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L13","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":0},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":0},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":0},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT82:AT91)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+M82","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+AT82","v":0},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":0},0]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J82","v":0},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":0},0]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G83","v":0},1,null,0,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0},null,0,1,null,0,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT93:AT102)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":0},0]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J93","v":0},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":0},0]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G99","v":0},1,null,0,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT104:AT113)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":0},0]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J104","v":0},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":0},0]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,{"$f":"IF(Q112=0,0,$E112*$F$3*$G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT115:AT124)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":0},0]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G131","v":0},1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L14","v":0},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":0},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":0},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":0},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J137","v":0},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+M138","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,0,0,0,{"$f":"+$J138*AA138","v":0},0,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+AT138","v":0},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J138","v":0},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},{"$f":"+AY142","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},0,0,0,0,{"$f":"+AC143*$K143","v":0},0,0,0,0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J148","v":0},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+M149","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+AT149","v":0},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J149","v":0},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},0,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":0},0,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G152","v":1},0,null,0,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J159","v":0},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+M160","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+AT160","v":0},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J160","v":0},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},0,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI163*(Energía!Z163-Clientes!T163*Límites!$C$8*12)+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T163*12+AI141*Clientes!T163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AJ163*(Energía!AA163-Clientes!U163*Límites!$C$8*12)+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U163*12+AJ141*Clientes!U163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AK163*(Energía!AB163-Clientes!V163*Límites!$C$8*12)+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V163*12+AK141*Clientes!V163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AL163*(Energía!AC163-Clientes!W163*Límites!$C$8*12)+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W163*12+AL141*Clientes!W163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+AT163","v":0},{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI168*(Energía!Z168-Clientes!T168*Límites!$C$8*12)+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T168*12+AI146*Clientes!T168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AJ168*(Energía!AA168-Clientes!U168*Límites!$C$8*12)+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U168*12+AJ146*Clientes!U168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AK168*(Energía!AB168-Clientes!V168*Límites!$C$8*12)+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V168*12+AK146*Clientes!V168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AL168*(Energía!AC168-Clientes!W168*Límites!$C$8*12)+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W168*12+AL146*Clientes!W168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+AT168","v":0},{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G168","v":1},0,null,0,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},null,{"$f":"+$J192*X192","v":0},{"$f":"+$J192*Y192","v":0},{"$f":"+$J192*Z192","v":0},{"$f":"+$J192*AA192","v":0},{"$f":"+$J192*AB192","v":0},{"$f":"+AC192*$K192","v":0},{"$f":"+AD192*$K192","v":0},{"$f":"+AE192*$K192","v":0},{"$f":"+AF192*$K192","v":0},{"$f":"+AC192*$K192","v":0},null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(M194=0,0,$E194*$F$3*$G194/M194)","v":0},{"$f":"IF(N194=0,0,$E194*$G$3*$G194/N194)","v":0},{"$f":"IF(O194=0,0,$E194*$H$3*$G194/O194)","v":0},{"$f":"IF(P194=0,0,$E194*$I$3*$G194/P194)","v":0},{"$f":"+X194","v":0},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(M195=0,0,$E195*$F$3*$G195/M195)","v":0},{"$f":"IF(N195=0,0,$E195*$G$3*$G195/N195)","v":0},{"$f":"IF(O195=0,0,$E195*$H$3*$G195/O195)","v":0},{"$f":"IF(P195=0,0,$E195*$I$3*$G195/P195)","v":0},{"$f":"+X195","v":0},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L15","v":0},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,0,0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/$M$196)","v":0},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/$N$196)","v":0},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/$O$196)","v":0},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/$P$196)","v":0},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":0},0,0,0,{"$f":"+SUM(AX197,AX201,AX205)","v":0},{"$f":"+SUM(AY197,AY201,AY205)","v":0},0,0,0,{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":0},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":0},0,0,0,0,0,{"$f":"+SUM(S198:S200)","v":0},0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0},{"$f":"IF(N197=0,0,$E197*$G$3*$G197/$N$196)","v":0},{"$f":"IF(O197=0,0,$E197*$H$3*$G197/$O$196)","v":0},{"$f":"IF(P197=0,0,$E197*$I$3*$G197/$P$196)","v":0},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":0},{"$f":"+SUM(AU198:AU200)","v":0},0,0,0,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":0},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+M198","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,0,0,0,0,{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,{"$f":"+$J198*X198","v":0},{"$f":"+$J198*Y198","v":0},{"$f":"+$J198*Z198","v":0},{"$f":"+$J198*AA198","v":0},{"$f":"+$J198*AB198","v":0},{"$f":"+AC198*$K198","v":0},{"$f":"+AD198*$K198","v":0},{"$f":"+AE198*$K198","v":0},{"$f":"+AF198*$K198","v":0},{"$f":"+AC198*$K198","v":0},null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+AT198","v":0},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},0]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+AT206","v":0},{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},0]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L16","v":0},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":0},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":0},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":0},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":0},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":0},null,1,0,null,{"$f":"+J210","v":0},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+M211","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":0},0,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J211","v":0},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R218=0,0,$E218*$F$3*$H218/R218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R284=0,0,$E284*$F$3*$H284/R284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"Límites","index":16,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,1,3,4]]}
[{"$f":"+\"Tablero de límites de bloques y escalones\"&\" - \"&PremisaCosto!A2","v":"Tablero de límites de bloques y escalones - EDECHI"}]
[]
[]
[null,"Límites superiores bloques/escalones (MWh mes)"]
["Límites Consumo por Categorias","1°","2°","3°","4°"]
[{"$f":"+[1]Límites!A6","v":"MTD"},{"$f":"+[1]Límites!H6","v":999.99900000000002},{"$f":"+[1]Límites!I6","v":999.99900000000002},{"$f":"+[1]Límites!J6","v":999.99900000000002},{"$f":"+[1]Límites!K6","v":999.99900000000002}]
[{"$f":"+[1]Límites!A7","v":"BTD"},{"$f":"+[1]Límites!H7","v":10},{"$f":"+[1]Límites!I7","v":30},{"$f":"+[1]Límites!J7","v":50},{"$f":"+[1]Límites!K7","v":999.99900000000002}]
[{"$f":"+[1]Límites!A8","v":"BTS"},{"$f":"+[1]Límites!H8","v":0.3},{"$f":"+[1]Límites!I8","v":0.75},{"$f":"+[1]Límites!J8","v":999.99900000000002},{"$f":"+[1]Límites!K8","v":999.99900000000002}]
[{"$f":"+[1]Límites!A9","v":"BTS Prepago"},{"$f":"+[1]Límites!H9","v":999.99900000000002},{"$f":"+[1]Límites!I9","v":999.99900000000002},{"$f":"+[1]Límites!J9","v":999.99900000000002},{"$f":"+[1]Límites!K9","v":999.99900000000002}]
[{"$f":"+[1]Límites!A10","v":"BTSH"},{"$f":"+[1]Límites!H10","v":0.3},{"$f":"+[1]Límites!I10","v":0.75},{"$f":"+[1]Límites!J10","v":999.99900000000002},{"$f":"+[1]Límites!K10","v":999.99900000000002}]
[{"$f":"+[1]Límites!A11","v":"X3D"},{"$f":"+[1]Límites!H11","v":999.99900000000002},{"$f":"+[1]Límites!I11","v":999.99900000000002},{"$f":"+[1]Límites!J11","v":999.99900000000002},{"$f":"+[1]Límites!K11","v":999.99900000000002}]
[]
["Punto de Corte Subcategorías subsidiadas","MWh mes"]
[{"$f":"+[1]Límites!A14","v":"Jubilados - 2"},{"$f":"[1]Límites!H14","v":0.6}]
[{"$f":"+[1]Límites!A15","v":"Discapacitados- 2"},{"$f":"[1]Límites!H15","v":0.6}]
[{"$f":"+[1]Límites!A16","v":"x2"},{"$f":"[1]Límites!H16","v":0.6}]

{"sheet":"Costos","index":17,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,0,72,7]]}
[{"$f":"+\"Costos\"&\" - \"&PremisaCosto!A2","v":"Costos - EDECHI"}]
[]
[]
["Costos para Asignacion siguiendo Regimen Tarifario","u.m.","Abv.",null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["COMPONENTE DE COSTO DE DISTRIBUCION"]
["Cobros Conexión","$/año","CXC",null,{"$f":"+E39","v":109068.56290606828},{"$f":"+F39","v":112735.03823004897},{"$f":"+G39","v":116522.49623800474},{"$f":"+H39","v":120435.01151985956}]
["AT","$/año","CUSP, CUSOFP",null,{"$f":"+E36","v":9517284.7134077474},11108881.128607078,11257588.40177373,11629576.232434891]
["MT","$/año","CUSP, CUSOFP",null,38140601.934588239,44518938.523291543,45114884.224341877,46605628.717229731]
["BT","$/año","CUSP, CUSOFP",null,5366687.2018572008,6264170.083706771,6348024.4017983861,6557784.0538600162]
["COMPONENTE DE COSTO POR PERDIDAS EN REDES DISTRIBUCION",null,null,null,null,null,null,null,null,{"$f":"8%*0","v":0}]
["Costo Total Perdida Energia en Distribucion p","$/año","CPEP",null,{"$f":"+E60+E53+(J13-E13)*(1-J14)","v":3174258.9929159572},{"$f":"+F60+F53+(K13-F13)*(1-K14)","v":4194100.5867336942},{"$f":"+G60+G53+(L13-G13)*(1-L14)","v":4275484.924957837},{"$f":"+H60+H53+(M13-H13)*(1-M14)","v":4361953.7063038368},null,{"$f":"+E60+E53","v":1935812.9954624169},{"$f":"+F60+F53","v":2563635.0917090341},2616249.4957014308,2672145.3233088055]
["Costo Total Perdida Energia en Distribucion fp","$/año","CPEFP",null,{"$f":"+E65+E54+(J13-E13)*J14","v":5211865.7160342317},{"$f":"+F65+F54+(K13-F13)*K14","v":6878995.6727379356},{"$f":"+G65+G54+(L13-G13)*L14","v":7007693.8528761603},{"$f":"+H65+H54+(M13-H13)*M14","v":7144248.5057305098},null,{"$f":"+E65+E54","v":3178441.773724298},{"$f":"+F65+F54","v":4204771.5207707109},4288139.4345690664,4376587.0796735901]
["Costos Perdida Potencia","$/año","CPP",null,{"$f":"+(E68+E47)*0+$J$10*SUM(J11:J13)","v":0},{"$f":"+(F68+F47)*0+$J$10*SUM(K11:K13)","v":0},{"$f":"+(G68+G47)*0+$J$10*SUM(L11:L13)","v":0},{"$f":"+(H68+H47)*0+$J$10*SUM(M11:M13)","v":0},null,{"$f":"+E68+E47","v":3271869.9397634743},{"$f":"+F68+F47","v":4304689.6469918843},4378789.8475634996,4457469.8090519505]
["COMPONENTE DE COSTO DE COMERCIALIZACION",null,null,null,null,null,null,null,null,{"$f":"+J12/SUM(J11:J12)","v":0.62148678882294794},{"$f":"+K12/SUM(K11:K12)","v":0.62123506484049817},{"$f":"+L12/SUM(L11:L12)","v":0.62107443220193392},{"$f":"+M12/SUM(M11:M12)","v":0.62090413275184186}]
["Cobros fijos - Comercializacion Fijo","$/año","CCOF",null,{"$f":"+E41","v":6746881.9200424366},{"$f":"+F41","v":6973329.2738828035},7207400.0958128963,7449350.4403726226]
["IMP neto - Comercializacion Variable","$/año","CCOV",null,7905934.2904855572,10088228.608279407,10442092.571398659,10790997.804570656]
["COMPONENTE DE COSTO DE TRANSMISION"]
["Sistema Transmision","$/año","CUCOST",null,{"$f":"+E46","v":8759247.9086816777},{"$f":"+F46","v":8596990.9396252111},{"$f":"+G46","v":8597073.6712795123},{"$f":"+H46","v":8597168.0235322695}]
["COMPONENTE DE COSTO POR PERDIDAS EN TRANSMISION"]
["Costos Perdida Transmision","$/año","CPST",null,{"$f":"+E49","v":114614.85790798537},{"$f":"+F49","v":112571.85304146279},{"$f":"+G49","v":112575.6090123771},{"$f":"+H49","v":112579.51660055606}]
["COMPONENTE DE COSTO DE GENERACION"]
["Costos Generacion Energia P","$/año","CEGP",null,{"$f":"+E57+E30-E29","v":28481355.636952125},{"$f":"+F57+F30-F29","v":29048872.630035803},29649536.668982461,30288107.474198364]
["Costos Generacion Energia FP","$/año","CEGFP",null,{"$f":"+E63","v":47370382.289263949},{"$f":"+F63","v":48343978.923841149},{"$f":"+G63","v":49377108.596159302},{"$f":"+H63","v":50474404.484953247}]
["Costo Generacion Potencia","$/año","CPG",null,{"$f":"+E67*0+E29","v":39779997.2303643},{"$f":"+F67*0+F29","v":40584659.865864247},41437402.341725335,42343543.647094436]
["COMPONENTE DE COSTO DE ALUMBRADO PUBLICO"]
["Servicio de AP","$/año","CSAP",null,{"$f":"+E43","v":1213225.4730579597},{"$f":"+F43","v":1335086.2737934319},{"$f":"+G43","v":1307740.6907507998},{"$f":"+H43","v":1280226.9417256652}]
["Costos Consumo Energía AP","$/año","CCAP",null,{"$f":"+E59+E64","v":2783591.7851322745},{"$f":"+F59+F64","v":2798247.0945641897},{"$f":"+G59+G64","v":2812979.562613864},{"$f":"+H59+H64","v":2827789.5955130672}]
["Check: Costos Económicos = Costos Asignados Régimen Tarifario",null,null,null,{"$f":"+SUM(E6:E27)-E32","v":0},{"$f":"+SUM(F6:F27)-F32","v":0},{"$f":"+SUM(G6:G27)-G32","v":0},{"$f":"+SUM(H6:H27)-H32","v":0}]
["Costo Generacion Potencia Permitido ASEP",null,null,null,{"$f":"(Balance!F74)*$K$30*12*1000","v":39779997.2303643},{"$f":"(Balance!G74)*$K$30*12*1000","v":40584659.865864247},{"$f":"(Balance!H74)*$K$30*12*1000","v":41437402.341725335},{"$f":"(Balance!I74)*$K$30*12*1000","v":42343543.647094436},null,null,"Precio CPG","CPOTGEN","Verificación"]
["Costo Generacion Potencia Real",null,null,null,{"$f":"+E67","v":39714551.320229992},{"$f":"+F67","v":40517890.127620392},41369229.674589358,42273880.199501716,null,null,16,{"$f":"+CPOTGEN!F3","v":39779997.2303643},{"$f":"+L30-SUM(L35:Q35)*2","v":2744968.2745373398}]
["Resumen de Costos Económicos","u.m.",null,null,{"$f":"+E4","v":"2026/2027"},{"$f":"+F4","v":"2027/2028"},{"$f":"+G4","v":"2028/2029"},{"$f":"+H4","v":"2029/2030"}]
["COSTO TOTAL","$/año",null,null,{"$f":"+E33+E44+E55","v":204674998.51359773},{"$f":"+F33+F44+F55","v":220959786.49623477},{"$f":"+G33+G44+G55","v":225064108.10972118},{"$f":"+H33+H44+H55","v":230583794.15563971},null,null,null,"DMG mensual"]
["COSTOS DE DISTRIBUCION","$/año",null,null,{"$f":"+E34+E40+E43","v":68999684.096345216},{"$f":"+F34+F40+F43","v":80401368.929791078},{"$f":"+G34+G40+G43","v":81794252.882114336},{"$f":"+H34+H40+H43","v":84433999.201713443},null,null,null,{"$f":"+[1]PremisaCosto!C81","v":196.19435104741657},{"$f":"+[1]PremisaCosto!D81","v":203.34255097806729},{"$f":"+[1]PremisaCosto!E81","v":198.34428091107466},{"$f":"+[1]PremisaCosto!F81","v":191.21125164865734},{"$f":"+[1]PremisaCosto!G81","v":177.75016760633514},{"$f":"+[1]PremisaCosto!H81","v":190.50205267804142}]
["Costos de Sistema Distribución","$/año",null,null,{"$f":"+E35+E39","v":53133642.412759259},{"$f":"+F35+F39","v":62004724.773835443},{"$f":"+G35+G39","v":62837019.524151996},{"$f":"+H35+H39","v":64913424.015044495},null,null,null,"CPOTGEN"]
["Costos por Uso Red","$/año",null,null,{"$f":"+E36+E37+E38","v":53024573.849853188},{"$f":"+F36+F37+F38","v":61891989.735605396},{"$f":"+G36+G37+G38","v":62720497.027913988},{"$f":"+H36+H37+H38","v":64792989.003524639},null,null,16,{"$f":"+L33*$K$35*1000","v":3139109.6167586651},{"$f":"+M33*$K$35*1000","v":3253480.8156490768},3173508.4945771946,{"$f":"+O33*$K$35*1000","v":3059380.0263785175},2844002.6817013621,3048032.8428486628]
["Costos Uso AT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E91","v":9517284.7134077474},{"$f":"+(PremisaCosto!G$15-F$39)*$E91","v":11108881.128607078},{"$f":"+(PremisaCosto!H$15-G$39)*$E91","v":11257588.40177373},{"$f":"+(PremisaCosto!I$15-H$39)*$E91","v":11629576.232434891}]
["Costos Uso MT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E92","v":38140601.934588239},{"$f":"+(PremisaCosto!G$15-F$39)*$E92","v":44518938.523291543},{"$f":"+(PremisaCosto!H$15-G$39)*$E92","v":45114884.224341877},{"$f":"+(PremisaCosto!I$15-H$39)*$E92","v":46605628.717229731}]
["Costos Uso BT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E93","v":5366687.2018572008},{"$f":"+(PremisaCosto!G$15-F$39)*$E93","v":6264170.083706771},{"$f":"+(PremisaCosto!H$15-G$39)*$E93","v":6348024.4017983861},{"$f":"+(PremisaCosto!I$15-H$39)*$E93","v":6557784.0538600162}]
["Costos de Conexión","$/año",null,null,{"$f":"+E89","v":109068.56290606828},{"$f":"+F89","v":112735.03823004897},{"$f":"+G89","v":116522.49623800474},{"$f":"+H89","v":120435.01151985956}]
["Costos de Comercialización","$/año",null,null,{"$f":"+E41+E42","v":14652816.210527994},{"$f":"+F41+F42","v":17061557.88216221},{"$f":"+G41+G42","v":17649492.667211555},{"$f":"+H41+H42","v":18240348.24494328}]
["Costos Comercialización Fijos","$/año",null,null,{"$f":"+E75","v":6746881.9200424366},{"$f":"+F75","v":6973329.2738828035},{"$f":"+G75","v":7207400.0958128963},{"$f":"+H75","v":7449350.4403726226}]
["Costos Comercialización Variables","$/año",null,null,{"$f":"+PremisaCosto!F22-E41","v":7905934.2904855572},{"$f":"+PremisaCosto!G22-F41","v":10088228.608279407},{"$f":"+PremisaCosto!H22-G41","v":10442092.571398659},{"$f":"+PremisaCosto!I22-H41","v":10790997.804570656}]
["Costos de Alumbrado Publico","$/año",null,null,{"$f":"+PremisaCosto!F29","v":1213225.4730579597},{"$f":"+PremisaCosto!G29","v":1335086.2737934319},{"$f":"+PremisaCosto!H29","v":1307740.6907507998},{"$f":"+PremisaCosto!I29","v":1280226.9417256652}]
["COSTOS DE TRANSMISION","$/año",null,null,{"$f":"+E45+E48","v":9472529.098548336},{"$f":"+F45+F48","v":9472529.0985483378},{"$f":"+G45+G48","v":9472529.0985483378},{"$f":"+H45+H48","v":9472529.0985483378}]
["Costos del Sistema de Transmisión","$/año",null,null,{"$f":"+E46+E47","v":9350476.9929136038},{"$f":"+F46+F47","v":9350476.9929136038},{"$f":"+G46+G47","v":9350476.9929136038},{"$f":"+H46+H47","v":9350476.9929136038}]
["Costos del Sistema de Transmisión asociado a Dem. Coinc. sin Pérdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42-E47","v":8759247.9086816777},{"$f":"+PremisaCosto!G42-F47","v":8596990.9396252111},{"$f":"+PremisaCosto!H42-G47","v":8597073.6712795123},{"$f":"+PremisaCosto!I42-H47","v":8597168.0235322695}]
["Costos Capacidad Transmisión por Perdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42*((Balance!F70-Balance!F$74)/Balance!F70)","v":591229.08423192555},{"$f":"+PremisaCosto!G42*((Balance!G70-Balance!G$74)/Balance!G70)","v":753486.05328839261},{"$f":"+PremisaCosto!H42*((Balance!H70-Balance!H$74)/Balance!H70)","v":753403.32163409085},{"$f":"+PremisaCosto!I42*((Balance!I70-Balance!I$74)/Balance!I70)","v":753308.96938133484}]
["Costos de Perdidas de Transmisión","$/año",null,null,{"$f":"+E49+E52","v":122052.1056347328},{"$f":"+F49+F52","v":122052.10563473331},{"$f":"+G49+G52","v":122052.10563473337},{"$f":"+H49+H52","v":122052.1056347336}]
["Costos Perdida de Energía en Transmisión","$/año",null,null,{"$f":"+E50+E51","v":114614.85790798537},{"$f":"+F50+F51","v":112571.85304146279},{"$f":"+G50+G51","v":112575.6090123771},{"$f":"+H50+H51","v":112579.51660055606}]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"Balance!F58*PremisaCosto!F$46*Balance!F34*Balance!F25","v":41573.765661258025},{"$f":"Balance!G58*PremisaCosto!G$46*Balance!G34*Balance!G25","v":40838.38606450615},{"$f":"Balance!H58*PremisaCosto!H$46*Balance!H34*Balance!H25","v":40844.575599471929},{"$f":"Balance!I58*PremisaCosto!I$46*Balance!I34*Balance!I25","v":40851.836064639021}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"Balance!F60*PremisaCosto!F$47*Balance!F39*Balance!F25","v":73041.092246727349},{"$f":"Balance!G60*PremisaCosto!G$47*Balance!G39*Balance!G25","v":71733.466976956639},{"$f":"Balance!H60*PremisaCosto!H$47*Balance!H39*Balance!H25","v":71731.033412905177},{"$f":"Balance!I60*PremisaCosto!I$47*Balance!I39*Balance!I25","v":71727.680535917039}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución","$/año",null,null,{"$f":"+E53+E54","v":7437.2477267474333},{"$f":"+F53+F54","v":9480.2525932705121},{"$f":"+G53+G54","v":9476.496622356266},{"$f":"+H53+H54","v":9472.5890341775448}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46*(Balance!F34-1)","v":2815.0965193704019},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46*(Balance!G34-1)","v":3590.7872587858046},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46*(Balance!H34-1)","v":3590.8868633628044},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46*(Balance!I34-1)","v":3591.0193549969295}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución fp","$/año",null,null,{"$f":"(Balance!F65-Balance!F60)*PremisaCosto!F$47*(Balance!F39-1)","v":4622.1512073770309},{"$f":"(Balance!G65-Balance!G60)*PremisaCosto!G$47*(Balance!G39-1)","v":5889.4653344847075},{"$f":"(Balance!H65-Balance!H60)*PremisaCosto!H$47*(Balance!H39-1)","v":5885.6097589934625},{"$f":"(Balance!I65-Balance!I60)*PremisaCosto!I$47*(Balance!I39-1)","v":5881.5696791806149}]
["COSTOS DE GENERACION","$/año",null,null,{"$f":"+E56+E61+E66","v":126202785.31870419},{"$f":"+F56+F61+F66","v":131085888.46789536},{"$f":"+G56+G61+G66","v":133797326.12905851},{"$f":"+H56+H61+H66","v":136677265.85537794},null,{"$f":"+E55+E44","v":135675314.41725251}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E57+E60","v":30479799.446029484},{"$f":"+F57+F60","v":31675686.672729902},{"$f":"+G57+G60","v":32330367.944956504},{"$f":"+H57+H60","v":33026325.225744892},null,{"$f":"+J55/2","v":67837657.208626255}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E58+E59","v":28546801.547086436},{"$f":"+F58+F59","v":29115642.368279655},{"$f":"+G58+G59","v":29717709.336118437},{"$f":"+H58+H59","v":30357770.921791084}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+((Balance!F58)*PremisaCosto!F$46)","v":28546801.547086436},{"$f":"+((Balance!G58)*PremisaCosto!G$46)","v":29115642.368279655},{"$f":"+((Balance!H58)*PremisaCosto!H$46)","v":29717709.336118437},{"$f":"+((Balance!I58)*PremisaCosto!I$46)","v":30357770.921791084}]
["Costos Generación Energía p AP","$/año",null,null,0,0,0,0]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46","v":1932997.8989430466},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46","v":2560044.3044502484},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46","v":2612658.6088380679},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46","v":2668554.3039538087}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E62+E65","v":53327793.696913145},{"$f":"+F62+F65","v":55341108.073841564},{"$f":"+G62+G65","v":56472341.983583242},{"$f":"+H62+H65","v":57672899.590460725},null,{"$f":"+(E61+E56)/2","v":41903796.571471319}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E63+E64","v":50153974.074396223},{"$f":"+F63+F64","v":51142226.018405341},{"$f":"+G63+G64","v":52190088.158773169},{"$f":"+H63+H64","v":53302194.080466315}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+(Balance!F60-Energía!H192)*PremisaCosto!F$47","v":47370382.289263949},{"$f":"+(Balance!G60-Energía!I192)*PremisaCosto!G$47","v":48343978.923841149},{"$f":"+(Balance!H60-Energía!J192)*PremisaCosto!H$47","v":49377108.596159302},{"$f":"+(Balance!I60-Energía!K192)*PremisaCosto!I$47","v":50474404.484953247}]
["Costos Generación Energía fp AP","$/año",null,null,{"$f":"+Energía!H192*PremisaCosto!F$47","v":2783591.7851322745},{"$f":"+Energía!I192*PremisaCosto!G$47","v":2798247.0945641897},{"$f":"+Energía!J192*PremisaCosto!H$47","v":2812979.562613864},{"$f":"+Energía!K192*PremisaCosto!I$47","v":2827789.5955130672}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"+(Balance!F65-Balance!F60)*PremisaCosto!F$47","v":3173819.6225169208},{"$f":"+(Balance!G65-Balance!G60)*PremisaCosto!G$47","v":4198882.0554362265},{"$f":"+(Balance!H65-Balance!H60)*PremisaCosto!H$47","v":4282253.8248100728},{"$f":"+(Balance!I65-Balance!I60)*PremisaCosto!I$47","v":4370705.50999441}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+E67+E68","v":42395192.175761543},{"$f":"+F67+F68","v":44069093.721323885},{"$f":"+G67+G68","v":44994616.200518765},{"$f":"+H67+H68","v":45978041.039172329},null,{"$f":"+E66/2","v":21197596.087880772}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+(Balance!F74)*PremisaCosto!F$48","v":39714551.320229992},{"$f":"+(Balance!G74)*PremisaCosto!G$48","v":40517890.127620392},{"$f":"+(Balance!H74)*PremisaCosto!H$48","v":41369229.674589358},{"$f":"+(Balance!I74)*PremisaCosto!I$48","v":42273880.199501716}]
["Costos Perdida de Potencia","$/año",null,null,{"$f":"((Balance!F70-Balance!F$74)*PremisaCosto!F$48)","v":2680640.8555315486},{"$f":"((Balance!G70-Balance!G$74)*PremisaCosto!G$48)","v":3551203.5937034921},{"$f":"((Balance!H70-Balance!H$74)*PremisaCosto!H$48)","v":3625386.5259294091},{"$f":"((Balance!I70-Balance!I$74)*PremisaCosto!I$48)","v":3704160.8396706157}]
[]
["Energía Comprada","MWh/año",null,null,{"$f":"+Balance!F18","v":1205982.1793541836},{"$f":"+Balance!G18","v":1252119.2956954883},{"$f":"+Balance!H18","v":1277810.702253399},{"$f":"+Balance!I18","v":1305092.054179684}]
["Costo Monomico","$/MWh",null,null,{"$f":"(E44+E55)/E70","v":112.50192311291705},{"$f":"(F44+F55)/F70","v":112.25641043122066},{"$f":"(G44+G55)/G70","v":112.12134549738292},{"$f":"(H44+H55)/H70","v":111.9842807148104}]
[]
["CALCULOS AUXILIARES"]
["Costos Fijos Comercialización","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Cargo fijo total por comercialización","$/año",null,null,{"$f":"+[1]ITV_CCOMF!O7*PremisaCosto!$D$66","v":6746881.9200424366},{"$f":"+[1]ITV_CCOMF!P7*PremisaCosto!$D$66","v":6973329.2738828035},{"$f":"+[1]ITV_CCOMF!Q7*PremisaCosto!$D$66","v":7207400.0958128963},{"$f":"+[1]ITV_CCOMF!R7*PremisaCosto!$D$66","v":7449350.4403726226}]
["Costo por nuevas Conexiones","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A52","v":"BTS"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":106035.01233865425},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":109621.62422459607},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":113330.11041841292},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":117164.59124028179},null,{"$f":"+SUMPRODUCT(E77:H77,PremisaCosto!$F$84:$I$84)","v":365085.58760401438},{"$f":"+J77/SUM($J$77:$J$88)","v":0.97248548471221319}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":2006.5947332517421},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":2058.6634487632818},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":2109.9968537624891},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":2160.5592644776739},null,{"$f":"+SUMPRODUCT(E78:H78,PremisaCosto!$F$84:$I$84)","v":6828.6901999382835},{"$f":"+J78/SUM($J$77:$J$88)","v":1.8189713109791082E-2}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":16.435251241411031},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":16.861235708043864},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":17.281091352806449},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":17.694521844337711},null,{"$f":"+SUMPRODUCT(E79:H79,PremisaCosto!$F$84:$I$84)","v":55.928672103347594},1.4897827700261802E-4]
[{"$f":"+PremisaCosto!A55","v":"MTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":871.18517204801583},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":894.27090585782059},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":917.12910338531651},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":939.74769435587575},null,{"$f":"+SUMPRODUCT(E80:H80,PremisaCosto!$F$84:$I$84)","v":2967.1811538155443},7.9037373716516583E-3]
[{"$f":"+PremisaCosto!A56","v":"MTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":45.310082136194296},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":46.484471921197787},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":47.641965254892746},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":48.781745186074254},null,{"$f":"+SUMPRODUCT(E81:H81,PremisaCosto!$F$84:$I$84)","v":154.18886450520688},4.1071583685250659E-4]
[{"$f":"+PremisaCosto!A57","v":"ATD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":4.6239031119404544E-4},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":4.7437498287304598E-4},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":4.8618722592225227E-4},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":4.9781870333798E-4},null,{"$f":"+SUMPRODUCT(E82:H82,PremisaCosto!$F$84:$I$84)","v":1.5735005031974414E-3},4.1913634816135081E-9]
[{"$f":"+PremisaCosto!A58","v":"ATH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":9.2478062238808452},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":9.4874996574609494},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":9.7237445184450042},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":9.9563740667595884},null,{"$f":"+SUMPRODUCT(E83:H83,PremisaCosto!$F$84:$I$84)","v":31.470010063948756},8.3827269632269971E-5]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":1.6524573259027562},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":1.695287285863095},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":1.7375010327550029},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":1.7790687723926353},null,{"$f":"+SUMPRODUCT(E84:H84,PremisaCosto!$F$84:$I$84)","v":5.6232632277822328},1.4978794155154533E-5]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":83.1246027965758},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":85.950681884234555},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":88.875074097870794},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":91.901113055931091},null,{"$f":"+SUMPRODUCT(E85:H85,PremisaCosto!$F$84:$I$84)","v":286.27658687527901},7.6256043733812548E-4]
[{"$f":"+PremisaCosto!A61","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},null,{"$f":"+SUMPRODUCT(E86:H86,PremisaCosto!$F$84:$I$84)","v":0},0]
[{"$f":"+PremisaCosto!A62","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},null,{"$f":"+SUMPRODUCT(E87:H87,PremisaCosto!$F$84:$I$84)","v":0},0]
[{"$f":"+PremisaCosto!A63","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},null,{"$f":"+SUMPRODUCT(E88:H88,PremisaCosto!$F$84:$I$84)","v":0},0]
["Costo total por nuevas conexiones","$/año",null,null,{"$f":"+SUM(E77:E88)","v":109068.56290606828},{"$f":"+SUM(F77:F88)","v":112735.03823004897},{"$f":"+SUM(G77:G88)","v":116522.49623800474},{"$f":"+SUM(H77:H88)","v":120435.01151985956},null,{"$f":"+SUMPRODUCT(E89:H89,PremisaCosto!$F$84:$I$84)","v":375414.9479280443},1.0000000000000002]
["Costo Incremental Promedio","u.m.",null,null,"Asginación"]
["AT","%",null,null,{"$f":"+[1]CIP!C36","v":0.17948818863414776}]
["MT","%",null,null,{"$f":"+[1]CIP!C37","v":0.71930048966709126}]
["BT","%",null,null,{"$f":"+[1]CIP!C38","v":0.101211321698761}]

{"sheet":"Balance","index":18,"n_rows":105,"n_cols":9,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida\"&\" - \"&PremisaCosto!A2","v":"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida - EDECHI"}]
[]
[]
["Balance de Energía - Resumen","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Consumo Energía BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"BT\")","v":894088.30568509083},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"BT\")","v":886099.31212233775},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"BT\")","v":917015.0336552459},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"BT\")","v":933896.71268229454},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"BT\")","v":951682.56500761164},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"BT\")","v":970605.2760792214}]
["Total Cargas BT","MWh/año",null,{"$f":"+D5","v":894088.30568509083},886099.31212233775,917015.0336552459,933896.71268229454,951682.56500761164,970605.2760792214]
["Perdidas BT ","MWh/año",null,{"$f":"+D6/(1-D28)-D6","v":57828.974788788124},57312.252554093138,36269.524696147069,{"$f":"+G6/(1-G28)-G6","v":47830.378041286021},48756.78805038298,49740.987274247338]
["Energía Ingresada BT","MWh/año",null,{"$f":"+D7+D6","v":951917.28047387896},943411.56467643089,953284.55835139297,981727.09072358056,1000439.3530579946,1020346.2633534687]
["Consumo Energía MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"MT\")","v":205845.21451725057},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"MT\")","v":205256.35787675259},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"MT\")","v":213239.3577432099},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"MT\")","v":218699.90592304428},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"MT\")","v":224588.25406087821},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"MT\")","v":230806.08917225327}]
["Total Cargas MT","MWh/año",null,{"$f":"+D9+D8","v":1157762.4949911295},1148667.9225531835,1166523.9160946028,1200426.9966466248,1225027.6071188729,1251152.352525722]
["Perdidas MT ","MWh/año",null,{"$f":"+D10/(1-D27)-D10","v":50884.018205581466},50484.308946120786,31590.269418914104,41947.029823197052,42820.053786263568,43745.996447705198]
["Energía Ingresada MT","MWh/año",null,{"$f":"+D11+D10","v":1208646.513196711},1199152.2314993043,1198114.1855135169,1242374.0264698218,1267847.6609051365,1294898.3489734272]
["Consumo Energía AT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"AT\")","v":2272.6449932481855},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"AT\")","v":2266.1974157293939},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"AT\")","v":2354.3745626314803},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"AT\")","v":2414.7400925082457},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"AT\")","v":2479.8401818919947},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"AT\")","v":2548.5809911733763}]
["Total Cargas AT","MWh/año",null,{"$f":"+D12+D13","v":1210919.1581899591},1201418.4289150336,1200468.5600761485,1244788.7665623301,1270327.5010870285,1297446.9299646006]
["Perdidas AT","MWh/año",null,{"$f":"+D14/(1-D26)-D14","v":8904.714268950047},8834.8489282559603,5513.6192780351266,7330.5291331580374,7483.2011663701851,7645.1242150834296]
["Energía Ingresada AT","MWh/año",null,{"$f":"+D15+D14","v":1219823.8724589092},1210253.2778432895,1205982.1793541836,1252119.2956954881,1277810.7022533987,1305092.054179684]
[]
["Energía Ingresada al sistema de distribución (comprada)","MWh/año",null,{"$f":"+Energía!AV10+Energía!BD10","v":1219823.8724589092},{"$f":"+Energía!AW10+Energía!BE10","v":1210253.2778432893},{"$f":"+Energía!AX10+Energía!BF10","v":1205982.1793541836},{"$f":"+Energía!AY10+Energía!BG10","v":1252119.2956954883},{"$f":"+Energía!AZ10+Energía!BH10","v":1277810.702253399},{"$f":"+Energía!BA10+Energía!BI10","v":1305092.054179684}]
["Consumo Total Energía","MWh/año",null,{"$f":"+Energía!F10","v":1102206.1651955897},{"$f":"+Energía!G10","v":1093621.8674148198},{"$f":"+Energía!H10","v":1132608.7659610871},{"$f":"+Energía!I10","v":1155011.358697847},{"$f":"+Energía!J10","v":1178750.6592503821},{"$f":"+Energía!K10","v":1203959.9462426479}]
["Perdidas","MWh/año",null,{"$f":"+D18-D19","v":117617.70726331952},116631.41042846953,73373.413393096533,97107.936997641344,99060.04300301685,101132.10793703608]
["% Perdidas","%",null,null,null,{"$f":"+F20/F18","v":6.0841208642393688E-2},7.7554860252914512E-2,7.7523253505645262E-2,{"$f":"+I20/I18","v":7.7490402008923959E-2}]
["Check: Perdidas permitidas = calculadas",null,null,null,null,{"$f":"+F21-PremisaCosto!F38","v":-1.6749768252985339E-2},{"$f":"+G21-PremisaCosto!G38","v":-5.6243690175761252E-6},{"$f":"+H21-PremisaCosto!H38","v":-5.5708775231894103E-6},{"$f":"+I21-PremisaCosto!I38","v":-5.5059399313578394E-6}]
[]
["Coeficientes Perdidas Energía","u.m.","Año base",{"$f":"+D4","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["pe ST","%",{"$f":"+[1]Pérdidas!C5","v":4.3869956913434774E-2},{"$f":"+$C25*D31","v":1.4377113119847967E-3},1.44902155983473E-3,1.4542192484341733E-3,1.4006623916167059E-3,1.372532271582885E-3,1.3438712796316385E-3]
["pe AT","%",{"$f":"+[1]Pérdidas!C6","v":7.3000000000000001E-3},{"$f":"+$C26","v":7.3000000000000001E-3},7.3000000000000001E-3,{"$f":"+$C26*Balance!F$30","v":4.5718911708860022E-3},{"$f":"+$C26*Balance!G$30","v":5.8544973776530305E-3},{"$f":"+$C26*Balance!H$30","v":5.8562674057853654E-3},{"$f":"+$C26*Balance!I$30","v":5.8579195165576496E-3}]
["pe MT","%",{"$f":"+[1]Pérdidas!C7","v":4.2099999999999999E-2},4.2099999999999999E-2,4.2099999999999999E-2,{"$f":"+$C27*Balance!F$30","v":2.6366660040315161E-2},{"$f":"+$C27*Balance!G$30","v":3.3763608164272957E-2},{"$f":"+$C27*Balance!H$30","v":3.3773816134734777E-2},{"$f":"+$C27*Balance!I$30","v":3.3783344061243427E-2}]
["pe BT","%",{"$f":"+[1]Pérdidas!C8","v":6.0749999999999998E-2},6.0749999999999998E-2,6.0749999999999998E-2,{"$f":"+$C28*Balance!F$30","v":3.804690255223625E-2},{"$f":"+$C28*Balance!G$30","v":4.8720645985263232E-2},{"$f":"+$C28*Balance!H$30","v":4.8735376013898761E-2},{"$f":"+$C28*Balance!I$30","v":4.8749124743955777E-2}]
["Coeficientes de Ajuste pérdidas reales a permitidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Factor de Ajuste para Pérdidas Energía",null,null,null,null,0.62628646176520575,0.80198594214425079,0.8022284117514199,0.80245472829556841]
["Factor de Ajuste para Pérdidas Transmisión",null,null,{"$f":"1/(((D64*PremisaCosto!$F$46+D65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":3.2772115888368029E-2},{"$f":"1/(((E64*PremisaCosto!$F$46+E65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":3.302992894873303E-2},{"$f":"1/(((F64*PremisaCosto!$F$46+F65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":3.3148408404039986E-2},{"$f":"1/(((G64*PremisaCosto!$F$46+G65*PremisaCosto!$F$47)/PremisaCosto!G41)+1)/$C$25","v":3.1927598980334669E-2},{"$f":"1/(((H64*PremisaCosto!$F$46+H65*PremisaCosto!$F$47)/PremisaCosto!H41)+1)/$C$25","v":3.1286382940635155E-2},{"$f":"1/(((I64*PremisaCosto!$F$46+I65*PremisaCosto!$F$47)/PremisaCosto!I41)+1)/$C$25","v":3.063306586517504E-2}]
["Factores de Perdida de Energía","u.m.",null,{"$f":"+D29","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["punta"]
["Fpe ST","%",null,{"$f":"1/(1-D25)","v":1.0014397813018492},1.0014511242701882,1.0014563370818508,1.001402626998503,1.0013744187056111,1.001345679699932]
["Fpe AT","%",null,{"$f":"1/(1-D26)","v":1.0073536818777071},1.0073536818777071,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]
["Fpe MT","%",null,1.0439503079653409,1.0439503079653409,1.027080687316446,1.0349434242485178,1.0349543582017482,1.0349645639552965]
["Fpe BT","%",null,1.0646792653713069,1.0646792653713069,1.0395517231070639,1.0512159186254226,1.0512321963679065,1.0512473901596509]
["fuera de punta"]
["Fpe ST","%",null,{"$f":"+D34","v":1.0014397813018492},1.0014511242701882,1.0014563370818508,1.001402626998503,1.0013744187056111,1.001345679699932]
["Fpe AT","%",null,1.0073536818777071,{"$f":"+E35","v":1.0073536818777071},{"$f":"+F35","v":1.0045928893612053},{"$f":"+G35","v":1.005888974362616},{"$f":"+H35","v":1.0058907653026223},{"$f":"+I35","v":1.0058924369378963}]
["Fpe MT","%",null,1.0439503079653409,1.0439503079653409,1.027080687316446,1.0349434242485178,1.0349543582017482,{"$f":"+I36","v":1.0349645639552965}]
["Fpe BT","%",null,1.0646792653713069,1.0646792653713069,1.0395517231070639,1.0512159186254226,1.0512321963679065,{"$f":"+I37","v":1.0512473901596509}]
["Factores de Perdida de Energía Acumulados AT","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D35*D36*D37","v":1.119645660288797},1.119645660288797,{"$f":"+F35*F36*F37","v":1.0726073423079241},1.0943559062299888,1.0943863622958101,1.0944147905263601]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D36*D35","v":1.0516271864262525},1.0516271864262525,1.0317979552783212,1.0410381795406753,1.0410510314248409,1.0410630273813604]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D35","v":1.0073536818777071},1.0073536818777071,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]
["fuera de punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D40*D41*D42","v":1.119645660288797},1.119645660288797,1.0726073423079241,1.0943559062299888,1.0943863622958101,1.0944147905263601]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D41*D40","v":1.0516271864262525},1.0516271864262525,1.0317979552783212,1.0410381795406753,1.0410510314248409,1.0410630273813604]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D40","v":1.0073536818777071},1.0073536818777071,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]
["Consumo de Energía (Acum por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["energía"]
["Acumulada desde BT hasta AT","MWh/año",null,{"$f":"+Energía!F10","v":1102206.1651955897},{"$f":"+Energía!G10","v":1093621.8674148198},{"$f":"+Energía!H10","v":1132608.7659610871},{"$f":"+Energía!I10","v":1155011.358697847},{"$f":"+Energía!J10","v":1178750.6592503821},{"$f":"+Energía!K10","v":1203959.9462426479}]
["Acumulada desde BT hasta MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"MT\")","v":1099933.5202023415},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"MT\")","v":1091355.6699990903},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"MT\")","v":1130254.3913984557},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"MT\")","v":1152596.6186053387},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"MT\")","v":1176270.8190684898},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"MT\")","v":1201411.3652514745}]
["BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")","v":894088.30568509083},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")","v":886099.31212233775},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")","v":917015.0336552459},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")","v":933896.71268229454},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")","v":951682.56500761164},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")","v":970605.2760792214}]
["en punta"]
[{"$f":"+A54","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AF10","v":372957.63477535505},{"$f":"+Energía!AG10","v":370341.83946295065},{"$f":"+Energía!AH10","v":383641.26330392371},{"$f":"+Energía!AI10","v":391285.93098767271},{"$f":"+Energía!AJ10","v":399377.12578419829},{"$f":"+Energía!AK10","v":407978.93131098343}]
["fuera de punta"]
[{"$f":"+A58","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AN10","v":729248.53042023489},{"$f":"+Energía!AO10","v":723280.0279518686},{"$f":"+Energía!AP10","v":748967.50265716366},{"$f":"+Energía!AQ10","v":763725.42771017447},{"$f":"+Energía!AR10","v":779373.53346618346},{"$f":"+Energía!AS10","v":795981.01493166469}]
["Check: E = Ep + Efp",null,null,{"$f":"+(SUM(D58:D60)-SUM(D54))/SUM(D54)","v":2.1124055644576545E-16},-4.2579734475180357E-16,2.0557022923648198E-16,2.0158299041869297E-16,-1.9752323515300222E-16,1.9338736673133857E-16]
["Consumo de Energía con Perdidas (Dda Energía x Fpe)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["energía total","MWh/año",null,{"$f":"+D64+D65","v":1219823.8724589092},1210253.2778432893,1205982.1793541836,1252119.2956954883,1277810.702253399,1305092.054179684]
["en punta","MWh/año",null,{"$f":"+Energía!AV10","v":414559.90111287328},{"$f":"+Energía!AW10","v":411639.8215523797},{"$f":"+Energía!AX10","v":409618.87605648191},{"$f":"+Energía!AY10","v":425690.43789725844},{"$f":"+Energía!AZ10","v":434488.7177999703},{"$f":"+Energía!BA10","v":443841.70713458356}]
["fuera de punta","MWh/año",null,{"$f":"+Energía!BD10","v":805263.97134603595},{"$f":"+Energía!BE10","v":798613.45629090967},{"$f":"+Energía!BF10","v":796363.30329770176},{"$f":"+Energía!BG10","v":826428.8577982299},{"$f":"+Energía!BH10","v":843321.98445342854},{"$f":"+Energía!BI10","v":861250.34704510053}]
[]
[]
["Balance de Potencia - Resumen"]
["Potencia Simultanea con Pérdidas (Pot x FCT x FE x FPP - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BA$10:BA$268,Potencia!$C$10:$C$268,\"Pp\")","v":230.66863835715543},{"$f":"+SUMIFS(Potencia!BB$10:BB$268,Potencia!$C$10:$C$268,\"Pp\")","v":229.07567519904549},{"$f":"+SUMIFS(Potencia!BC$10:BC$268,Potencia!$C$10:$C$268,\"Pp\")","v":221.17216424103859},{"$f":"+SUMIFS(Potencia!BD$10:BD$268,Potencia!$C$10:$C$268,\"Pp\")","v":229.90476830669743},{"$f":"+SUMIFS(Potencia!BE$10:BE$268,Potencia!$C$10:$C$268,\"Pp\")","v":234.73314150827704},{"$f":"+SUMIFS(Potencia!BF$10:BF$268,Potencia!$C$10:$C$268,\"Pp\")","v":239.86358646608423}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BH$10:BH$268,Potencia!$C$10:$C$268,\"Pp\")","v":228.33468294546049},{"$f":"+SUMIFS(Potencia!BI$10:BI$268,Potencia!$C$10:$C$268,\"Pp\")","v":226.75724632634879},{"$f":"+SUMIFS(Potencia!BJ$10:BJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":220.03141066548466},{"$f":"+SUMIFS(Potencia!BK$10:BK$268,Potencia!$C$10:$C$268,\"Pp\")","v":228.42589057479785},{"$f":"+SUMIFS(Potencia!BL$10:BL$268,Potencia!$C$10:$C$268,\"Pp\")","v":233.22199765818698},{"$f":"+SUMIFS(Potencia!BM$10:BM$268,Potencia!$C$10:$C$268,\"Pp\")","v":238.3182177659813}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BO$10:BO$268,Potencia!$C$10:$C$268,\"Pp\")","v":190.8898792661646},{"$f":"+SUMIFS(Potencia!BP$10:BP$268,Potencia!$C$10:$C$268,\"Pp\")","v":189.47061268318146},{"$f":"+SUMIFS(Potencia!BQ$10:BQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":188.50444364638116},{"$f":"+SUMIFS(Potencia!BR$10:BR$268,Potencia!$C$10:$C$268,\"Pp\")","v":194.32977922913585},{"$f":"+SUMIFS(Potencia!BS$10:BS$268,Potencia!$C$10:$C$268,\"Pp\")","v":198.25189671693843},{"$f":"+SUMIFS(Potencia!BT$10:BT$268,Potencia!$C$10:$C$268,\"Pp\")","v":202.42432572841503}]
["Potencia Simultanea sin Pérdidas (Pot x FCT x FE - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AG$10:AG$268,Potencia!$C$10:$C$268,\"Pp\")","v":201.34280867155343},{"$f":"+SUMIFS(Potencia!AH$10:AH$268,Potencia!$C$10:$C$268,\"Pp\")","v":199.97463036496504},{"$f":"+SUMIFS(Potencia!AI$10:AI$268,Potencia!$C$10:$C$268,\"Pp\")","v":207.18748557481405},{"$f":"+SUMIFS(Potencia!AJ$10:AJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":211.3784368013763},{"$f":"+SUMIFS(Potencia!AK$10:AK$268,Potencia!$C$10:$C$268,\"Pp\")","v":215.8198038631528},{"$f":"+SUMIFS(Potencia!AL$10:AL$268,Potencia!$C$10:$C$268,\"Pp\")","v":220.53928982861683}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AN$10:AN$268,Potencia!$C$10:$C$268,\"Pp\")","v":201.21772833894408},{"$f":"+SUMIFS(Potencia!AO$10:AO$268,Potencia!$C$10:$C$268,\"Pp\")","v":199.84990488986449},{"$f":"+SUMIFS(Potencia!AP$10:AP$268,Potencia!$C$10:$C$268,\"Pp\")","v":207.05790706419947},{"$f":"+SUMIFS(Potencia!AQ$10:AQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":211.24553593263821},{"$f":"+SUMIFS(Potencia!AR$10:AR$268,Potencia!$C$10:$C$268,\"Pp\")","v":215.68332005873526},{"$f":"+SUMIFS(Potencia!AS$10:AS$268,Potencia!$C$10:$C$268,\"Pp\")","v":220.39902271298516}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AT$10:AT$268,Potencia!$C$10:$C$268,\"Pp\")","v":201.21772833894408},{"$f":"+SUMIFS(Potencia!AU$10:AU$268,Potencia!$C$10:$C$268,\"Pp\")","v":199.84990488986449},{"$f":"+SUMIFS(Potencia!AV$10:AV$268,Potencia!$C$10:$C$268,\"Pp\")","v":207.05790706419947},{"$f":"+SUMIFS(Potencia!AW$10:AW$268,Potencia!$C$10:$C$268,\"Pp\")","v":211.24553593263821},{"$f":"+SUMIFS(Potencia!AX$10:AX$268,Potencia!$C$10:$C$268,\"Pp\")","v":215.68332005873526},{"$f":"+SUMIFS(Potencia!AY$10:AY$268,Potencia!$C$10:$C$268,\"Pp\")","v":220.39902271298516}]
["Factores de Carga (Energía / Potencia x Tiempo)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["FC ST","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.62491738556663345},0.62429258501834672,0.62403980512966273,0.62376566748571971,0.62348577438852759,0.62319213113683358]
["FC AT","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.62491738556663345},0.62429258501834672,0.62403980512966273,0.62376566748571971,0.62348577438852759,0.62319213113683358]
["FC MT","%",null,0.62401652316739964,0.62338774022514842,0.6231323195202999,0.62285319252262528,0.62256780322500804,0.62226871261220562]
["FC BT","%",null,0.50723599714972467,0.50614429647803361,0.50556910842838065,0.50466966464329499,0.50369941535532681,0.50272314135634089]
["Factores de Carga de las perdidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Fup ST","%",null,{"$f":"+IFERROR(MIN(((1-2*D78+(1+1.28^2)*D78^2)/1.28^2),D78),\"\")","v":0.47639024931210422},0.47589605450686095,{"$f":"+IFERROR(MIN(((1-2*F78+(1+1.28^2)*F78^2)/1.28^2),F78),\"\")*0+F78","v":0.62403980512966273},{"$f":"+IFERROR(MIN(((1-2*G78+(1+1.28^2)*G78^2)/1.28^2),G78),\"\")*0+G78","v":0.62376566748571971},0.62348577438852759,0.62319213113683358]
["Fup AT","%",null,{"$f":"+IFERROR(MIN(((1-2*D79+(1+1.28^2)*D79^2)/1.28^2),D79),\"\")","v":0.47639024931210422},0.47589605450686095,{"$f":"+IFERROR(MIN(((1-2*F79+(1+1.28^2)*F79^2)/1.28^2),F79),\"\")*0+F79","v":0.62403980512966273},0.62376566748571971,0.62348577438852759,0.62319213113683358]
["Fup MT","%",null,{"$f":"+IFERROR(MIN(((1-2*D80+(1+1.28^2)*D80^2)/1.28^2),D80),\"\")","v":0.47567809997690297},0.47518258363074178,{"$f":"+IFERROR(MIN(((1-2*F80+(1+1.28^2)*F80^2)/1.28^2),F80),\"\")*0+F80","v":0.6231323195202999},0.62285319252262528,0.62256780322500804,0.62226871261220562]
["Fup BT","%",null,{"$f":"+IFERROR(MIN(((1-2*D81+(1+1.28^2)*D81^2)/1.28^2),D81),\"\")","v":0.40549170305998455},0.40504280075005139,{"$f":"+IFERROR(MIN(((1-2*F81+(1+1.28^2)*F81^2)/1.28^2),F81),\"\")*0+F81","v":0.50556910842838065},0.50466966464329499,0.50369941535532681,0.50272314135634089]
["Coef Perd Pot (Pe x FC / FCp)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["ppST","%",null,null,0,0,0,0,0]
["ppAT","%",null,{"$f":"+IFERROR((D79*D26)/D84,\"\")","v":9.5759661773591933E-3},9.5763262323248118E-3,{"$f":"+IFERROR((F79*F26)/F84,\"\")","v":4.5718911708860022E-3},5.8544973776530305E-3,5.8562674057853654E-3,5.8579195165576496E-3]
["ppMT","%",null,5.5228726373198901E-2,5.5230609806762414E-2,2.6366660040315161E-2,3.3763608164272957E-2,3.3773816134734777E-2,3.3783344061243427E-2]
["ppBT","%",null,7.5993137700002114E-2,7.5913621854533458E-2,3.804690255223625E-2,4.8720645985263232E-2,4.8735376013898761E-2,4.8749124743955777E-2]
["Factores de Perdida de Potencia (por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["FppST","%",null,{"$f":"IFERROR(1/(1-D88),\"\")","v":1},1,1,1,1,1]
["FppAT","%",null,1.0096685519033699,1.0096689189545476,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]
["FppMT","%",null,1.0584572455946781,1.0584593556692876,1.027080687316446,1.0349434242485178,1.0349543582017482,1.0349645639552965]
["FppBT","%",null,1.0822430447224638,1.0821499198017432,1.0395517231070639,1.0512159186254226,1.0512321963679065,1.0512473901596509]
["FppST Acum desde BT","%",null,{"$f":"+D96*D95*D94*D93","v":1.1565833956590634},1.1564865998140561,1.0726073423079239,1.0943559062299888,1.0943863622958099,1.0944147905263604]
["FppAT Acum desde BT","%",null,{"$f":"+D96*D95*D94","v":1.1565833956590634},1.1564865998140561,1.0726073423079239,1.0943559062299888,1.0943863622958099,1.0944147905263604]
["FppMT Acum desde BT","%",null,{"$f":"+D96*D95","v":1.145507992180937},1.1454117068509244,1.0677034982697988,1.0879490024467462,1.0879773431129609,1.0880037967657266]
["FppBT Acum desde BT","%",null,{"$f":"+D96","v":1.0822430447224638},1.0821499198017432,1.0395517231070639,1.0512159186254226,1.0512321963679065,1.0512473901596509]
["FppST Acum desde MT","%",null,{"$f":"+D95*D94*D93","v":1.0686909944112082},1.0686935133959365,1.0317979552783212,1.0410381795406753,1.0410510314248409,1.0410630273813604]
["FppAT Acum desde MT","%",null,{"$f":"+D95*D94","v":1.0686909944112082},1.0686935133959365,1.0317979552783212,1.0410381795406753,1.0410510314248409,1.0410630273813604]
["FppMT Acum desde MT","%",null,{"$f":"+D95","v":1.0584572455946781},1.0584593556692876,1.027080687316446,1.0349434242485178,1.0349543582017482,1.0349645639552965]
["FppST Acum desde AT","%",null,{"$f":"+D94*D93","v":1.0096685519033699},1.0096689189545476,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]
["FppAT Acum desde AT","%",null,{"$f":"+D94","v":1.0096685519033699},1.0096689189545476,1.0045928893612053,1.005888974362616,1.0058907653026223,1.0058924369378963]

{"sheet":"Parametros","index":19,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas\"&\" - \"&PremisaCosto!A2","v":"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - EDECHI"}]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
[null,"Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
[{"$f":"+PremisaCosto!A52","v":"BTS"},{"$f":"+[1]Parámetros!B4","v":0.37853694688303946},{"$f":"+[1]Parámetros!C4","v":0.6214630531169606},{"$f":"+[1]Parámetros!D4","v":0.40902326940964284},{"$f":"+[1]Parámetros!E4","v":0.69334405195758708},{"$f":"+[1]Parámetros!F4","v":0.69334405195758708},{"$f":"+[1]Parámetros!G4","v":0.69334405195758708},{"$f":"+[1]Parámetros!H4","v":0.69334405195758708},{"$f":"+[1]Parámetros!I4","v":0.55202354512897889},{"$f":"+[1]Parámetros!J4","v":0.55202354512897889},{"$f":"+[1]Parámetros!K4","v":0.55202354512897889}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},{"$f":"+[1]Parámetros!B5","v":0.40913759722798904},{"$f":"+[1]Parámetros!C5","v":0.59086240277201041},{"$f":"+[1]Parámetros!D5","v":0.52369825000184544},{"$f":"+[1]Parámetros!E5","v":0.88363866288743365},{"$f":"+[1]Parámetros!F5","v":0.88363866288743365},{"$f":"+[1]Parámetros!G5","v":0.88363866288743365},{"$f":"+[1]Parámetros!H5","v":0.88363866288743365},{"$f":"+[1]Parámetros!I5","v":0.64431406660710844},{"$f":"+[1]Parámetros!J5","v":0.64431406660710844},{"$f":"+[1]Parámetros!K5","v":0.64431406660710844}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},{"$f":"+[1]Parámetros!B6","v":0.17255227885381325},{"$f":"+[1]Parámetros!C6","v":0.82744772114618792},{"$f":"+[1]Parámetros!D6","v":0.14783166194748407},{"$f":"+[1]Parámetros!E6","v":0.46442515241778515},{"$f":"+[1]Parámetros!F6","v":0.46442515241778515},{"$f":"+[1]Parámetros!G6","v":0.46442515241778515},{"$f":"+[1]Parámetros!H6","v":0.46442515241778515},{"$f":"+[1]Parámetros!I6","v":4.2968917967966092E-2},{"$f":"+[1]Parámetros!J6","v":4.2968917967966092E-2},{"$f":"+[1]Parámetros!K6","v":4.2968917967966092E-2}]
[{"$f":"+PremisaCosto!A55","v":"MTD"},{"$f":"+[1]Parámetros!B7","v":0.34759436794968562},{"$f":"+[1]Parámetros!C7","v":0.65240563205031477},{"$f":"+[1]Parámetros!D7","v":0.58856568109944263},{"$f":"+[1]Parámetros!E7","v":0.88108400871856773},{"$f":"+[1]Parámetros!F7","v":0.88108400871856773},{"$f":"+[1]Parámetros!G7","v":0.88108400871856773},{"$f":"+[1]Parámetros!H7","v":0.88108400871856773},{"$f":"+[1]Parámetros!I7","v":0.74876551193229268},{"$f":"+[1]Parámetros!J7","v":0.74876551193229268},{"$f":"+[1]Parámetros!K7","v":0.74876551193229268}]
[{"$f":"+PremisaCosto!A56","v":"MTH"},{"$f":"+[1]Parámetros!B8","v":5.4425578683584636E-2},{"$f":"+[1]Parámetros!C8","v":0.94557442131641556},{"$f":"+[1]Parámetros!D8","v":0.46104387557091631},{"$f":"+[1]Parámetros!E8","v":0.25159006854962185},{"$f":"+[1]Parámetros!F8","v":0.25159006854962185},{"$f":"+[1]Parámetros!G8","v":0.25159006854962185},{"$f":"+[1]Parámetros!H8","v":0.25159006854962185},{"$f":"+[1]Parámetros!I8","v":0.1393744051224366},{"$f":"+[1]Parámetros!J8","v":0.1393744051224366},{"$f":"+[1]Parámetros!K8","v":0.1393744051224366}]
[{"$f":"+PremisaCosto!A57","v":"ATD"},{"$f":"+[1]Parámetros!B9","v":0.34759436794968562},{"$f":"+[1]Parámetros!C9","v":0.65240563205031477},{"$f":"+[1]Parámetros!D9","v":0.58856568109944263},{"$f":"+[1]Parámetros!E9","v":0.88108400871856773},{"$f":"+[1]Parámetros!F9","v":0.88108400871856773},{"$f":"+[1]Parámetros!G9","v":0},{"$f":"+[1]Parámetros!H9","v":0},{"$f":"+[1]Parámetros!I9","v":0.74876551193229268},{"$f":"+[1]Parámetros!J9","v":0},{"$f":"+[1]Parámetros!K9","v":0}]
[{"$f":"+PremisaCosto!A58","v":"ATH"},{"$f":"+[1]Parámetros!B10","v":5.4425578683584636E-2},{"$f":"+[1]Parámetros!C10","v":0.94557442131641556},{"$f":"+[1]Parámetros!D10","v":0.46104387557091631},{"$f":"+[1]Parámetros!E10","v":0.25159006854962185},{"$f":"+[1]Parámetros!F10","v":0.25159006854962185},{"$f":"+[1]Parámetros!G10","v":0},{"$f":"+[1]Parámetros!H10","v":0},{"$f":"+[1]Parámetros!I10","v":0.1393744051224366},{"$f":"+[1]Parámetros!J10","v":0},{"$f":"+[1]Parámetros!K10","v":0}]
["AP - BT",{"$f":"+[1]Parámetros!B11","v":0},{"$f":"+[1]Parámetros!C11","v":1},{"$f":"+[1]Parámetros!D11","v":0.5},{"$f":"+[1]Parámetros!E11","v":0.69334405195758708},{"$f":"+[1]Parámetros!F11","v":0.69334405195758708},{"$f":"+[1]Parámetros!G11","v":0.69334405195758708},{"$f":"+[1]Parámetros!H11","v":0.69334405195758708},{"$f":"+[1]Parámetros!I11","v":0.55202354512897889},{"$f":"+[1]Parámetros!J11","v":0.55202354512897889},{"$f":"+[1]Parámetros!K11","v":0.55202354512897889}]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},{"$f":"+[1]Parámetros!B12","v":0.37223180158039182},{"$f":"+[1]Parámetros!C12","v":0.62776819841960796},{"$f":"+[1]Parámetros!D12","v":0.18956906011752622},{"$f":"+[1]Parámetros!E12","v":0.57642644239570062},{"$f":"+[1]Parámetros!F12","v":0.57642644239570062},{"$f":"+[1]Parámetros!G12","v":0.57642644239570062},{"$f":"+[1]Parámetros!H12","v":0.57642644239570062},{"$f":"+[1]Parámetros!I12","v":8.924350628453713E-2},{"$f":"+[1]Parámetros!J12","v":8.924350628453713E-2},{"$f":"+[1]Parámetros!K12","v":8.924350628453713E-2}]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},{"$f":"+[1]Parámetros!B13","v":0.37853694688303946},{"$f":"+[1]Parámetros!C13","v":0.6214630531169606},{"$f":"+[1]Parámetros!D13","v":0.40902326940964284},{"$f":"+[1]Parámetros!E13","v":0.69334405195758708},{"$f":"+[1]Parámetros!F13","v":0.69334405195758708},{"$f":"+[1]Parámetros!G13","v":0.69334405195758708},{"$f":"+[1]Parámetros!H13","v":0.69334405195758708},{"$f":"+[1]Parámetros!I13","v":0.55202354512897889},{"$f":"+[1]Parámetros!J13","v":0.55202354512897889},{"$f":"+[1]Parámetros!K13","v":0.55202354512897889}]
[{"$f":"+PremisaCosto!A61","v":0},{"$f":"+[1]Parámetros!B14","v":0},{"$f":"+[1]Parámetros!C14","v":0},{"$f":"+[1]Parámetros!D14","v":0},{"$f":"+[1]Parámetros!E14","v":0},{"$f":"+[1]Parámetros!F14","v":0},{"$f":"+[1]Parámetros!G14","v":0},{"$f":"+[1]Parámetros!H14","v":0},{"$f":"+[1]Parámetros!I14","v":0},{"$f":"+[1]Parámetros!J14","v":0},{"$f":"+[1]Parámetros!K14","v":0}]
[{"$f":"+PremisaCosto!A62","v":0},{"$f":"+[1]Parámetros!B15","v":0},{"$f":"+[1]Parámetros!C15","v":0},{"$f":"+[1]Parámetros!D15","v":0},{"$f":"+[1]Parámetros!E15","v":0},{"$f":"+[1]Parámetros!F15","v":0},{"$f":"+[1]Parámetros!G15","v":0},{"$f":"+[1]Parámetros!H15","v":0},{"$f":"+[1]Parámetros!I15","v":0},{"$f":"+[1]Parámetros!J15","v":0},{"$f":"+[1]Parámetros!K15","v":0}]
[{"$f":"+PremisaCosto!A63","v":0},{"$f":"+[1]Parámetros!B16","v":0},{"$f":"+[1]Parámetros!C16","v":0},{"$f":"+[1]Parámetros!D16","v":0},{"$f":"+[1]Parámetros!E16","v":0},{"$f":"+[1]Parámetros!F16","v":0},{"$f":"+[1]Parámetros!G16","v":0},{"$f":"+[1]Parámetros!H16","v":0},{"$f":"+[1]Parámetros!I16","v":0},{"$f":"+[1]Parámetros!J16","v":0},{"$f":"+[1]Parámetros!K16","v":0}]

{"sheet":"PremisaCosto","index":20,"n_rows":461,"n_cols":18,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Premisas para IMP y Costos de Abastecimiento\"&\" - \"&PremisaCosto!A2","v":"Premisas para IMP y Costos de Abastecimiento - EDECHI"}]
[{"$f":"+IF(Tablero!E3=1,\"EDEMET\",\"EDECHI\")","v":"EDECHI"}]
[]
["Descuentos por inversiones no ejecutadas",{"$f":"-[1]PremisaCosto!B5","v":9909805.7923102845}]
["Tasa de Rentabilidad regulada",{"$f":"+[1]PremisaCosto!B6","v":0.10743333333333334}]
[]
["Ingreso Maximo Permitido","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F10","v":17801374.532838963},{"$f":"+[1]PremisaCosto!G10","v":18322228.04037229},{"$f":"+[1]PremisaCosto!H10","v":18848837.767595347},{"$f":"+[1]PremisaCosto!I10","v":19401276.304427933}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F11","v":24631855.698182572},{"$f":"+[1]PremisaCosto!G11","v":25083972.176940531},{"$f":"+[1]PremisaCosto!H11","v":24849535.172605202},{"$f":"+[1]PremisaCosto!I11","v":25878121.954303186}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F12","v":10712797.854826381},{"$f":"+[1]PremisaCosto!G12","v":11710473.922129469},{"$f":"+[1]PremisaCosto!H12","v":12049660.025605096},{"$f":"+[1]PremisaCosto!I12","v":12336145.741412448}]
["Gastos Administrativos","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F13","v":6690956.4025346162},{"$f":"+[1]PremisaCosto!G13","v":6888050.6343931491},{"$f":"+[1]PremisaCosto!H13","v":7088986.5583463563},{"$f":"+[1]PremisaCosto!I13","v":7297880.014900933}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F9:F12)","v":59836984.488382541},{"$f":"+SUM(G9:G12)","v":62004724.773835436},{"$f":"+SUM(H9:H12)","v":62837019.524152003},{"$f":"+SUM(I9:I12)","v":64913424.015044495}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F13*$B$4/($F$31+$F$27+$F$20+$F$13)","v":6703342.0756232822},0,0,0]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F13-F14","v":53133642.412759259},{"$f":"+G13-G14","v":62004724.773835436},{"$f":"+H13-H14","v":62837019.524152003},{"$f":"+I13-I14","v":64913424.015044495}]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F18","v":14277827.80937548},{"$f":"+[1]PremisaCosto!G18","v":14776537.670598323},{"$f":"+[1]PremisaCosto!H18","v":15292084.013670174},{"$f":"+[1]PremisaCosto!I18","v":15825034.690178882}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F19","v":1320600.981975338},{"$f":"+[1]PremisaCosto!G19","v":1353446.5433692345},{"$f":"+[1]PremisaCosto!H19","v":1386084.9399265475},{"$f":"+[1]PremisaCosto!I19","v":1420374.0685086935}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F20","v":902987.19457711058},{"$f":"+[1]PremisaCosto!G20","v":931573.66819465056},{"$f":"+[1]PremisaCosto!H20","v":971323.71361483086},{"$f":"+[1]PremisaCosto!I20","v":994939.48625570687}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F17:F19)","v":16501415.985927928},{"$f":"+SUM(G17:G19)","v":17061557.88216221},{"$f":"+SUM(H17:H19)","v":17649492.667211555},{"$f":"+SUM(I17:I19)","v":18240348.24494328}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F20*$B$4/($F$31+$F$27+$F$20+$F$13)","v":1848599.7753999343}]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F20-F21","v":14652816.210527994},{"$f":"+G20-G21","v":17061557.88216221},{"$f":"+H20-H21","v":17649492.667211555},{"$f":"+I20-I21","v":18240348.24494328}]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F25","v":359393.60987245722},{"$f":"+[1]PremisaCosto!G25","v":362221.15190733905},{"$f":"+[1]PremisaCosto!H25","v":365046.22231456806},{"$f":"+[1]PremisaCosto!I25","v":367866.34946649132}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F26","v":544208.23054875387},{"$f":"+[1]PremisaCosto!G26","v":516686.06000013946},{"$f":"+[1]PremisaCosto!H26","v":489482.67275027855},{"$f":"+[1]PremisaCosto!I26","v":462656.08520958427}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F27","v":462684.19824958971},{"$f":"+[1]PremisaCosto!G27","v":456179.06188595336},{"$f":"+[1]PremisaCosto!H27","v":453211.79568595329},{"$f":"+[1]PremisaCosto!I27","v":449704.50704958959}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F24:F26)","v":1366286.0386708009},{"$f":"+SUM(G24:G26)","v":1335086.2737934319},{"$f":"+SUM(H24:H26)","v":1307740.6907507998},{"$f":"+SUM(I24:I26)","v":1280226.9417256652}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F27*$B$4/($F$31+$F$27+$F$20+$F$13)","v":153060.56561284122}]
["Subtotal Alumbrado Publico","$/año",null,null,null,{"$f":"+F27-F28","v":1213225.4730579597},{"$f":"+G27-G28","v":1335086.2737934319},{"$f":"+H27-H28","v":1307740.6907507998},{"$f":"+I27-I28","v":1280226.9417256652}]
["PÉRDIDAS"]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F32","v":10754605.700928144},{"$f":"+[1]PremisaCosto!G32","v":10962655.505202238},{"$f":"+[1]PremisaCosto!H32","v":11183023.540515251},{"$f":"+[1]PremisaCosto!I32","v":11416931.755590001}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F31*$B$4/($F$31+$F$27+$F$20+$F$13)","v":1204803.3756742268}]
["IMP de Pérdidas","$/año",null,null,null,{"$f":"+F31-F32","v":9549802.3252539169},{"$f":"+G31-G32","v":10962655.505202238},{"$f":"+H31-H32","v":11183023.540515251},{"$f":"+I31-I32","v":11416931.755590001}]
["Total IMP sin pérdidas (Dist+Com+AP)","$/año",null,null,null,{"$f":"+F29+F22+F15","v":68999684.096345216},{"$f":"+G29+G22+G15","v":80401368.929791078},{"$f":"+H29+H22+H15","v":81794252.882114351},{"$f":"+I29+I22+I15","v":84433999.201713443}]
["Total IMP con pérdidas","$/año",null,null,null,{"$f":"+F33+F34","v":78549486.421599135},{"$f":"+G33+G34","v":91364024.434993312},{"$f":"+H33+H34","v":92977276.422629595},{"$f":"+I33+I34","v":95850930.95730345}]
[]
["Perdidas de Energia Permitidas","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Pérdidas de Energía Permitida","%",null,null,null,{"$f":"+[1]PremisaCosto!F39","v":7.7590976895379027E-2},{"$f":"+[1]PremisaCosto!G39","v":7.7560484621932088E-2},{"$f":"+[1]PremisaCosto!H39","v":7.7528824383168451E-2},{"$f":"+[1]PremisaCosto!I39","v":7.7495907948855317E-2}]
[]
["Premisas Costo Abastecimiento","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"},null,"COSTOS","PERMITIDOS","INGRESOS"]
["Costos Perdida Transmision Permitida","$/año",null,null,1.0669576786997221,{"$f":"+$R$41*E41","v":122052.10563473299},{"$f":"+F41","v":122052.10563473299},122052.10563473299,122052.10563473299,null,{"$f":"+'[2]AjustePérd de Trans-400'!$C$21","v":57196.32},{"$f":"+'[2]AjustePérd de Trans-400'!$C$25","v":50335.289650568098},{"$f":"+SUM('[2]PERD TRANS-404 (base)'!$B$124:$G$124,\n             '[2]PERD TRANS-404 (base)'!$B$149:$G$149  )","v":50335.289650568055},null,{"$f":"+M41-L41","v":0},null,{"$f":"+SUM('[3]Compras (p)'!$B$17:$G$17) * 2","v":114392.64},{"$f":"+Q41","v":114392.64}]
["Costos de Sistema de Transmisión","$/año",null,null,0.97104675109549421,{"$f":"+$R$42*E42","v":9350476.9929136038},9350476.9929136038,9350476.9929136038,9350476.9929136038,null,{"$f":"+'[2]Ajuste Transmisión-300'!$C$27","v":4814637.9061382944},{"$f":"+'[2]Ajuste Transmisión-300'!$C$32","v":4281888.318641861},{"$f":"+SUM('[2]TRANSMISION-304 (base)'!$B$124:$G$124,\n               '[2]TRANSMISION-304 (base)'!$B$157:$G$157,'[2]TRANSMISION-304 (base)'!$B$182:$G$182)","v":4281888.3186418591},null,{"$f":"+M42-L42","v":0},null,{"$f":"+SUM('[3]Trans (p)'!$B$66:$G$66) * 2","v":9629275.812276585},{"$f":"+Q42","v":9629275.812276585}]
["Precio Generacion Energia P (en frontera)","$/MWh",null,"Ajuste",1.057703771971491,{"$f":"+$R$43*E43","v":74.410143740120645},null,null,null,null,{"$f":"+'[2]Ajuste Generación-500 (2)'!$D$54","v":58949100.367210865},{"$f":"+'[2]Ajuste Generación-500 (2)'!$D$74","v":35510597.33091037},{"$f":"+SUM('[2]GENERACION-504 (base)'!$B$124:$G$124,'[2]GENERACION-504 (base)'!$B$211:$G$211,\n              '[2]GENERACION-504 (base)'!$B$331:$G$331,\n              ,\n               '[2]GENERACION-504 (base)'!$B$397:$G$397,'[2]GENERACION-504 (base)'!$B$422:$G$422\n               )","v":35510597.330910362},null,{"$f":"+M43-L43","v":0},null,{"$f":"+SUM('[3]GEN-502 Cos_Gen_P'!$B$8:$G$8)/SUM('[3]GEN-502 Gen_P'!$B$8:$G$8)","v":70.350646099545415},70.350646099545415]
["Precio Generacion Energia FP (en frontera)","$/MWh",null,null,null,{"$f":"+$R$44*E43","v":66.964152511906747},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('[3]GEN-502 Cos_Gen_FP'!$B$8:$G$8)/SUM('[3]GEN-502 Gen_FP'!$B$8:$G$8)","v":63.310876151164628},63.310876151164628]
["Precio Generación de Potencia","$/MW año",null,null,null,{"$f":"+R45","v":191684.12228203486},null,null,null,null,null,null,{"$f":"+SUM('[2]GENERACION-504 (potencia)'!$B$124:$G$124,'[2]GENERACION-504 (potencia)'!$B$140:$G$140,\n        '[2]GENERACION-504 (potencia)'!$B$166:$G$166      )","v":18598175.550252508},null,null,null,{"$f":"+SUM('[3]GEN-502 Cos_Pot'!$B$8:$G$8)  *  2  /  AVERAGE('[3]GEN-502 Pot'!$B$8:$G$8)","v":191684.12228203486},191684.12228203486]
["Precio Generación de Energía p ajustado","$/MWh",null,null,null,{"$f":"+$F$43*PremisaCosto!F49","v":74.410143740120645},{"$f":"+$F$43*PremisaCosto!G49","v":74.410143740120645},{"$f":"+$F$43*PremisaCosto!H49","v":74.410143740120645},{"$f":"+$F$43*PremisaCosto!I49","v":74.410143740120645},null,null,{"$f":"+(K47-M45)  *  9.06%","v":4097181.969304556},{"$f":"+SUM('[2]PERD DISTR Y GEN-201 (base)'!$B$124:$G$124,'[2]PERD DISTR Y GEN-201 (base)'!$B$157:$G$157,\n               '[2]PERD DISTR Y GEN-201 (base)'!$B$182:$G$182)","v":4097313.4988255478},null,{"$f":"+M46-L46","v":131.52952099172398}]
["Precio Generación de Energía fp ajustado","$/MWh",null,null,null,{"$f":"$F$44*PremisaCosto!F49","v":66.964152511906747},{"$f":"$F$44*PremisaCosto!G49","v":66.964152511906747},{"$f":"$F$44*PremisaCosto!H49","v":66.964152511906747},{"$f":"$F$44*PremisaCosto!I49","v":66.964152511906747},null,{"$f":"+SUM(K41:K46)","v":63820934.593349159},null,{"$f":"+SUM(M41:M46)","v":62538309.988280848}]
["Precio Generación de Potencia ajustado","$/MW año",null,null,null,{"$f":"$F$45*PremisaCosto!F49","v":191684.12228203486},{"$f":"$F$45*PremisaCosto!G49","v":191684.12228203486},{"$f":"$F$45*PremisaCosto!H49","v":191684.12228203486},{"$f":"$F$45*PremisaCosto!I49","v":191684.12228203486},{"$f":"+F48/12/1000","v":15.973676856836239}]
["Factor de Ajuste de Precios para control IMP",null,null,null,null,1,1,1,1,null,null,"PÉRDIDAS",{"$f":"+M46  /  (K47  - M45)","v":9.0602908480680408E-2}]
["Diferencia de Cierre IMP debido a precios",null,null,null,null,{"$f":"+(Resumen!M30/Resumen!N30-1)*1000","v":43.262493935876336},null,null,null,null,null,null,{"$f":"+M46/K47","v":6.4200148821583272E-2}]
["Costos de Conexión","u.m.",null,"$/conexión"]
[{"$f":"+[1]PremisaCosto!A50","v":"BTS"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D50","v":16.649999999999999}]
[{"$f":"+[1]PremisaCosto!A51","v":"BTD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D51","v":71.760000000000005}]
[{"$f":"+[1]PremisaCosto!A52","v":"BTH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D52","v":71.760000000000005}]
[{"$f":"+[1]PremisaCosto!A53","v":"MTD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D53","v":141.31}]
[{"$f":"+[1]PremisaCosto!A54","v":"MTH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D54","v":141.31}]
[{"$f":"+[1]PremisaCosto!A55","v":"ATD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D55","v":201.89}]
[{"$f":"+[1]PremisaCosto!A56","v":"ATH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D56","v":201.89}]
[{"$f":"+[1]PremisaCosto!A57","v":"BTSH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D57","v":16.649999999999999}]
["BTS Prepago","$/Cliente",null,{"$f":"+[1]PremisaCosto!D58","v":16.649999999999999}]
[{"$f":"+[1]PremisaCosto!A59","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D59","v":0}]
[{"$f":"+[1]PremisaCosto!A60","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D60","v":0}]
[{"$f":"+[1]PremisaCosto!A61","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D61","v":0}]
[]
["Costos (Cargos) Fijos de Comercializacion","u.m.",null,"Cargo"]
["Ponderador Global","%",null,1]
[]
["Subsidios","u.m."]
[{"$f":"+[1]Límites!A21","v":"Regular"},"%",null,{"$f":"+[1]Límites!C21","v":0}]
[{"$f":"+[1]Límites!A22","v":"Agro"},"%",null,{"$f":"+[1]Límites!C22","v":0.05}]
[{"$f":"+[1]Límites!A23","v":"Jub. 1"},"%",null,{"$f":"+[1]Límites!C23","v":0.25}]
[{"$f":"+[1]Límites!A24","v":"Jub. 2"},"%",null,{"$f":"+[1]Límites!C24","v":0.25}]
[{"$f":"+[1]Límites!A25","v":"Político"},"%",null,{"$f":"+[1]Límites!C25","v":0.5}]
[{"$f":"+[1]Límites!A26","v":"x1"},"%",null,{"$f":"+[1]Límites!C26","v":0}]
[{"$f":"+[1]Límites!A27","v":"x2"},"%",null,{"$f":"+[1]Límites!C27","v":0}]
[{"$f":"+[1]Límites!A28","v":"Discap."},"%",null,{"$f":"+[1]Límites!C28","v":0.25}]
[{"$f":"+[1]Límites!A29","v":"Discapacitados 601-más"},"%",null,{"$f":"+[1]Límites!C29","v":0.25}]
[{"$f":"+[1]Límites!A30","v":"Cruz Roja"},"%",null,{"$f":"+[1]Límites!C30","v":1}]
[{"$f":"+[1]Límites!A31","v":"GC"},"%",null,{"$f":"+[1]Límites!C31","v":0}]
[]
["Actualización",null,null,null,{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$5)^E82","v":1},{"$f":"1/(1+$B$5)^F82","v":0.90298889323661324},{"$f":"1/(1+$B$5)^G82","v":0.81538894130868367},{"$f":"1/(1+$B$5)^H82","v":0.7362871576697021},{"$f":"1/(1+$B$5)^I82","v":0.66485912560849603}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E83:F83)","v":0.95149444661830662},{"$f":"+AVERAGE(F83:G83)","v":0.85918891727264846},{"$f":"+AVERAGE(G83:H83)","v":0.77583804948919288},{"$f":"+AVERAGE(H83:I83)","v":0.70057314163909901}]
[]
["Parámetros Estructurales del Modelo"]
["Ventana de Años Calendario del Modelo",null,null,{"$f":"+[1]ProyDda!$D$33","v":2025},{"$f":"+D87+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E87&\"/\"&F87","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D87","v":2025},{"$f":"+E87","v":2026},{"$f":"+F88","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
[]
["Variable Auxiliares - Nueva Estructura Tarifaria","NT","Categ. Gral.","Cat. Clientes","Vble Energía","Vble Pot.","Vble Clientes","Sub Categ."]
[{"$f":"+[1]DdaAñoBase!A7","v":"TOTAL"}]
[{"$f":"+[1]DdaAñoBase!A8","v":"ATH"},null,null,"ATH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A9","v":"ATH Punta"},"AT","ATH",null,"Ep","Pp",null,{"$f":"+H104","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},"AT","ATH",null,"Efpm","Pfpm",null,{"$f":"+H94","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},"AT","ATH",null,"Efp","Pfp",null,{"$f":"+H94","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A12","v":"ATD"},"AT","ATD","ATD","Et","Pp","C",{"$f":"+H96","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A13","v":"MTH"},null,null,"MTH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A14","v":"MTH Punta"},"MT","MTH",null,"Ep","Pp",null,{"$f":"+H97","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},"MT","MTH",null,"Efpm","Pfpm",null,{"$f":"+H99","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},"MT","MTH",null,"Efp","Pfp",null,{"$f":"+H100","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A17","v":"MTD"}]
[{"$f":"+[1]DdaAñoBase!A18","v":"MTD_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A19","v":"MTD_1 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A21","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A20","v":"MTD_1 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A22","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A21","v":"MTD_1 Jub. 1"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A23","v":"Jub. 1"}]
[{"$f":"+[1]DdaAñoBase!A22","v":"MTD_1 Jub. 2"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A24","v":"Jub. 2"}]
[{"$f":"+[1]DdaAñoBase!A23","v":"MTD_1 Político"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A25","v":"Político"}]
[{"$f":"+[1]DdaAñoBase!A24","v":"MTD_1 x1"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A26","v":"x1"}]
[{"$f":"+[1]DdaAñoBase!A25","v":"MTD_1 x2"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A27","v":"x2"}]
[{"$f":"+[1]DdaAñoBase!A26","v":"MTD_1 Discap."},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A28","v":"Discap."}]
[{"$f":"+[1]DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A29","v":"Discapacitados 601-más"}]
[{"$f":"+[1]DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A30","v":"Cruz Roja"}]
[{"$f":"+[1]DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A30","v":"MTD_2 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H104","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A31","v":"MTD_2 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H105","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A32","v":"MTD_2 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A33","v":"MTD_2 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A34","v":"MTD_2 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A35","v":"MTD_2 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A36","v":"MTD_2 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A37","v":"MTD_2 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A41","v":"MTD_3 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H115","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A42","v":"MTD_3 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H116","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A43","v":"MTD_3 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A44","v":"MTD_3 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A45","v":"MTD_3 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A46","v":"MTD_3 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A47","v":"MTD_3 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A48","v":"MTD_3 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A51","v":"MTD_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A52","v":"MTD_4 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H126","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A53","v":"MTD_4 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H127","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A54","v":"MTD_4 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A55","v":"MTD_4 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A56","v":"MTD_4 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A57","v":"MTD_4 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A58","v":"MTD_4 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A59","v":"MTD_4 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A62","v":"MTD_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A63","v":"MTD_5 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H137","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A64","v":"MTD_5 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H138","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A65","v":"MTD_5 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A66","v":"MTD_5 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A67","v":"MTD_5 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A68","v":"MTD_5 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A69","v":"MTD_5 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A70","v":"MTD_5 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A73","v":"BTH"},null,null,"BTH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A74","v":"BTH Punta"},"BT","BTH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},"BT","BTH",null,"Efpm","Pfpm"]
[{"$f":"+[1]DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},"BT","BTH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A77","v":"BTD"}]
[{"$f":"+[1]DdaAñoBase!A78","v":"BTD_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A79","v":"BTD_1 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H148","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A80","v":"BTD_1 Agro"},"BT","BTD","BTD","Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A81","v":"BTD_1 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A82","v":"BTD_1 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A83","v":"BTD_1 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A84","v":"BTD_1 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A85","v":"BTD_1 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A86","v":"BTD_1 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A90","v":"BTD_2 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H164","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A91","v":"BTD_2 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H165","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A92","v":"BTD_2 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A93","v":"BTD_2 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A94","v":"BTD_2 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A95","v":"BTD_2 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A96","v":"BTD_2 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A97","v":"BTD_2 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A101","v":"BTD_3 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H175","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A102","v":"BTD_3 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H176","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A103","v":"BTD_3 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A104","v":"BTD_3 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A105","v":"BTD_3 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A106","v":"BTD_3 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A107","v":"BTD_3 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A108","v":"BTD_3 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A111","v":"BTD_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A112","v":"BTD_4 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H186","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A113","v":"BTD_4 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H187","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A114","v":"BTD_4 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A115","v":"BTD_4 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A116","v":"BTD_4 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A117","v":"BTD_4 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A118","v":"BTD_4 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A119","v":"BTD_4 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A122","v":"BTD_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A123","v":"BTD_5 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H197","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A124","v":"BTD_5 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H198","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A125","v":"BTD_5 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A126","v":"BTD_5 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A127","v":"BTD_5 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A128","v":"BTD_5 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A129","v":"BTD_5 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A130","v":"BTD_5 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A133","v":"BTS"}]
[{"$f":"+[1]DdaAñoBase!A134","v":"BTS_1 (0-300)"}]
[{"$f":"+[1]DdaAñoBase!A135","v":"BTS_1 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H208","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A136","v":"BTS_1 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H209","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A137","v":"BTS_1 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A138","v":"BTS_1 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A139","v":"BTS_1 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A140","v":"BTS_1 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A141","v":"BTS_1 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A142","v":"BTS_1 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A145","v":"BTS_2 (301-750)"}]
[{"$f":"+[1]DdaAñoBase!A146","v":"BTS_2 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H220","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A147","v":"BTS_2 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H221","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A148","v":"BTS_2 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A149","v":"BTS_2 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A150","v":"BTS_2 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A151","v":"BTS_2 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A152","v":"BTS_2 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A153","v":"BTS_2 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A156","v":"BTS_3 (751-más)"}]
[{"$f":"+[1]DdaAñoBase!A157","v":"BTS_3 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H231","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A158","v":"BTS_3 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H232","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A159","v":"BTS_3 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A160","v":"BTS_3 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A161","v":"BTS_3 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A162","v":"BTS_3 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A163","v":"BTS_3 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A164","v":"BTS_3 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A167","v":"BTS_4 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A168","v":"BTS_4 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H242","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A169","v":"BTS_4 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H243","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A170","v":"BTS_4 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A171","v":"BTS_4 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A172","v":"BTS_4 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A173","v":"BTS_4 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A174","v":"BTS_4 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A175","v":"BTS_4 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A178","v":"BTS_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A179","v":"BTS_5 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H253","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A180","v":"BTS_5 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H254","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A181","v":"BTS_5 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A182","v":"BTS_5 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A183","v":"BTS_5 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A184","v":"BTS_5 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A185","v":"BTS_5 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A186","v":"BTS_5 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A189","v":"Alumbrado Público"},"BT","AP-BT",null,"Efp","Pfp","C"]
[{"$f":"+[1]DdaAñoBase!A190","v":"GRANDES CLIENTES"}]
[{"$f":"+[1]DdaAñoBase!A191","v":"MTD_GC"},"MT","MTD_GC","MTD_GC","Ep","Pp","C"]
[{"$f":"+[1]DdaAñoBase!A192","v":"BTD_GC"},"BT","BTD_GC","BTD_GC","Ep","Pp","C"]
[{"$f":"+[1]DdaAñoBase!A193","v":"BTSH"},null,null,{"$f":"+A278","v":"BTSH"},null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A194","v":"BTSH_1"}]
[{"$f":"+[1]DdaAñoBase!A195","v":"BTSH_1 Punta"},{"$f":"+LEFT(A279,2)","v":"BT"},"BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A198","v":"BTSH_2"}]
[{"$f":"+[1]DdaAñoBase!A199","v":"BTSH_2 Punta"},"BT","BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A202","v":"BTSH_3"}]
[{"$f":"+[1]DdaAñoBase!A203","v":"BTSH_3 Punta"},"BT","BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A206","v":"BTS Prepago"}]
[{"$f":"+[1]DdaAñoBase!A207","v":"BTS Prep"}]
[{"$f":"+[1]DdaAñoBase!A208","v":"BTS Prepago Regular"},{"$f":"+LEFT(A292,2)","v":"BT"},{"$f":"+A291","v":"BTS Prepago"},{"$f":"+C293","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H220","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A209","v":"BTS Prepago Agro"},{"$f":"+B293","v":"BT"},{"$f":"+C293","v":"BTS Prepago"},{"$f":"+C294","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},{"$f":"+B294","v":"BT"},{"$f":"+C294","v":"BTS Prepago"},"BTS Prepago","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A212","v":"BTS Prepago Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A213","v":"BTS Prepago x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A214","v":"BTS Prepago x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A215","v":"BTS Prepago Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A219","v":"X1D_2 Regular"},{"$f":"+B302","v":"BT"},{"$f":"+C302","v":"BTS Prepago"},{"$f":"+D302","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H231","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A220","v":"X1D_2 Agro"},{"$f":"+B304","v":"BT"},{"$f":"+C304","v":"BTS Prepago"},{"$f":"+D304","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A221","v":"X1D_2 Jub. 1"},{"$f":"+B305","v":"BT"},{"$f":"+C305","v":"BTS Prepago"},{"$f":"+D305","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A222","v":"X1D_2 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A223","v":"X1D_2 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A224","v":"X1D_2 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A225","v":"X1D_2 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A226","v":"X1D_2 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A230","v":"X1D_3 Regular"},{"$f":"+B313","v":"BT"},{"$f":"+C313","v":"BTS Prepago"},{"$f":"+D313","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H242","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A231","v":"X1D_3 Agro"},{"$f":"+B315","v":"BT"},{"$f":"+C315","v":"BTS Prepago"},{"$f":"+D315","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A232","v":"X1D_3 Jub. 1"},{"$f":"+B316","v":"BT"},{"$f":"+C316","v":"BTS Prepago"},{"$f":"+D316","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A233","v":"X1D_3 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A234","v":"X1D_3 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A235","v":"X1D_3 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A236","v":"X1D_3 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A237","v":"X1D_3 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A240","v":"X1D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A241","v":"X1D_4 Regular"},{"$f":"+B324","v":"BT"},{"$f":"+C324","v":"BTS Prepago"},{"$f":"+D324","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H253","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A242","v":"X1D_4 Agro"},{"$f":"+B326","v":"BT"},{"$f":"+C326","v":"BTS Prepago"},{"$f":"+D326","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A243","v":"X1D_4 Jub. 1"},{"$f":"+B327","v":"BT"},{"$f":"+C327","v":"BTS Prepago"},{"$f":"+D327","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A244","v":"X1D_4 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A245","v":"X1D_4 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A246","v":"X1D_4 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A247","v":"X1D_4 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A248","v":"X1D_4 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A251","v":"X1D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A252","v":"X1D_5 Regular"},{"$f":"+B335","v":"BT"},{"$f":"+C335","v":"BTS Prepago"},{"$f":"+D335","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H264","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A253","v":"X1D_5 Agro"},{"$f":"+B337","v":"BT"},{"$f":"+C337","v":"BTS Prepago"},{"$f":"+D337","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A254","v":"X1D_5 Jub. 1"},{"$f":"+B338","v":"BT"},{"$f":"+C338","v":"BTS Prepago"},{"$f":"+D338","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A255","v":"X1D_5 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A256","v":"X1D_5 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A257","v":"X1D_5 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A258","v":"X1D_5 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A259","v":"X1D_5 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A262","v":"X2H"},null,null,{"$f":"+A347","v":"X2H"},null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A263","v":"X2H Punta"},{"$f":"+LEFT(A347,2)","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A264","v":"X2H Fuera de Punta"},{"$f":"+B348","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A265","v":"X2D"}]
[{"$f":"+[1]DdaAñoBase!A266","v":"X2D_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A267","v":"X2D_1 Regular"},{"$f":"+LEFT(A350,2)","v":"X2"},{"$f":"+A350","v":"X2D"},{"$f":"+C352","v":"X2D"},"Et","Pp","C",{"$f":"+H293","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A268","v":"X2D_1 Agro"},{"$f":"+B352","v":"X2"},{"$f":"+C352","v":"X2D"},{"$f":"+C353","v":"X2D"},"Et","Pp","C",{"$f":"+H294","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A269","v":"X2D_1 Jub. 1"},{"$f":"+B353","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A270","v":"X2D_1 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A271","v":"X2D_1 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A272","v":"X2D_1 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A273","v":"X2D_1 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A274","v":"X2D_1 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A278","v":"X2D_2 Regular"},{"$f":"+B361","v":"X2"},{"$f":"+C361","v":"X2D"},{"$f":"+D361","v":"X2D"},"Et","Pp","C",{"$f":"+H304","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A279","v":"X2D_2 Agro"},{"$f":"+B363","v":"X2"},{"$f":"+C363","v":"X2D"},{"$f":"+D363","v":"X2D"},"Et","Pp","C",{"$f":"+H305","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A280","v":"X2D_2 Jub. 1"},{"$f":"+B364","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A281","v":"X2D_2 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A282","v":"X2D_2 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A283","v":"X2D_2 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A284","v":"X2D_2 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A285","v":"X2D_2 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A289","v":"X2D_3 Regular"},{"$f":"+B372","v":"X2"},{"$f":"+C372","v":"X2D"},{"$f":"+D372","v":"X2D"},"Et","Pp","C",{"$f":"+H315","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A290","v":"X2D_3 Agro"},{"$f":"+B374","v":"X2"},{"$f":"+C374","v":"X2D"},{"$f":"+D374","v":"X2D"},"Et","Pp","C",{"$f":"+H316","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A291","v":"X2D_3 Jub. 1"},{"$f":"+B375","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A292","v":"X2D_3 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A293","v":"X2D_3 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A294","v":"X2D_3 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A295","v":"X2D_3 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A296","v":"X2D_3 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A299","v":"X2D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A300","v":"X2D_4 Regular"},{"$f":"+B383","v":"X2"},{"$f":"+C383","v":"X2D"},{"$f":"+D383","v":"X2D"},"Et","Pp","C",{"$f":"+H326","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A301","v":"X2D_4 Agro"},{"$f":"+B385","v":"X2"},{"$f":"+C385","v":"X2D"},{"$f":"+D385","v":"X2D"},"Et","Pp","C",{"$f":"+H327","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A302","v":"X2D_4 Jub. 1"},{"$f":"+B386","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A303","v":"X2D_4 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A304","v":"X2D_4 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A305","v":"X2D_4 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A306","v":"X2D_4 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A307","v":"X2D_4 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A310","v":"X2D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A311","v":"X2D_5 Regular"},{"$f":"+B394","v":"X2"},{"$f":"+C394","v":"X2D"},{"$f":"+D394","v":"X2D"},"Et","Pp","C",{"$f":"+H337","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A312","v":"X2D_5 Agro"},{"$f":"+B396","v":"X2"},{"$f":"+C396","v":"X2D"},{"$f":"+D396","v":"X2D"},"Et","Pp","C",{"$f":"+H338","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A313","v":"X2D_5 Jub. 1"},{"$f":"+B397","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A314","v":"X2D_5 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A315","v":"X2D_5 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A316","v":"X2D_5 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A317","v":"X2D_5 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A318","v":"X2D_5 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A321","v":"X3D"}]
[{"$f":"+[1]DdaAñoBase!A322","v":"X3D_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A323","v":"X3D_1 Regular"},{"$f":"+LEFT(A406,2)","v":"X3"},{"$f":"+A406","v":"X3D"},{"$f":"+C408","v":"X3D"},"Et","Pp","C",{"$f":"+H352","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A324","v":"X3D_1 Agro"},{"$f":"+B408","v":"X3"},{"$f":"+C408","v":"X3D"},{"$f":"+C409","v":"X3D"},"Et","Pp","C",{"$f":"+H353","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A325","v":"X3D_1 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A326","v":"X3D_1 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A327","v":"X3D_1 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A328","v":"X3D_1 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A329","v":"X3D_1 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A330","v":"X3D_1 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A334","v":"X3D_2 Regular"},{"$f":"+B417","v":"X3"},{"$f":"+C417","v":"X3D"},{"$f":"+D417","v":"X3D"},"Et","Pp","C",{"$f":"+H363","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A335","v":"X3D_2 Agro"},{"$f":"+B419","v":"X3"},{"$f":"+C419","v":"X3D"},{"$f":"+D419","v":"X3D"},"Et","Pp","C",{"$f":"+H364","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A336","v":"X3D_2 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A337","v":"X3D_2 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A338","v":"X3D_2 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A339","v":"X3D_2 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A340","v":"X3D_2 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A341","v":"X3D_2 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A345","v":"X3D_3 Regular"},{"$f":"+B428","v":"X3"},{"$f":"+C428","v":"X3D"},{"$f":"+D428","v":"X3D"},"Et","Pp","C",{"$f":"+H374","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A346","v":"X3D_3 Agro"},{"$f":"+B430","v":"X3"},{"$f":"+C430","v":"X3D"},{"$f":"+D430","v":"X3D"},"Et","Pp","C",{"$f":"+H375","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A347","v":"X3D_3 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A348","v":"X3D_3 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A349","v":"X3D_3 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A350","v":"X3D_3 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A351","v":"X3D_3 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A352","v":"X3D_3 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A355","v":"X3D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A356","v":"X3D_4 Regular"},{"$f":"+B439","v":"X3"},{"$f":"+C439","v":"X3D"},{"$f":"+D439","v":"X3D"},"Et","Pp","C",{"$f":"+H385","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A357","v":"X3D_4 Agro"},{"$f":"+B441","v":"X3"},{"$f":"+C441","v":"X3D"},{"$f":"+D441","v":"X3D"},"Et","Pp","C",{"$f":"+H386","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A358","v":"X3D_4 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A359","v":"X3D_4 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A360","v":"X3D_4 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A361","v":"X3D_4 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A362","v":"X3D_4 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A363","v":"X3D_4 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A366","v":"X3D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A367","v":"X3D_5 Regular"},{"$f":"+B450","v":"X3"},{"$f":"+C450","v":"X3D"},{"$f":"+D450","v":"X3D"},"Et","Pp","C",{"$f":"+H396","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A368","v":"X3D_5 Agro"},{"$f":"+B452","v":"X3"},{"$f":"+C452","v":"X3D"},{"$f":"+D452","v":"X3D"},"Et","Pp","C",{"$f":"+H397","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A369","v":"X3D_5 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A370","v":"X3D_5 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A371","v":"X3D_5 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A372","v":"X3D_5 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A373","v":"X3D_5 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A374","v":"X3D_5 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]

{"sheet":"Energía","index":21,"n_rows":379,"n_cols":74,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,24,7,29],[4,47,4,52],[4,55,4,60],[7,31,7,36],[7,39,7,44],[7,47,7,52],[7,55,7,60],[7,5,7,10],[7,12,7,16],[7,18,7,22],[4,31,4,44]]}
[{"$f":"+\"Energía\"&\" - \"&PremisaCosto!A2","v":"Energía - EDECHI"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Energía estimada para asignación de costos y cálculo costo compra. Cuando no se dispone de Energía facturada por horario, se utilizan Kep y Kefp. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria ",null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria "]
[]
[null,null,null,null,null,{"$f":"+F10-(SUM([1]ProyDda!B23:B26))","v":0},{"$f":"+G10-(SUM([1]ProyDda!C23:C26))","v":0},{"$f":"+H10-(SUM([1]ProyDda!D23:D26))","v":0},{"$f":"+I10-(SUM([1]ProyDda!E23:E26))","v":0},{"$f":"+J10-(SUM([1]ProyDda!F23:F26))","v":0},{"$f":"+K10-(SUM([1]ProyDda!G23:G26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0},null,null,null,null,{"$f":"+AH10+AP10-H10","v":0},{"$f":"+AI10+AQ10-I10","v":0},{"$f":"+AJ10+AR10-J10","v":0},{"$f":"+AK10+AS10-K10","v":0}]
[null,"Variables Auxiliares",null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)",null,null,null,null,null,null,"Consumo de energía Punta (estimada - MWh/año))",null,null,null,null,null,null,null,"Consumo de energía Fuera de Punta (estimada - MWh/año)",null,null,null,null,null,null,null,"Consumo de Energía Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BB11:BB369)","v":1403535.0507287655},null,"Consumos de Energía Fuera Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BJ11:BJ369)","v":2725443.9209897597}]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2025},{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},null,{"$f":"+S9","v":2026},{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP",null,{"$f":"+F9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AF9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AF9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AN9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":1102206.1651955897},1093621.8674148198,1132608.7659610871,1155011.358697847,1178750.6592503821,1203959.9462426479,null,22954.917473316011,23343.690626462743,24134.388069300694,24951.834721506417,25796.939380404514,null,737.29141106232112,756.50234393003939,757.16905281208665,757.07667349991323,757.74342757997249,null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":1069929.6585304413},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1108508.5729906945},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":1130119.8015757343},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":1153041.7478553758},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":1177405.2634346634},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":3745158.3249562224},null,{"$f":"+SUM(AF11:AF379)-SUM(AF194:AF195)","v":372957.63477535505},370341.83946295065,383641.26330392371,391285.93098767271,399377.12578419829,407978.93131098343,{"$f":"+SUMPRODUCT(AH10:AK10,PremisaCosto!$F$84:$I$84)","v":1296892.1188267441},null,{"$f":"+SUM(AN11:AN379)-SUM(AN194:AN195)","v":729248.53042023489},723280.0279518686,748967.50265716366,763725.42771017447,779373.53346618346,795981.01493166469,{"$f":"+SUMPRODUCT(AP10:AS10,PremisaCosto!$F$84:$I$84)","v":2531133.4051474272},null,{"$f":"+SUM(AV11:AV379)-SUM(AV194:AV195)","v":414559.90111287328},411639.8215523797,409618.87605648191,425690.43789725844,434488.7177999703,443841.70713458356,{"$f":"+SUMPRODUCT(AX10:BA10,PremisaCosto!$F$84:$I$84)","v":1403535.0507287655},null,{"$f":"+SUM(BD11:BD379)-SUM(BD194:BD195)","v":805263.97134603595},798613.45629090967,796363.30329770176,826428.8577982299,843321.98445342854,861250.34704510053,{"$f":"+SUMPRODUCT(BF10:BI10,PremisaCosto!$F$84:$I$84)","v":2725443.9209897602},null,null,null,null,null,null,null,null,null,null,null,"Pot"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,{"$f":"+[1]Energía!F11","v":2271.6107523924993},{"$f":"+[1]Energía!G11","v":2265.1661090530934},{"$f":"+[1]Energía!H11","v":2353.3031280829714},{"$f":"+[1]Energía!I11","v":2413.6411866663943},{"$f":"+[1]Energía!J11","v":2478.7116501418518},{"$f":"+[1]Energía!K11","v":2547.4211766872045},null,{"$f":"+[1]Energía!M11","v":0},{"$f":"+[1]Energía!N11","v":0},{"$f":"+[1]Energía!O11","v":0},{"$f":"+[1]Energía!P11","v":0},{"$f":"+[1]Energía!Q11","v":0},null,{"$f":"+[1]Energía!S11","v":0},{"$f":"+[1]Energía!T11","v":0},{"$f":"+[1]Energía!U11","v":0},{"$f":"+[1]Energía!V11","v":0},{"$f":"+[1]Energía!W11","v":0},null,{"$f":"+[1]Energía!Y11","v":2265.1661090530934},{"$f":"+[1]Energía!Z11","v":2353.3031280829714},{"$f":"+[1]Energía!AA11","v":2413.6411866663943},{"$f":"+[1]Energía!AB11","v":2478.7116501418518},{"$f":"+[1]Energía!AC11","v":2547.4211766872045},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":8020.6622841589242},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Ep\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Ep\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Ep\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Ep\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Ep\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Ep\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH11:AK11,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Efp\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Efp\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Efp\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Efp\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Efp\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Efp\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP11:AS11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX11:BA11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF11:BI11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!E94","v":"Ep"},{"$f":"+PremisaCosto!B94","v":"AT"},null,{"$f":"+[1]Energía!F12","v":430.68581681081957},{"$f":"+[1]Energía!G12","v":429.46394529178258},{"$f":"+[1]Energía!H12","v":446.17427473188337},{"$f":"+[1]Energía!I12","v":457.61406300476892},{"$f":"+[1]Energía!J12","v":469.95109111694427},{"$f":"+[1]Energía!K12","v":482.97806703335198},null,{"$f":"+[1]Energía!M12","v":0},{"$f":"+[1]Energía!N12","v":0},{"$f":"+[1]Energía!O12","v":0},{"$f":"+[1]Energía!P12","v":0},{"$f":"+[1]Energía!Q12","v":0},null,{"$f":"+[1]Energía!S12","v":0},{"$f":"+[1]Energía!T12","v":0},{"$f":"+[1]Energía!U12","v":0},{"$f":"+[1]Energía!V12","v":0},{"$f":"+[1]Energía!W12","v":0},null,{"$f":"+[1]Energía!Y12","v":429.46394529178258},{"$f":"+[1]Energía!Z12","v":446.17427473188337},{"$f":"+[1]Energía!AA12","v":457.61406300476892},{"$f":"+[1]Energía!AB12","v":469.95109111694427},{"$f":"+[1]Energía!AC12","v":482.97806703335198},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1520.6766756049653},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Ep\",F12,\"\"))","v":430.68581681081957},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Ep\",G12,\"\"))","v":429.46394529178258},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Ep\",H12,\"\"))","v":446.17427473188337},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Ep\",I12,\"\"))","v":457.61406300476892},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Ep\",J12,\"\"))","v":469.95109111694427},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Ep\",K12,\"\"))","v":482.97806703335198},{"$f":"+SUMPRODUCT(AH12:AK12,PremisaCosto!$F$84:$I$84)","v":1520.6766756049653},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Efp\",F12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Efp\",G12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Efp\",H12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Efp\",I12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Efp\",J12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Efp\",K12,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP12:AS12,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D12=\"BT\",AF12*Balance!D$45,IF($D12=\"MT\",AF12*Balance!D$46,AF12*Balance!D$47))","v":433.85294329688679},{"$f":"IF($D12=\"BT\",AG12*Balance!E$45,IF($D12=\"MT\",AG12*Balance!E$46,AG12*Balance!E$47))","v":432.62208652340337},{"$f":"IF($D12=\"BT\",AH12*Balance!F$45,IF($D12=\"MT\",AH12*Balance!F$46,AH12*Balance!F$47))","v":448.22350381154291},{"$f":"IF($D12=\"BT\",AI12*Balance!G$45,IF($D12=\"MT\",AI12*Balance!G$46,AI12*Balance!G$47))","v":460.30894048977655},{"$f":"IF($D12=\"BT\",AJ12*Balance!H$45,IF($D12=\"MT\",AJ12*Balance!H$46,AJ12*Balance!H$47))","v":472.71946269842545},{"$f":"IF($D12=\"BT\",AK12*Balance!I$45,IF($D12=\"MT\",AK12*Balance!I$46,AK12*Balance!I$47))","v":485.82398483573309},{"$f":"+SUMPRODUCT(AX12:BA12,PremisaCosto!$F$84:$I$84)","v":1529.0834961463347},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF12:BI12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!E95","v":"Efpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,{"$f":"+[1]Energía!F13","v":628.32924433244432},{"$f":"+[1]Energía!G13","v":626.54665113280555},{"$f":"+[1]Energía!H13","v":650.92541695191926},{"$f":"+[1]Energía!I13","v":667.61496938262474},{"$f":"+[1]Energía!J13","v":685.61350856933825},{"$f":"+[1]Energía!K13","v":704.61861534091508},null,{"$f":"+[1]Energía!M13","v":0},{"$f":"+[1]Energía!N13","v":0},{"$f":"+[1]Energía!O13","v":0},{"$f":"+[1]Energía!P13","v":0},{"$f":"+[1]Energía!Q13","v":0},null,{"$f":"+[1]Energía!S13","v":0},{"$f":"+[1]Energía!T13","v":0},{"$f":"+[1]Energía!U13","v":0},{"$f":"+[1]Energía!V13","v":0},{"$f":"+[1]Energía!W13","v":0},null,{"$f":"+[1]Energía!Y13","v":626.54665113280555},{"$f":"+[1]Energía!Z13","v":650.92541695191926},{"$f":"+[1]Energía!AA13","v":667.61496938262474},{"$f":"+[1]Energía!AB13","v":685.61350856933825},{"$f":"+[1]Energía!AC13","v":704.61861534091508},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":2218.5212262899809},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Ep\",F13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Ep\",G13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Ep\",H13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Ep\",I13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Ep\",J13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Ep\",K13,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH13:AK13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Efpm\",F13,\"\"))","v":628.32924433244432},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Efpm\",G13,\"\"))","v":626.54665113280555},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Efpm\",H13,\"\"))","v":650.92541695191926},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Efpm\",I13,\"\"))","v":667.61496938262474},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Efpm\",J13,\"\"))","v":685.61350856933825},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Efpm\",K13,\"\"))","v":704.61861534091508},{"$f":"+SUMPRODUCT(AP13:AS13,PremisaCosto!$F$84:$I$84)","v":2218.5212262899809},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX13:BA13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D13=\"BT\",AN13*Balance!D$49,IF($D13=\"MT\",AN13*Balance!D$50,AN13*Balance!D$51))","v":632.94977770972525},{"$f":"IF($D13=\"BT\",AO13*Balance!E$49,IF($D13=\"MT\",AO13*Balance!E$50,AO13*Balance!E$51))","v":631.15407588677897},{"$f":"IF($D13=\"BT\",AP13*Balance!F$49,IF($D13=\"MT\",AP13*Balance!F$50,AP13*Balance!F$51))","v":653.91504537437584},{"$f":"IF($D13=\"BT\",AQ13*Balance!G$49,IF($D13=\"MT\",AQ13*Balance!G$50,AQ13*Balance!G$51))","v":671.5465368214177},{"$f":"IF($D13=\"BT\",AR13*Balance!H$49,IF($D13=\"MT\",AR13*Balance!H$50,AR13*Balance!H$51))","v":689.65229683662767},{"$f":"IF($D13=\"BT\",AS13*Balance!I$49,IF($D13=\"MT\",AS13*Balance!I$50,AS13*Balance!I$51))","v":708.77053609707923},{"$f":"+SUMPRODUCT(BF13:BI13,PremisaCosto!$F$84:$I$84)","v":2230.7859700818976}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!E96","v":"Efp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,{"$f":"+[1]Energía!F14","v":1212.5956912492356},{"$f":"+[1]Energía!G14","v":1209.1555126285052},{"$f":"+[1]Energía!H14","v":1256.2034363991688},{"$f":"+[1]Energía!I14","v":1288.4121542790006},{"$f":"+[1]Energía!J14","v":1323.1470504555691},{"$f":"+[1]Energía!K14","v":1359.8244943129373},null,{"$f":"+[1]Energía!M14","v":0},{"$f":"+[1]Energía!N14","v":0},{"$f":"+[1]Energía!O14","v":0},{"$f":"+[1]Energía!P14","v":0},{"$f":"+[1]Energía!Q14","v":0},null,{"$f":"+[1]Energía!S14","v":0},{"$f":"+[1]Energía!T14","v":0},{"$f":"+[1]Energía!U14","v":0},{"$f":"+[1]Energía!V14","v":0},{"$f":"+[1]Energía!W14","v":0},null,{"$f":"+[1]Energía!Y14","v":1209.1555126285052},{"$f":"+[1]Energía!Z14","v":1256.2034363991688},{"$f":"+[1]Energía!AA14","v":1288.4121542790006},{"$f":"+[1]Energía!AB14","v":1323.1470504555691},{"$f":"+[1]Energía!AC14","v":1359.8244943129373},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":4281.4643822639782},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Ep\",F14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Ep\",G14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Ep\",H14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Ep\",I14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Ep\",J14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Ep\",K14,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH14:AK14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Efp\",F14,\"\"))","v":1212.5956912492356},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Efp\",G14,\"\"))","v":1209.1555126285052},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Efp\",H14,\"\"))","v":1256.2034363991688},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Efp\",I14,\"\"))","v":1288.4121542790006},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Efp\",J14,\"\"))","v":1323.1470504555691},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Efp\",K14,\"\"))","v":1359.8244943129373},{"$f":"+SUMPRODUCT(AP14:AS14,PremisaCosto!$F$84:$I$84)","v":4281.4643822639782},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX14:BA14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D14=\"BT\",AN14*Balance!D$49,IF($D14=\"MT\",AN14*Balance!D$50,AN14*Balance!D$51))","v":1221.5127342089609},{"$f":"IF($D14=\"BT\",AO14*Balance!E$49,IF($D14=\"MT\",AO14*Balance!E$50,AO14*Balance!E$51))","v":1218.047257609051},{"$f":"IF($D14=\"BT\",AP14*Balance!F$49,IF($D14=\"MT\",AP14*Balance!F$50,AP14*Balance!F$51))","v":1261.9730397977162},{"$f":"IF($D14=\"BT\",AQ14*Balance!G$49,IF($D14=\"MT\",AQ14*Balance!G$50,AQ14*Balance!G$51))","v":1295.9995804240325},{"$f":"IF($D14=\"BT\",AR14*Balance!H$49,IF($D14=\"MT\",AR14*Balance!H$50,AR14*Balance!H$51))","v":1330.9413991906599},{"$f":"IF($D14=\"BT\",AS14*Balance!I$49,IF($D14=\"MT\",AS14*Balance!I$50,AS14*Balance!I$51))","v":1367.837174392283},{"$f":"+SUMPRODUCT(BF14:BI14,PremisaCosto!$F$84:$I$84)","v":4305.13378108713}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!E97","v":"Et"},{"$f":"+PremisaCosto!B97","v":"AT"},null,{"$f":"+[1]Energía!F15","v":1.0342408556861578},{"$f":"+[1]Energía!G15","v":1.0313066763004861},{"$f":"+[1]Energía!H15","v":1.0714345485088224},{"$f":"+[1]Energía!I15","v":1.0989058418516786},{"$f":"+[1]Energía!J15","v":1.1285317501433487},{"$f":"+[1]Energía!K15","v":1.1598144861724911},null,{"$f":"+[1]Energía!M15","v":0},{"$f":"+[1]Energía!N15","v":0},{"$f":"+[1]Energía!O15","v":0},{"$f":"+[1]Energía!P15","v":0},{"$f":"+[1]Energía!Q15","v":0},null,{"$f":"+[1]Energía!S15","v":0},{"$f":"+[1]Energía!T15","v":0},{"$f":"+[1]Energía!U15","v":0},{"$f":"+[1]Energía!V15","v":0},{"$f":"+[1]Energía!W15","v":0},null,{"$f":"+[1]Energía!Y15","v":1.0313066763004861},{"$f":"+[1]Energía!Z15","v":1.0714345485088224},{"$f":"+[1]Energía!AA15","v":1.0989058418516786},{"$f":"+[1]Energía!AB15","v":1.1285317501433487},{"$f":"+[1]Energía!AC15","v":1.1598144861724911},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":3.6517244933805095},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Ep\",F15,\"\"))","v":0.359496296539972},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Ep\",G15,\"\"))","v":0.35847639231095851},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Ep\",H15,\"\"))","v":0.3724246146883809},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Ep\",I15,\"\"))","v":0.38197348153465144},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Ep\",J15,\"\"))","v":0.39227128040222986},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Ep\",K15,\"\"))","v":0.40314498326001641},{"$f":"+SUMPRODUCT(AH15:AK15,PremisaCosto!$F$84:$I$84)","v":1.2693188672029843},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Efp\",F15,\"\"))","v":0.67474455914618614},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Efp\",G15,\"\"))","v":0.67283028398952804},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Efp\",H15,\"\"))","v":0.69900993382044185},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Efp\",I15,\"\"))","v":0.71693236031702767},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Efp\",J15,\"\"))","v":0.73626046974111936},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Efp\",K15,\"\"))","v":0.75666950291247503},{"$f":"+SUMPRODUCT(AP15:AS15,PremisaCosto!$F$84:$I$84)","v":2.3824056261775266},null,{"$f":"IF($D15=\"BT\",AF15*Balance!D$45,IF($D15=\"MT\",AF15*Balance!D$46,AF15*Balance!D$47))","v":0.3621399179409408},{"$f":"IF($D15=\"BT\",AG15*Balance!E$45,IF($D15=\"MT\",AG15*Balance!E$46,AG15*Balance!E$47))","v":0.36111251366068142},{"$f":"IF($D15=\"BT\",AH15*Balance!F$45,IF($D15=\"MT\",AH15*Balance!F$46,AH15*Balance!F$47))","v":0.37413511973903413},{"$f":"IF($D15=\"BT\",AI15*Balance!G$45,IF($D15=\"MT\",AI15*Balance!G$46,AI15*Balance!G$47))","v":0.38422291357460819},{"$f":"IF($D15=\"BT\",AJ15*Balance!H$45,IF($D15=\"MT\",AJ15*Balance!H$46,AJ15*Balance!H$47))","v":0.39458205845003858},{"$f":"IF($D15=\"BT\",AK15*Balance!I$45,IF($D15=\"MT\",AK15*Balance!I$46,AK15*Balance!I$47))","v":0.40552048965070531},{"$f":"+SUMPRODUCT(AX15:BA15,PremisaCosto!$F$84:$I$84)","v":1.2763360958470051},null,{"$f":"IF($D15=\"BT\",AN15*Balance!D$49,IF($D15=\"MT\",AN15*Balance!D$50,AN15*Balance!D$51))","v":0.67970641598286097},{"$f":"IF($D15=\"BT\",AO15*Balance!E$49,IF($D15=\"MT\",AO15*Balance!E$50,AO15*Balance!E$51))","v":0.67777806385567441},{"$f":"IF($D15=\"BT\",AP15*Balance!F$49,IF($D15=\"MT\",AP15*Balance!F$50,AP15*Balance!F$51))","v":0.70222040910886252},{"$f":"IF($D15=\"BT\",AQ15*Balance!G$49,IF($D15=\"MT\",AQ15*Balance!G$50,AQ15*Balance!G$51))","v":0.72115435660666449},{"$f":"IF($D15=\"BT\",AR15*Balance!H$49,IF($D15=\"MT\",AR15*Balance!H$50,AR15*Balance!H$51))","v":0.74059760736996272},{"$f":"IF($D15=\"BT\",AS15*Balance!I$49,IF($D15=\"MT\",AS15*Balance!I$50,AS15*Balance!I$51))","v":0.76112813024121617},{"$f":"+SUMPRODUCT(BF15:BI15,PremisaCosto!$F$84:$I$84)","v":2.3955763789597087}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!E98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,{"$f":"+[1]Energía!F16","v":86585.085837075603},{"$f":"+[1]Energía!G16","v":86339.440760715515},{"$f":"+[1]Energía!H16","v":89698.885749294001},{"$f":"+[1]Energía!I16","v":91998.741028718854},{"$f":"+[1]Energía!J16","v":94478.977424653684},{"$f":"+[1]Energía!K16","v":97097.920941930293},null,{"$f":"+[1]Energía!M16","v":0},{"$f":"+[1]Energía!N16","v":0},{"$f":"+[1]Energía!O16","v":0},{"$f":"+[1]Energía!P16","v":0},{"$f":"+[1]Energía!Q16","v":0},null,{"$f":"+[1]Energía!S16","v":0},{"$f":"+[1]Energía!T16","v":0},{"$f":"+[1]Energía!U16","v":0},{"$f":"+[1]Energía!V16","v":0},{"$f":"+[1]Energía!W16","v":0},null,{"$f":"+[1]Energía!Y16","v":86339.440760715515},{"$f":"+[1]Energía!Z16","v":89698.885749294001},{"$f":"+[1]Energía!AA16","v":91998.741028718854},{"$f":"+[1]Energía!AB16","v":94478.977424653684},{"$f":"+[1]Energía!AC16","v":97097.920941930293},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":305716.87143700477},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Ep\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Ep\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Ep\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Ep\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Ep\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Ep\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH16:AK16,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Efp\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Efp\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Efp\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Efp\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Efp\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Efp\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP16:AS16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX16:BA16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF16:BI16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!E99","v":"Ep"},{"$f":"+PremisaCosto!B99","v":"MT"},null,{"$f":"+[1]Energía!F17","v":2241.2330299792857},{"$f":"+[1]Energía!G17","v":2234.8745693567953},{"$f":"+[1]Energía!H17","v":2321.8329525241702},{"$f":"+[1]Energía!I17","v":2381.3641242795265},{"$f":"+[1]Energía!J17","v":2445.5644155766413},{"$f":"+[1]Energía!K17","v":2513.3551055993457},null,{"$f":"+[1]Energía!M17","v":0},{"$f":"+[1]Energía!N17","v":0},{"$f":"+[1]Energía!O17","v":0},{"$f":"+[1]Energía!P17","v":0},{"$f":"+[1]Energía!Q17","v":0},null,{"$f":"+[1]Energía!S17","v":0},{"$f":"+[1]Energía!T17","v":0},{"$f":"+[1]Energía!U17","v":0},{"$f":"+[1]Energía!V17","v":0},{"$f":"+[1]Energía!W17","v":0},null,{"$f":"+[1]Energía!Y17","v":2234.8745693567953},{"$f":"+[1]Energía!Z17","v":2321.8329525241702},{"$f":"+[1]Energía!AA17","v":2381.3641242795265},{"$f":"+[1]Energía!AB17","v":2445.5644155766413},{"$f":"+[1]Energía!AC17","v":2513.3551055993457},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":7913.4038323393524},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Ep\",F17,\"\"))","v":2241.2330299792857},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Ep\",G17,\"\"))","v":2234.8745693567953},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Ep\",H17,\"\"))","v":2321.8329525241702},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Ep\",I17,\"\"))","v":2381.3641242795265},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Ep\",J17,\"\"))","v":2445.5644155766413},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Ep\",K17,\"\"))","v":2513.3551055993457},{"$f":"+SUMPRODUCT(AH17:AK17,PremisaCosto!$F$84:$I$84)","v":7913.4038323393524},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Efp\",F17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Efp\",G17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Efp\",H17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Efp\",I17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Efp\",J17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Efp\",K17,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP17:AS17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D17=\"BT\",AF17*Balance!D$45,IF($D17=\"MT\",AF17*Balance!D$46,AF17*Balance!D$47))","v":2356.9415854427011},{"$f":"IF($D17=\"BT\",AG17*Balance!E$45,IF($D17=\"MT\",AG17*Balance!E$46,AG17*Balance!E$47))","v":2350.2548553882693},{"$f":"IF($D17=\"BT\",AH17*Balance!F$45,IF($D17=\"MT\",AH17*Balance!F$46,AH17*Balance!F$47))","v":2395.6624929122663},{"$f":"IF($D17=\"BT\",AI17*Balance!G$45,IF($D17=\"MT\",AI17*Balance!G$46,AI17*Balance!G$47))","v":2479.090972763433},{"$f":"IF($D17=\"BT\",AJ17*Balance!H$45,IF($D17=\"MT\",AJ17*Balance!H$46,AJ17*Balance!H$47))","v":2545.9573572519507},{"$f":"IF($D17=\"BT\",AK17*Balance!I$45,IF($D17=\"MT\",AK17*Balance!I$46,AK17*Balance!I$47))","v":2616.5610751196537},{"$f":"+SUMPRODUCT(AX17:BA17,PremisaCosto!$F$84:$I$84)","v":8217.8100495069684},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF17:BI17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!E100","v":"Efpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,{"$f":"+[1]Energía!F18","v":29744.712194768541},{"$f":"+[1]Energía!G18","v":29660.325351148138},{"$f":"+[1]Energía!H18","v":30814.400829082657},{"$f":"+[1]Energía!I18","v":31604.473769644654},{"$f":"+[1]Energía!J18","v":32456.513321939947},{"$f":"+[1]Energía!K18","v":33356.203152153081},null,{"$f":"+[1]Energía!M18","v":0},{"$f":"+[1]Energía!N18","v":0},{"$f":"+[1]Energía!O18","v":0},{"$f":"+[1]Energía!P18","v":0},{"$f":"+[1]Energía!Q18","v":0},null,{"$f":"+[1]Energía!S18","v":0},{"$f":"+[1]Energía!T18","v":0},{"$f":"+[1]Energía!U18","v":0},{"$f":"+[1]Energía!V18","v":0},{"$f":"+[1]Energía!W18","v":0},null,{"$f":"+[1]Energía!Y18","v":29660.325351148138},{"$f":"+[1]Energía!Z18","v":30814.400829082657},{"$f":"+[1]Energía!AA18","v":31604.473769644654},{"$f":"+[1]Energía!AB18","v":32456.513321939947},{"$f":"+[1]Energía!AC18","v":33356.203152153081},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":105023.4028882253},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Ep\",F18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Ep\",G18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Ep\",H18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Ep\",I18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Ep\",J18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Ep\",K18,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH18:AK18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Efpm\",F18,\"\"))","v":29744.712194768541},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Efpm\",G18,\"\"))","v":29660.325351148138},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Efpm\",H18,\"\"))","v":30814.400829082657},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Efpm\",I18,\"\"))","v":31604.473769644654},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Efpm\",J18,\"\"))","v":32456.513321939947},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Efpm\",K18,\"\"))","v":33356.203152153081},{"$f":"+SUMPRODUCT(AP18:AS18,PremisaCosto!$F$84:$I$84)","v":105023.4028882253},null,null,null,null,null,null,null,null,null,{"$f":"IF($D18=\"BT\",AN18*Balance!D$49,IF($D18=\"MT\",AN18*Balance!D$50,AN18*Balance!D$51))","v":31280.347996443084},{"$f":"IF($D18=\"BT\",AO18*Balance!E$49,IF($D18=\"MT\",AO18*Balance!E$50,AO18*Balance!E$51))","v":31191.604497515167},{"$f":"IF($D18=\"BT\",AP18*Balance!F$49,IF($D18=\"MT\",AP18*Balance!F$50,AP18*Balance!F$51))","v":31794.23576857409},{"$f":"IF($D18=\"BT\",AQ18*Balance!G$49,IF($D18=\"MT\",AQ18*Balance!G$50,AQ18*Balance!G$51))","v":32901.463838491894},{"$f":"IF($D18=\"BT\",AR18*Balance!H$49,IF($D18=\"MT\",AR18*Balance!H$50,AR18*Balance!H$51))","v":33788.886670259672},{"$f":"IF($D18=\"BT\",AS18*Balance!I$49,IF($D18=\"MT\",AS18*Balance!I$50,AS18*Balance!I$51))","v":34725.90983552816},{"$f":"+SUMPRODUCT(BF18:BI18,PremisaCosto!$F$84:$I$84)","v":109063.35553876813}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!E101","v":"Efp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,{"$f":"+[1]Energía!F19","v":54599.14061232777},{"$f":"+[1]Energía!G19","v":54444.240840210587},{"$f":"+[1]Energía!H19","v":56562.651967687169},{"$f":"+[1]Energía!I19","v":58012.903134794673},{"$f":"+[1]Energía!J19","v":59576.899687137091},{"$f":"+[1]Energía!K19","v":61228.362684177875},null,{"$f":"+[1]Energía!M19","v":0},{"$f":"+[1]Energía!N19","v":0},{"$f":"+[1]Energía!O19","v":0},{"$f":"+[1]Energía!P19","v":0},{"$f":"+[1]Energía!Q19","v":0},null,{"$f":"+[1]Energía!S19","v":0},{"$f":"+[1]Energía!T19","v":0},{"$f":"+[1]Energía!U19","v":0},{"$f":"+[1]Energía!V19","v":0},{"$f":"+[1]Energía!W19","v":0},null,{"$f":"+[1]Energía!Y19","v":54444.240840210587},{"$f":"+[1]Energía!Z19","v":56562.651967687169},{"$f":"+[1]Energía!AA19","v":58012.903134794673},{"$f":"+[1]Energía!AB19","v":59576.899687137091},{"$f":"+[1]Energía!AC19","v":61228.362684177875},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":192780.06471644007},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Ep\",F19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Ep\",G19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Ep\",H19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Ep\",I19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Ep\",J19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Ep\",K19,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH19:AK19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Efp\",F19,\"\"))","v":54599.14061232777},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Efp\",G19,\"\"))","v":54444.240840210587},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Efp\",H19,\"\"))","v":56562.651967687169},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Efp\",I19,\"\"))","v":58012.903134794673},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Efp\",J19,\"\"))","v":59576.899687137091},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Efp\",K19,\"\"))","v":61228.362684177875},{"$f":"+SUMPRODUCT(AP19:AS19,PremisaCosto!$F$84:$I$84)","v":192780.06471644007},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX19:BA19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D19=\"BT\",AN19*Balance!D$49,IF($D19=\"MT\",AN19*Balance!D$50,AN19*Balance!D$51))","v":57417.940623433591},{"$f":"IF($D19=\"BT\",AO19*Balance!E$49,IF($D19=\"MT\",AO19*Balance!E$50,AO19*Balance!E$51))","v":57255.043811903932},{"$f":"IF($D19=\"BT\",AP19*Balance!F$49,IF($D19=\"MT\",AP19*Balance!F$50,AP19*Balance!F$51))","v":58361.228645378927},{"$f":"IF($D19=\"BT\",AQ19*Balance!G$49,IF($D19=\"MT\",AQ19*Balance!G$50,AQ19*Balance!G$51))","v":60393.647069316183},{"$f":"IF($D19=\"BT\",AR19*Balance!H$49,IF($D19=\"MT\",AR19*Balance!H$50,AR19*Balance!H$51))","v":62022.592868388347},{"$f":"IF($D19=\"BT\",AS19*Balance!I$49,IF($D19=\"MT\",AS19*Balance!I$50,AS19*Balance!I$51))","v":63742.584617594133},{"$f":"+SUMPRODUCT(BF19:BI19,PremisaCosto!$F$84:$I$84)","v":200195.76742654826}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!E102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,{"$f":"+[1]Energía!F20","v":119260.12868017498},{"$f":"+[1]Energía!G20","v":118916.91711603708},{"$f":"+[1]Energía!H20","v":123540.47199391593},{"$f":"+[1]Energía!I20","v":126701.16489432543},{"$f":"+[1]Energía!J20","v":130109.27663622453},{"$f":"+[1]Energía!K20","v":133708.16823032295},null,{"$f":"+[1]Energía!M20","v":0},{"$f":"+[1]Energía!N20","v":0},{"$f":"+[1]Energía!O20","v":0},{"$f":"+[1]Energía!P20","v":0},{"$f":"+[1]Energía!Q20","v":0},null,{"$f":"+[1]Energía!S20","v":0},{"$f":"+[1]Energía!T20","v":0},{"$f":"+[1]Energía!U20","v":0},{"$f":"+[1]Energía!V20","v":0},{"$f":"+[1]Energía!W20","v":0},null,{"$f":"+[1]Energía!Y20","v":118916.91711603708},{"$f":"+[1]Energía!Z20","v":123540.47199391593},{"$f":"+[1]Energía!AA20","v":126701.16489432543},{"$f":"+[1]Energía!AB20","v":130109.27663622453},{"$f":"+[1]Energía!AC20","v":133708.16823032295},{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":421024.38860337896},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Ep\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Ep\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Ep\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Ep\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Ep\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Ep\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH20:AK20,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Efp\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Efp\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Efp\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Efp\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Efp\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Efp\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP20:AS20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX20:BA20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF20:BI20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!E103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,{"$f":"+[1]Energía!F21","v":119260.12868017498},{"$f":"+[1]Energía!G21","v":118916.91711603708},{"$f":"+[1]Energía!H21","v":123540.47199391593},{"$f":"+[1]Energía!I21","v":126701.16489432543},{"$f":"+[1]Energía!J21","v":130109.27663622453},{"$f":"+[1]Energía!K21","v":133708.16823032295},null,{"$f":"+[1]Energía!M21","v":0},{"$f":"+[1]Energía!N21","v":0},{"$f":"+[1]Energía!O21","v":0},{"$f":"+[1]Energía!P21","v":0},{"$f":"+[1]Energía!Q21","v":0},null,{"$f":"+[1]Energía!S21","v":0},{"$f":"+[1]Energía!T21","v":0},{"$f":"+[1]Energía!U21","v":0},{"$f":"+[1]Energía!V21","v":0},{"$f":"+[1]Energía!W21","v":0},null,{"$f":"+[1]Energía!Y21","v":118916.91711603708},{"$f":"+[1]Energía!Z21","v":123540.47199391593},{"$f":"+[1]Energía!AA21","v":126701.16489432543},{"$f":"+[1]Energía!AB21","v":130109.27663622453},{"$f":"+[1]Energía!AC21","v":133708.16823032295},{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":421024.38860337896},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Ep\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Ep\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Ep\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Ep\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Ep\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Ep\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH21:AK21,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Efp\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Efp\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Efp\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Efp\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Efp\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Efp\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP21:AS21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX21:BA21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF21:BI21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!E104","v":"Et"},{"$f":"+PremisaCosto!B104","v":"MT"},null,{"$f":"+[1]Energía!F22","v":118052.54615137563},{"$f":"+[1]Energía!G22","v":117712.84776672036},{"$f":"+[1]Energía!H22","v":122289.61484064556},{"$f":"+[1]Energía!I22","v":125418.35890999009},{"$f":"+[1]Energía!J22","v":128792.0246128249},{"$f":"+[1]Energía!K22","v":132354.54052410851},null,{"$f":"+[1]Energía!M22","v":0},{"$f":"+[1]Energía!N22","v":0},{"$f":"+[1]Energía!O22","v":0},{"$f":"+[1]Energía!P22","v":0},{"$f":"+[1]Energía!Q22","v":0},null,{"$f":"+[1]Energía!S22","v":0},{"$f":"+[1]Energía!T22","v":0},{"$f":"+[1]Energía!U22","v":0},{"$f":"+[1]Energía!V22","v":0},{"$f":"+[1]Energía!W22","v":0},null,{"$f":"+[1]Energía!Y22","v":117712.84776672036},{"$f":"+[1]Energía!Z22","v":122289.61484064556},{"$f":"+[1]Energía!AA22","v":125418.35890999009},{"$f":"+[1]Energía!AB22","v":128792.0246128249},{"$f":"+[1]Energía!AC22","v":132354.54052410851},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":416761.74282850506},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Ep\",F22,\"\"))","v":41034.400164338505},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Ep\",G22,\"\"))","v":40916.322919030725},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Ep\",H22,\"\"))","v":42507.181377344692},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Ep\",I22,\"\"))","v":43594.715194604825},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Ep\",J22,\"\"))","v":44767.382392255226},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Ep\",K22,\"\"))","v":46005.692858748553},{"$f":"+SUMPRODUCT(AH22:AK22,PremisaCosto!$F$84:$I$84)","v":144864.03458408362},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Efp\",F22,\"\"))","v":77018.145987037176},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Efp\",G22,\"\"))","v":76796.524847689681},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Efp\",H22,\"\"))","v":79782.433463300913},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Efp\",I22,\"\"))","v":81823.643715385304},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Efp\",J22,\"\"))","v":84024.642220569716},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Efp\",K22,\"\"))","v":86348.847665360008},{"$f":"+SUMPRODUCT(AP22:AS22,PremisaCosto!$F$84:$I$84)","v":271897.70824442158},null,{"$f":"IF($D22=\"BT\",AF22*Balance!D$45,IF($D22=\"MT\",AF22*Balance!D$46,AF22*Balance!D$47))","v":43152.890791512255},{"$f":"IF($D22=\"BT\",AG22*Balance!E$45,IF($D22=\"MT\",AG22*Balance!E$46,AG22*Balance!E$47))","v":43028.717550248271},{"$f":"IF($D22=\"BT\",AH22*Balance!F$45,IF($D22=\"MT\",AH22*Balance!F$46,AH22*Balance!F$47))","v":43858.822829788987},{"$f":"IF($D22=\"BT\",AI22*Balance!G$45,IF($D22=\"MT\",AI22*Balance!G$46,AI22*Balance!G$47))","v":45383.762943785623},{"$f":"IF($D22=\"BT\",AJ22*Balance!H$45,IF($D22=\"MT\",AJ22*Balance!H$46,AJ22*Balance!H$47))","v":46605.129613647565},{"$f":"IF($D22=\"BT\",AK22*Balance!I$45,IF($D22=\"MT\",AK22*Balance!I$46,AK22*Balance!I$47))","v":47894.825884305799},{"$f":"+SUMPRODUCT(AX22:BA22,PremisaCosto!$F$84:$I$84)","v":150436.51399685926},null,{"$f":"IF($D22=\"BT\",AN22*Balance!D$49,IF($D22=\"MT\",AN22*Balance!D$50,AN22*Balance!D$51))","v":80994.376168114279},{"$f":"IF($D22=\"BT\",AO22*Balance!E$49,IF($D22=\"MT\",AO22*Balance!E$50,AO22*Balance!E$51))","v":80761.313352889687},{"$f":"IF($D22=\"BT\",AP22*Balance!F$49,IF($D22=\"MT\",AP22*Balance!F$50,AP22*Balance!F$51))","v":82319.351714562596},{"$f":"IF($D22=\"BT\",AQ22*Balance!G$49,IF($D22=\"MT\",AQ22*Balance!G$50,AQ22*Balance!G$51))","v":85181.537096849541},{"$f":"IF($D22=\"BT\",AR22*Balance!H$49,IF($D22=\"MT\",AR22*Balance!H$50,AR22*Balance!H$51))","v":87473.940448827343},{"$f":"IF($D22=\"BT\",AS22*Balance!I$49,IF($D22=\"MT\",AS22*Balance!I$50,AS22*Balance!I$51))","v":89894.592761391599},{"$f":"+SUMPRODUCT(BF22:BI22,PremisaCosto!$F$84:$I$84)","v":282356.78724165511}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!E105","v":"Et"},{"$f":"+PremisaCosto!B105","v":"MT"},null,{"$f":"+[1]Energía!F23","v":1197.9870391626687},{"$f":"+[1]Energía!G23","v":1194.5883058257609},{"$f":"+[1]Energía!H23","v":1241.0694234014818},{"$f":"+[1]Energía!I23","v":1272.8901092628457},{"$f":"+[1]Energía!J23","v":1307.2065394847946},{"$f":"+[1]Energía!K23","v":1343.4421146957509},null,{"$f":"+[1]Energía!M23","v":0},{"$f":"+[1]Energía!N23","v":0},{"$f":"+[1]Energía!O23","v":0},{"$f":"+[1]Energía!P23","v":0},{"$f":"+[1]Energía!Q23","v":0},null,{"$f":"+[1]Energía!S23","v":0},{"$f":"+[1]Energía!T23","v":0},{"$f":"+[1]Energía!U23","v":0},{"$f":"+[1]Energía!V23","v":0},{"$f":"+[1]Energía!W23","v":0},null,{"$f":"+[1]Energía!Y23","v":1194.5883058257609},{"$f":"+[1]Energía!Z23","v":1241.0694234014818},{"$f":"+[1]Energía!AA23","v":1272.8901092628457},{"$f":"+[1]Energía!AB23","v":1307.2065394847946},{"$f":"+[1]Energía!AC23","v":1343.4421146957509},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":4229.8837737949789},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Ep\",F23,\"\"))","v":416.41354768966312},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Ep\",G23,\"\"))","v":415.23216712359113},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Ep\",H23,\"\"))","v":431.38874180891884},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Ep\",I23,\"\"))","v":442.44943299862513},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Ep\",J23,\"\"))","v":454.37763087191291},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Ep\",K23,\"\"))","v":466.97291273465856},{"$f":"+SUMPRODUCT(AH23:AK23,PremisaCosto!$F$84:$I$84)","v":1470.2837768528966},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Efp\",F23,\"\"))","v":781.57349147300602},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Efp\",G23,\"\"))","v":779.35613870217026},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Efp\",H23,\"\"))","v":809.68068159256347},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Efp\",I23,\"\"))","v":830.44067626422111},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Efp\",J23,\"\"))","v":852.82890861288217},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Efp\",K23,\"\"))","v":876.46920196109284},{"$f":"+SUMPRODUCT(AP23:AS23,PremisaCosto!$F$84:$I$84)","v":2759.5999969420841},null,{"$f":"IF($D23=\"BT\",AF23*Balance!D$45,IF($D23=\"MT\",AF23*Balance!D$46,AF23*Balance!D$47))","v":437.91180754665453},{"$f":"IF($D23=\"BT\",AG23*Balance!E$45,IF($D23=\"MT\",AG23*Balance!E$46,AG23*Balance!E$47))","v":436.6694356258576},{"$f":"IF($D23=\"BT\",AH23*Balance!F$45,IF($D23=\"MT\",AH23*Balance!F$46,AH23*Balance!F$47))","v":445.1060217285301},{"$f":"IF($D23=\"BT\",AI23*Balance!G$45,IF($D23=\"MT\",AI23*Balance!G$46,AI23*Balance!G$47))","v":460.60675226769268},{"$f":"IF($D23=\"BT\",AJ23*Balance!H$45,IF($D23=\"MT\",AJ23*Balance!H$46,AJ23*Balance!H$47))","v":473.03030127558054},{"$f":"IF($D23=\"BT\",AK23*Balance!I$45,IF($D23=\"MT\",AK23*Balance!I$46,AK23*Balance!I$47))","v":486.14823423663546},{"$f":"+SUMPRODUCT(AX23:BA23,PremisaCosto!$F$84:$I$84)","v":1526.8414266528057},null,{"$f":"IF($D23=\"BT\",AN23*Balance!D$49,IF($D23=\"MT\",AN23*Balance!D$50,AN23*Balance!D$51))","v":821.92393182310002},{"$f":"IF($D23=\"BT\",AO23*Balance!E$49,IF($D23=\"MT\",AO23*Balance!E$50,AO23*Balance!E$51))","v":819.59210336739147},{"$f":"IF($D23=\"BT\",AP23*Balance!F$49,IF($D23=\"MT\",AP23*Balance!F$50,AP23*Balance!F$51))","v":835.42687169556439},{"$f":"IF($D23=\"BT\",AQ23*Balance!G$49,IF($D23=\"MT\",AQ23*Balance!G$50,AQ23*Balance!G$51))","v":864.52044983463202},{"$f":"IF($D23=\"BT\",AR23*Balance!H$49,IF($D23=\"MT\",AR23*Balance!H$50,AR23*Balance!H$51))","v":887.83841494036233},{"$f":"IF($D23=\"BT\",AS23*Balance!I$49,IF($D23=\"MT\",AS23*Balance!I$50,AS23*Balance!I$51))","v":912.45968080014029},{"$f":"+SUMPRODUCT(BF23:BI23,PremisaCosto!$F$84:$I$84)","v":2865.753987533586}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!E106","v":"Et"},{"$f":"+PremisaCosto!B106","v":"MT"},null,{"$f":"+[1]Energía!F24","v":0},{"$f":"+[1]Energía!G24","v":0},{"$f":"+[1]Energía!H24","v":0},{"$f":"+[1]Energía!I24","v":0},{"$f":"+[1]Energía!J24","v":0},{"$f":"+[1]Energía!K24","v":0},null,{"$f":"+[1]Energía!M24","v":0},{"$f":"+[1]Energía!N24","v":0},{"$f":"+[1]Energía!O24","v":0},{"$f":"+[1]Energía!P24","v":0},{"$f":"+[1]Energía!Q24","v":0},null,{"$f":"+[1]Energía!S24","v":0},{"$f":"+[1]Energía!T24","v":0},{"$f":"+[1]Energía!U24","v":0},{"$f":"+[1]Energía!V24","v":0},{"$f":"+[1]Energía!W24","v":0},null,{"$f":"+[1]Energía!Y24","v":0},{"$f":"+[1]Energía!Z24","v":0},{"$f":"+[1]Energía!AA24","v":0},{"$f":"+[1]Energía!AB24","v":0},{"$f":"+[1]Energía!AC24","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Ep\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Ep\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Ep\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Ep\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Ep\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Ep\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH24:AK24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Efp\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Efp\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Efp\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Efp\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Efp\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Efp\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP24:AS24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AF24*Balance!D$45,IF($D24=\"MT\",AF24*Balance!D$46,AF24*Balance!D$47))","v":0},{"$f":"IF($D24=\"BT\",AG24*Balance!E$45,IF($D24=\"MT\",AG24*Balance!E$46,AG24*Balance!E$47))","v":0},{"$f":"IF($D24=\"BT\",AH24*Balance!F$45,IF($D24=\"MT\",AH24*Balance!F$46,AH24*Balance!F$47))","v":0},{"$f":"IF($D24=\"BT\",AI24*Balance!G$45,IF($D24=\"MT\",AI24*Balance!G$46,AI24*Balance!G$47))","v":0},{"$f":"IF($D24=\"BT\",AJ24*Balance!H$45,IF($D24=\"MT\",AJ24*Balance!H$46,AJ24*Balance!H$47))","v":0},{"$f":"IF($D24=\"BT\",AK24*Balance!I$45,IF($D24=\"MT\",AK24*Balance!I$46,AK24*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX24:BA24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AN24*Balance!D$49,IF($D24=\"MT\",AN24*Balance!D$50,AN24*Balance!D$51))","v":0},{"$f":"IF($D24=\"BT\",AO24*Balance!E$49,IF($D24=\"MT\",AO24*Balance!E$50,AO24*Balance!E$51))","v":0},{"$f":"IF($D24=\"BT\",AP24*Balance!F$49,IF($D24=\"MT\",AP24*Balance!F$50,AP24*Balance!F$51))","v":0},{"$f":"IF($D24=\"BT\",AQ24*Balance!G$49,IF($D24=\"MT\",AQ24*Balance!G$50,AQ24*Balance!G$51))","v":0},{"$f":"IF($D24=\"BT\",AR24*Balance!H$49,IF($D24=\"MT\",AR24*Balance!H$50,AR24*Balance!H$51))","v":0},{"$f":"IF($D24=\"BT\",AS24*Balance!I$49,IF($D24=\"MT\",AS24*Balance!I$50,AS24*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF24:BI24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!E107","v":"Et"},{"$f":"+PremisaCosto!B107","v":"MT"},null,{"$f":"+[1]Energía!F25","v":9.5954896366784386},{"$f":"+[1]Energía!G25","v":9.4810434909511212},{"$f":"+[1]Energía!H25","v":9.7877298688810317},{"$f":"+[1]Energía!I25","v":9.9158750724965827},{"$f":"+[1]Energía!J25","v":10.04548391483789},{"$f":"+[1]Energía!K25","v":10.185591518708641},null,{"$f":"+[1]Energía!M25","v":0},{"$f":"+[1]Energía!N25","v":0},{"$f":"+[1]Energía!O25","v":0},{"$f":"+[1]Energía!P25","v":0},{"$f":"+[1]Energía!Q25","v":0},null,{"$f":"+[1]Energía!S25","v":0},{"$f":"+[1]Energía!T25","v":0},{"$f":"+[1]Energía!U25","v":0},{"$f":"+[1]Energía!V25","v":0},{"$f":"+[1]Energía!W25","v":0},null,{"$f":"+[1]Energía!Y25","v":9.4810434909511212},{"$f":"+[1]Energía!Z25","v":9.7877298688810317},{"$f":"+[1]Energía!AA25","v":9.9158750724965827},{"$f":"+[1]Energía!AB25","v":10.04548391483789},{"$f":"+[1]Energía!AC25","v":10.185591518708641},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":32.762001078966776},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Ep\",F25,\"\"))","v":3.3353381554290005},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Ep\",G25,\"\"))","v":3.2955573197406358},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Ep\",H25,\"\"))","v":3.4021597774359615},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Ep\",I25,\"\"))","v":3.4467023284924929},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Ep\",J25,\"\"))","v":3.4917536321268097},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Ep\",K25,\"\"))","v":3.5404542461392086},{"$f":"+SUMPRODUCT(AH25:AK25,PremisaCosto!$F$84:$I$84)","v":11.387887057810374},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Efp\",F25,\"\"))","v":6.2601514812494417},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Efp\",G25,\"\"))","v":6.1854861712104894},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Efp\",H25,\"\"))","v":6.3855700914450741},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Efp\",I25,\"\"))","v":6.4691727440040934},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Efp\",J25,\"\"))","v":6.5537302827110837},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Efp\",K25,\"\"))","v":6.6451372725694364},{"$f":"+SUMPRODUCT(AP25:AS25,PremisaCosto!$F$84:$I$84)","v":21.374114021156416},null,{"$f":"IF($D25=\"BT\",AF25*Balance!D$45,IF($D25=\"MT\",AF25*Balance!D$46,AF25*Balance!D$47))","v":3.5075322801739266},{"$f":"IF($D25=\"BT\",AG25*Balance!E$45,IF($D25=\"MT\",AG25*Balance!E$46,AG25*Balance!E$47))","v":3.4656976718652865},{"$f":"IF($D25=\"BT\",AH25*Balance!F$45,IF($D25=\"MT\",AH25*Balance!F$46,AH25*Balance!F$47))","v":3.5103415018885733},{"$f":"IF($D25=\"BT\",AI25*Balance!G$45,IF($D25=\"MT\",AI25*Balance!G$46,AI25*Balance!G$47))","v":3.5881487174724316},{"$f":"IF($D25=\"BT\",AJ25*Balance!H$45,IF($D25=\"MT\",AJ25*Balance!H$46,AJ25*Balance!H$47))","v":3.6350937202070499},{"$f":"IF($D25=\"BT\",AK25*Balance!I$45,IF($D25=\"MT\",AK25*Balance!I$46,AK25*Balance!I$47))","v":3.6858360157908763},{"$f":"+SUMPRODUCT(AX25:BA25,PremisaCosto!$F$84:$I$84)","v":11.825409795104129},null,{"$f":"IF($D25=\"BT\",AN25*Balance!D$49,IF($D25=\"MT\",AN25*Balance!D$50,AN25*Balance!D$51))","v":6.5833454888284875},{"$f":"IF($D25=\"BT\",AO25*Balance!E$49,IF($D25=\"MT\",AO25*Balance!E$50,AO25*Balance!E$51))","v":6.5048254189085801},{"$f":"IF($D25=\"BT\",AP25*Balance!F$49,IF($D25=\"MT\",AP25*Balance!F$50,AP25*Balance!F$51))","v":6.5886181636394303},{"$f":"IF($D25=\"BT\",AQ25*Balance!G$49,IF($D25=\"MT\",AQ25*Balance!G$50,AQ25*Balance!G$51))","v":6.734655816552177},{"$f":"IF($D25=\"BT\",AR25*Balance!H$49,IF($D25=\"MT\",AR25*Balance!H$50,AR25*Balance!H$51))","v":6.8227676704965878},{"$f":"IF($D25=\"BT\",AS25*Balance!I$49,IF($D25=\"MT\",AS25*Balance!I$50,AS25*Balance!I$51))","v":6.9180067263458538},{"$f":"+SUMPRODUCT(BF25:BI25,PremisaCosto!$F$84:$I$84)","v":22.195307700571362}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!E108","v":"Et"},{"$f":"+PremisaCosto!B108","v":"MT"},null,{"$f":"+[1]Energía!F26","v":0},{"$f":"+[1]Energía!G26","v":0},{"$f":"+[1]Energía!H26","v":0},{"$f":"+[1]Energía!I26","v":0},{"$f":"+[1]Energía!J26","v":0},{"$f":"+[1]Energía!K26","v":0},null,{"$f":"+[1]Energía!M26","v":0},{"$f":"+[1]Energía!N26","v":0},{"$f":"+[1]Energía!O26","v":0},{"$f":"+[1]Energía!P26","v":0},{"$f":"+[1]Energía!Q26","v":0},null,{"$f":"+[1]Energía!S26","v":0},{"$f":"+[1]Energía!T26","v":0},{"$f":"+[1]Energía!U26","v":0},{"$f":"+[1]Energía!V26","v":0},{"$f":"+[1]Energía!W26","v":0},null,{"$f":"+[1]Energía!Y26","v":0},{"$f":"+[1]Energía!Z26","v":0},{"$f":"+[1]Energía!AA26","v":0},{"$f":"+[1]Energía!AB26","v":0},{"$f":"+[1]Energía!AC26","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Ep\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Ep\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Ep\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Ep\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Ep\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Ep\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH26:AK26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Efp\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Efp\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Efp\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Efp\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Efp\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Efp\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP26:AS26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AF26*Balance!D$45,IF($D26=\"MT\",AF26*Balance!D$46,AF26*Balance!D$47))","v":0},{"$f":"IF($D26=\"BT\",AG26*Balance!E$45,IF($D26=\"MT\",AG26*Balance!E$46,AG26*Balance!E$47))","v":0},{"$f":"IF($D26=\"BT\",AH26*Balance!F$45,IF($D26=\"MT\",AH26*Balance!F$46,AH26*Balance!F$47))","v":0},{"$f":"IF($D26=\"BT\",AI26*Balance!G$45,IF($D26=\"MT\",AI26*Balance!G$46,AI26*Balance!G$47))","v":0},{"$f":"IF($D26=\"BT\",AJ26*Balance!H$45,IF($D26=\"MT\",AJ26*Balance!H$46,AJ26*Balance!H$47))","v":0},{"$f":"IF($D26=\"BT\",AK26*Balance!I$45,IF($D26=\"MT\",AK26*Balance!I$46,AK26*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX26:BA26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AN26*Balance!D$49,IF($D26=\"MT\",AN26*Balance!D$50,AN26*Balance!D$51))","v":0},{"$f":"IF($D26=\"BT\",AO26*Balance!E$49,IF($D26=\"MT\",AO26*Balance!E$50,AO26*Balance!E$51))","v":0},{"$f":"IF($D26=\"BT\",AP26*Balance!F$49,IF($D26=\"MT\",AP26*Balance!F$50,AP26*Balance!F$51))","v":0},{"$f":"IF($D26=\"BT\",AQ26*Balance!G$49,IF($D26=\"MT\",AQ26*Balance!G$50,AQ26*Balance!G$51))","v":0},{"$f":"IF($D26=\"BT\",AR26*Balance!H$49,IF($D26=\"MT\",AR26*Balance!H$50,AR26*Balance!H$51))","v":0},{"$f":"IF($D26=\"BT\",AS26*Balance!I$49,IF($D26=\"MT\",AS26*Balance!I$50,AS26*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF26:BI26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!E109","v":"Et"},{"$f":"+PremisaCosto!B109","v":"MT"},null,{"$f":"+[1]Energía!F27","v":0},{"$f":"+[1]Energía!G27","v":0},{"$f":"+[1]Energía!H27","v":0},{"$f":"+[1]Energía!I27","v":0},{"$f":"+[1]Energía!J27","v":0},{"$f":"+[1]Energía!K27","v":0},null,{"$f":"+[1]Energía!M27","v":0},{"$f":"+[1]Energía!N27","v":0},{"$f":"+[1]Energía!O27","v":0},{"$f":"+[1]Energía!P27","v":0},{"$f":"+[1]Energía!Q27","v":0},null,{"$f":"+[1]Energía!S27","v":0},{"$f":"+[1]Energía!T27","v":0},{"$f":"+[1]Energía!U27","v":0},{"$f":"+[1]Energía!V27","v":0},{"$f":"+[1]Energía!W27","v":0},null,{"$f":"+[1]Energía!Y27","v":0},{"$f":"+[1]Energía!Z27","v":0},{"$f":"+[1]Energía!AA27","v":0},{"$f":"+[1]Energía!AB27","v":0},{"$f":"+[1]Energía!AC27","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Ep\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Ep\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Ep\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Ep\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Ep\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Ep\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH27:AK27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Efp\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Efp\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Efp\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Efp\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Efp\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Efp\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP27:AS27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AF27*Balance!D$45,IF($D27=\"MT\",AF27*Balance!D$46,AF27*Balance!D$47))","v":0},{"$f":"IF($D27=\"BT\",AG27*Balance!E$45,IF($D27=\"MT\",AG27*Balance!E$46,AG27*Balance!E$47))","v":0},{"$f":"IF($D27=\"BT\",AH27*Balance!F$45,IF($D27=\"MT\",AH27*Balance!F$46,AH27*Balance!F$47))","v":0},{"$f":"IF($D27=\"BT\",AI27*Balance!G$45,IF($D27=\"MT\",AI27*Balance!G$46,AI27*Balance!G$47))","v":0},{"$f":"IF($D27=\"BT\",AJ27*Balance!H$45,IF($D27=\"MT\",AJ27*Balance!H$46,AJ27*Balance!H$47))","v":0},{"$f":"IF($D27=\"BT\",AK27*Balance!I$45,IF($D27=\"MT\",AK27*Balance!I$46,AK27*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX27:BA27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AN27*Balance!D$49,IF($D27=\"MT\",AN27*Balance!D$50,AN27*Balance!D$51))","v":0},{"$f":"IF($D27=\"BT\",AO27*Balance!E$49,IF($D27=\"MT\",AO27*Balance!E$50,AO27*Balance!E$51))","v":0},{"$f":"IF($D27=\"BT\",AP27*Balance!F$49,IF($D27=\"MT\",AP27*Balance!F$50,AP27*Balance!F$51))","v":0},{"$f":"IF($D27=\"BT\",AQ27*Balance!G$49,IF($D27=\"MT\",AQ27*Balance!G$50,AQ27*Balance!G$51))","v":0},{"$f":"IF($D27=\"BT\",AR27*Balance!H$49,IF($D27=\"MT\",AR27*Balance!H$50,AR27*Balance!H$51))","v":0},{"$f":"IF($D27=\"BT\",AS27*Balance!I$49,IF($D27=\"MT\",AS27*Balance!I$50,AS27*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF27:BI27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!E110","v":"Et"},{"$f":"+PremisaCosto!B110","v":"MT"},null,{"$f":"+[1]Energía!F28","v":0},{"$f":"+[1]Energía!G28","v":0},{"$f":"+[1]Energía!H28","v":0},{"$f":"+[1]Energía!I28","v":0},{"$f":"+[1]Energía!J28","v":0},{"$f":"+[1]Energía!K28","v":0},null,{"$f":"+[1]Energía!M28","v":0},{"$f":"+[1]Energía!N28","v":0},{"$f":"+[1]Energía!O28","v":0},{"$f":"+[1]Energía!P28","v":0},{"$f":"+[1]Energía!Q28","v":0},null,{"$f":"+[1]Energía!S28","v":0},{"$f":"+[1]Energía!T28","v":0},{"$f":"+[1]Energía!U28","v":0},{"$f":"+[1]Energía!V28","v":0},{"$f":"+[1]Energía!W28","v":0},null,{"$f":"+[1]Energía!Y28","v":0},{"$f":"+[1]Energía!Z28","v":0},{"$f":"+[1]Energía!AA28","v":0},{"$f":"+[1]Energía!AB28","v":0},{"$f":"+[1]Energía!AC28","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Ep\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Ep\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Ep\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Ep\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Ep\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Ep\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH28:AK28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Efp\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Efp\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Efp\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Efp\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Efp\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Efp\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP28:AS28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AF28*Balance!D$45,IF($D28=\"MT\",AF28*Balance!D$46,AF28*Balance!D$47))","v":0},{"$f":"IF($D28=\"BT\",AG28*Balance!E$45,IF($D28=\"MT\",AG28*Balance!E$46,AG28*Balance!E$47))","v":0},{"$f":"IF($D28=\"BT\",AH28*Balance!F$45,IF($D28=\"MT\",AH28*Balance!F$46,AH28*Balance!F$47))","v":0},{"$f":"IF($D28=\"BT\",AI28*Balance!G$45,IF($D28=\"MT\",AI28*Balance!G$46,AI28*Balance!G$47))","v":0},{"$f":"IF($D28=\"BT\",AJ28*Balance!H$45,IF($D28=\"MT\",AJ28*Balance!H$46,AJ28*Balance!H$47))","v":0},{"$f":"IF($D28=\"BT\",AK28*Balance!I$45,IF($D28=\"MT\",AK28*Balance!I$46,AK28*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX28:BA28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AN28*Balance!D$49,IF($D28=\"MT\",AN28*Balance!D$50,AN28*Balance!D$51))","v":0},{"$f":"IF($D28=\"BT\",AO28*Balance!E$49,IF($D28=\"MT\",AO28*Balance!E$50,AO28*Balance!E$51))","v":0},{"$f":"IF($D28=\"BT\",AP28*Balance!F$49,IF($D28=\"MT\",AP28*Balance!F$50,AP28*Balance!F$51))","v":0},{"$f":"IF($D28=\"BT\",AQ28*Balance!G$49,IF($D28=\"MT\",AQ28*Balance!G$50,AQ28*Balance!G$51))","v":0},{"$f":"IF($D28=\"BT\",AR28*Balance!H$49,IF($D28=\"MT\",AR28*Balance!H$50,AR28*Balance!H$51))","v":0},{"$f":"IF($D28=\"BT\",AS28*Balance!I$49,IF($D28=\"MT\",AS28*Balance!I$50,AS28*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF28:BI28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!E111","v":"Et"},{"$f":"+PremisaCosto!B111","v":"MT"},null,{"$f":"+[1]Energía!F29","v":0},{"$f":"+[1]Energía!G29","v":0},{"$f":"+[1]Energía!H29","v":0},{"$f":"+[1]Energía!I29","v":0},{"$f":"+[1]Energía!J29","v":0},{"$f":"+[1]Energía!K29","v":0},null,{"$f":"+[1]Energía!M29","v":0},{"$f":"+[1]Energía!N29","v":0},{"$f":"+[1]Energía!O29","v":0},{"$f":"+[1]Energía!P29","v":0},{"$f":"+[1]Energía!Q29","v":0},null,{"$f":"+[1]Energía!S29","v":0},{"$f":"+[1]Energía!T29","v":0},{"$f":"+[1]Energía!U29","v":0},{"$f":"+[1]Energía!V29","v":0},{"$f":"+[1]Energía!W29","v":0},null,{"$f":"+[1]Energía!Y29","v":0},{"$f":"+[1]Energía!Z29","v":0},{"$f":"+[1]Energía!AA29","v":0},{"$f":"+[1]Energía!AB29","v":0},{"$f":"+[1]Energía!AC29","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Ep\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Ep\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Ep\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Ep\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Ep\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Ep\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH29:AK29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Efp\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Efp\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Efp\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Efp\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Efp\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Efp\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP29:AS29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AF29*Balance!D$45,IF($D29=\"MT\",AF29*Balance!D$46,AF29*Balance!D$47))","v":0},{"$f":"IF($D29=\"BT\",AG29*Balance!E$45,IF($D29=\"MT\",AG29*Balance!E$46,AG29*Balance!E$47))","v":0},{"$f":"IF($D29=\"BT\",AH29*Balance!F$45,IF($D29=\"MT\",AH29*Balance!F$46,AH29*Balance!F$47))","v":0},{"$f":"IF($D29=\"BT\",AI29*Balance!G$45,IF($D29=\"MT\",AI29*Balance!G$46,AI29*Balance!G$47))","v":0},{"$f":"IF($D29=\"BT\",AJ29*Balance!H$45,IF($D29=\"MT\",AJ29*Balance!H$46,AJ29*Balance!H$47))","v":0},{"$f":"IF($D29=\"BT\",AK29*Balance!I$45,IF($D29=\"MT\",AK29*Balance!I$46,AK29*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX29:BA29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AN29*Balance!D$49,IF($D29=\"MT\",AN29*Balance!D$50,AN29*Balance!D$51))","v":0},{"$f":"IF($D29=\"BT\",AO29*Balance!E$49,IF($D29=\"MT\",AO29*Balance!E$50,AO29*Balance!E$51))","v":0},{"$f":"IF($D29=\"BT\",AP29*Balance!F$49,IF($D29=\"MT\",AP29*Balance!F$50,AP29*Balance!F$51))","v":0},{"$f":"IF($D29=\"BT\",AQ29*Balance!G$49,IF($D29=\"MT\",AQ29*Balance!G$50,AQ29*Balance!G$51))","v":0},{"$f":"IF($D29=\"BT\",AR29*Balance!H$49,IF($D29=\"MT\",AR29*Balance!H$50,AR29*Balance!H$51))","v":0},{"$f":"IF($D29=\"BT\",AS29*Balance!I$49,IF($D29=\"MT\",AS29*Balance!I$50,AS29*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF29:BI29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!E112","v":"Et"},{"$f":"+PremisaCosto!B112","v":"MT"},null,{"$f":"+[1]Energía!F30","v":0},{"$f":"+[1]Energía!G30","v":0},{"$f":"+[1]Energía!H30","v":0},{"$f":"+[1]Energía!I30","v":0},{"$f":"+[1]Energía!J30","v":0},{"$f":"+[1]Energía!K30","v":0},null,{"$f":"+[1]Energía!M30","v":0},{"$f":"+[1]Energía!N30","v":0},{"$f":"+[1]Energía!O30","v":0},{"$f":"+[1]Energía!P30","v":0},{"$f":"+[1]Energía!Q30","v":0},null,{"$f":"+[1]Energía!S30","v":0},{"$f":"+[1]Energía!T30","v":0},{"$f":"+[1]Energía!U30","v":0},{"$f":"+[1]Energía!V30","v":0},{"$f":"+[1]Energía!W30","v":0},null,{"$f":"+[1]Energía!Y30","v":0},{"$f":"+[1]Energía!Z30","v":0},{"$f":"+[1]Energía!AA30","v":0},{"$f":"+[1]Energía!AB30","v":0},{"$f":"+[1]Energía!AC30","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Ep\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Ep\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Ep\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Ep\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Ep\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Ep\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH30:AK30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Efp\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Efp\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Efp\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Efp\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Efp\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Efp\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP30:AS30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AF30*Balance!D$45,IF($D30=\"MT\",AF30*Balance!D$46,AF30*Balance!D$47))","v":0},{"$f":"IF($D30=\"BT\",AG30*Balance!E$45,IF($D30=\"MT\",AG30*Balance!E$46,AG30*Balance!E$47))","v":0},{"$f":"IF($D30=\"BT\",AH30*Balance!F$45,IF($D30=\"MT\",AH30*Balance!F$46,AH30*Balance!F$47))","v":0},{"$f":"IF($D30=\"BT\",AI30*Balance!G$45,IF($D30=\"MT\",AI30*Balance!G$46,AI30*Balance!G$47))","v":0},{"$f":"IF($D30=\"BT\",AJ30*Balance!H$45,IF($D30=\"MT\",AJ30*Balance!H$46,AJ30*Balance!H$47))","v":0},{"$f":"IF($D30=\"BT\",AK30*Balance!I$45,IF($D30=\"MT\",AK30*Balance!I$46,AK30*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX30:BA30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AN30*Balance!D$49,IF($D30=\"MT\",AN30*Balance!D$50,AN30*Balance!D$51))","v":0},{"$f":"IF($D30=\"BT\",AO30*Balance!E$49,IF($D30=\"MT\",AO30*Balance!E$50,AO30*Balance!E$51))","v":0},{"$f":"IF($D30=\"BT\",AP30*Balance!F$49,IF($D30=\"MT\",AP30*Balance!F$50,AP30*Balance!F$51))","v":0},{"$f":"IF($D30=\"BT\",AQ30*Balance!G$49,IF($D30=\"MT\",AQ30*Balance!G$50,AQ30*Balance!G$51))","v":0},{"$f":"IF($D30=\"BT\",AR30*Balance!H$49,IF($D30=\"MT\",AR30*Balance!H$50,AR30*Balance!H$51))","v":0},{"$f":"IF($D30=\"BT\",AS30*Balance!I$49,IF($D30=\"MT\",AS30*Balance!I$50,AS30*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF30:BI30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!E113","v":"Et"},{"$f":"+PremisaCosto!B113","v":"MT"},null,{"$f":"+[1]Energía!F31","v":0},{"$f":"+[1]Energía!G31","v":0},{"$f":"+[1]Energía!H31","v":0},{"$f":"+[1]Energía!I31","v":0},{"$f":"+[1]Energía!J31","v":0},{"$f":"+[1]Energía!K31","v":0},null,{"$f":"+[1]Energía!M31","v":0},{"$f":"+[1]Energía!N31","v":0},{"$f":"+[1]Energía!O31","v":0},{"$f":"+[1]Energía!P31","v":0},{"$f":"+[1]Energía!Q31","v":0},null,{"$f":"+[1]Energía!S31","v":0},{"$f":"+[1]Energía!T31","v":0},{"$f":"+[1]Energía!U31","v":0},{"$f":"+[1]Energía!V31","v":0},{"$f":"+[1]Energía!W31","v":0},null,{"$f":"+[1]Energía!Y31","v":0},{"$f":"+[1]Energía!Z31","v":0},{"$f":"+[1]Energía!AA31","v":0},{"$f":"+[1]Energía!AB31","v":0},{"$f":"+[1]Energía!AC31","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Ep\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Ep\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Ep\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Ep\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Ep\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Ep\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH31:AK31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Efp\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Efp\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Efp\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Efp\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Efp\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Efp\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP31:AS31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AF31*Balance!D$45,IF($D31=\"MT\",AF31*Balance!D$46,AF31*Balance!D$47))","v":0},{"$f":"IF($D31=\"BT\",AG31*Balance!E$45,IF($D31=\"MT\",AG31*Balance!E$46,AG31*Balance!E$47))","v":0},{"$f":"IF($D31=\"BT\",AH31*Balance!F$45,IF($D31=\"MT\",AH31*Balance!F$46,AH31*Balance!F$47))","v":0},{"$f":"IF($D31=\"BT\",AI31*Balance!G$45,IF($D31=\"MT\",AI31*Balance!G$46,AI31*Balance!G$47))","v":0},{"$f":"IF($D31=\"BT\",AJ31*Balance!H$45,IF($D31=\"MT\",AJ31*Balance!H$46,AJ31*Balance!H$47))","v":0},{"$f":"IF($D31=\"BT\",AK31*Balance!I$45,IF($D31=\"MT\",AK31*Balance!I$46,AK31*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX31:BA31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AN31*Balance!D$49,IF($D31=\"MT\",AN31*Balance!D$50,AN31*Balance!D$51))","v":0},{"$f":"IF($D31=\"BT\",AO31*Balance!E$49,IF($D31=\"MT\",AO31*Balance!E$50,AO31*Balance!E$51))","v":0},{"$f":"IF($D31=\"BT\",AP31*Balance!F$49,IF($D31=\"MT\",AP31*Balance!F$50,AP31*Balance!F$51))","v":0},{"$f":"IF($D31=\"BT\",AQ31*Balance!G$49,IF($D31=\"MT\",AQ31*Balance!G$50,AQ31*Balance!G$51))","v":0},{"$f":"IF($D31=\"BT\",AR31*Balance!H$49,IF($D31=\"MT\",AR31*Balance!H$50,AR31*Balance!H$51))","v":0},{"$f":"IF($D31=\"BT\",AS31*Balance!I$49,IF($D31=\"MT\",AS31*Balance!I$50,AS31*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF31:BI31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!E114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,{"$f":"+[1]Energía!F32","v":0},{"$f":"+[1]Energía!G32","v":0},{"$f":"+[1]Energía!H32","v":0},{"$f":"+[1]Energía!I32","v":0},{"$f":"+[1]Energía!J32","v":0},{"$f":"+[1]Energía!K32","v":0},null,{"$f":"+[1]Energía!M32","v":0},{"$f":"+[1]Energía!N32","v":0},{"$f":"+[1]Energía!O32","v":0},{"$f":"+[1]Energía!P32","v":0},{"$f":"+[1]Energía!Q32","v":0},null,{"$f":"+[1]Energía!S32","v":0},{"$f":"+[1]Energía!T32","v":0},{"$f":"+[1]Energía!U32","v":0},{"$f":"+[1]Energía!V32","v":0},{"$f":"+[1]Energía!W32","v":0},null,{"$f":"+[1]Energía!Y32","v":0},{"$f":"+[1]Energía!Z32","v":0},{"$f":"+[1]Energía!AA32","v":0},{"$f":"+[1]Energía!AB32","v":0},{"$f":"+[1]Energía!AC32","v":0},{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Ep\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Ep\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Ep\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Ep\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Ep\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Ep\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH32:AK32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Efp\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Efp\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Efp\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Efp\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Efp\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Efp\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP32:AS32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX32:BA32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF32:BI32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!E115","v":"Et"},{"$f":"+PremisaCosto!B115","v":"MT"},null,{"$f":"+[1]Energía!F33","v":0},{"$f":"+[1]Energía!G33","v":0},{"$f":"+[1]Energía!H33","v":0},{"$f":"+[1]Energía!I33","v":0},{"$f":"+[1]Energía!J33","v":0},{"$f":"+[1]Energía!K33","v":0},null,{"$f":"+[1]Energía!M33","v":0},{"$f":"+[1]Energía!N33","v":0},{"$f":"+[1]Energía!O33","v":0},{"$f":"+[1]Energía!P33","v":0},{"$f":"+[1]Energía!Q33","v":0},null,{"$f":"+[1]Energía!S33","v":0},{"$f":"+[1]Energía!T33","v":0},{"$f":"+[1]Energía!U33","v":0},{"$f":"+[1]Energía!V33","v":0},{"$f":"+[1]Energía!W33","v":0},null,{"$f":"+[1]Energía!Y33","v":0},{"$f":"+[1]Energía!Z33","v":0},{"$f":"+[1]Energía!AA33","v":0},{"$f":"+[1]Energía!AB33","v":0},{"$f":"+[1]Energía!AC33","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Ep\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Ep\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Ep\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Ep\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Ep\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Ep\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH33:AK33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Efp\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Efp\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Efp\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Efp\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Efp\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Efp\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP33:AS33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AF33*Balance!D$45,IF($D33=\"MT\",AF33*Balance!D$46,AF33*Balance!D$47))","v":0},{"$f":"IF($D33=\"BT\",AG33*Balance!E$45,IF($D33=\"MT\",AG33*Balance!E$46,AG33*Balance!E$47))","v":0},{"$f":"IF($D33=\"BT\",AH33*Balance!F$45,IF($D33=\"MT\",AH33*Balance!F$46,AH33*Balance!F$47))","v":0},{"$f":"IF($D33=\"BT\",AI33*Balance!G$45,IF($D33=\"MT\",AI33*Balance!G$46,AI33*Balance!G$47))","v":0},{"$f":"IF($D33=\"BT\",AJ33*Balance!H$45,IF($D33=\"MT\",AJ33*Balance!H$46,AJ33*Balance!H$47))","v":0},{"$f":"IF($D33=\"BT\",AK33*Balance!I$45,IF($D33=\"MT\",AK33*Balance!I$46,AK33*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX33:BA33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AN33*Balance!D$49,IF($D33=\"MT\",AN33*Balance!D$50,AN33*Balance!D$51))","v":0},{"$f":"IF($D33=\"BT\",AO33*Balance!E$49,IF($D33=\"MT\",AO33*Balance!E$50,AO33*Balance!E$51))","v":0},{"$f":"IF($D33=\"BT\",AP33*Balance!F$49,IF($D33=\"MT\",AP33*Balance!F$50,AP33*Balance!F$51))","v":0},{"$f":"IF($D33=\"BT\",AQ33*Balance!G$49,IF($D33=\"MT\",AQ33*Balance!G$50,AQ33*Balance!G$51))","v":0},{"$f":"IF($D33=\"BT\",AR33*Balance!H$49,IF($D33=\"MT\",AR33*Balance!H$50,AR33*Balance!H$51))","v":0},{"$f":"IF($D33=\"BT\",AS33*Balance!I$49,IF($D33=\"MT\",AS33*Balance!I$50,AS33*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF33:BI33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!E116","v":"Et"},{"$f":"+PremisaCosto!B116","v":"MT"},null,{"$f":"+[1]Energía!F34","v":0},{"$f":"+[1]Energía!G34","v":0},{"$f":"+[1]Energía!H34","v":0},{"$f":"+[1]Energía!I34","v":0},{"$f":"+[1]Energía!J34","v":0},{"$f":"+[1]Energía!K34","v":0},null,{"$f":"+[1]Energía!M34","v":0},{"$f":"+[1]Energía!N34","v":0},{"$f":"+[1]Energía!O34","v":0},{"$f":"+[1]Energía!P34","v":0},{"$f":"+[1]Energía!Q34","v":0},null,{"$f":"+[1]Energía!S34","v":0},{"$f":"+[1]Energía!T34","v":0},{"$f":"+[1]Energía!U34","v":0},{"$f":"+[1]Energía!V34","v":0},{"$f":"+[1]Energía!W34","v":0},null,{"$f":"+[1]Energía!Y34","v":0},{"$f":"+[1]Energía!Z34","v":0},{"$f":"+[1]Energía!AA34","v":0},{"$f":"+[1]Energía!AB34","v":0},{"$f":"+[1]Energía!AC34","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Ep\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Ep\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Ep\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Ep\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Ep\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Ep\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH34:AK34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Efp\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Efp\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Efp\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Efp\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Efp\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Efp\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP34:AS34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AF34*Balance!D$45,IF($D34=\"MT\",AF34*Balance!D$46,AF34*Balance!D$47))","v":0},{"$f":"IF($D34=\"BT\",AG34*Balance!E$45,IF($D34=\"MT\",AG34*Balance!E$46,AG34*Balance!E$47))","v":0},{"$f":"IF($D34=\"BT\",AH34*Balance!F$45,IF($D34=\"MT\",AH34*Balance!F$46,AH34*Balance!F$47))","v":0},{"$f":"IF($D34=\"BT\",AI34*Balance!G$45,IF($D34=\"MT\",AI34*Balance!G$46,AI34*Balance!G$47))","v":0},{"$f":"IF($D34=\"BT\",AJ34*Balance!H$45,IF($D34=\"MT\",AJ34*Balance!H$46,AJ34*Balance!H$47))","v":0},{"$f":"IF($D34=\"BT\",AK34*Balance!I$45,IF($D34=\"MT\",AK34*Balance!I$46,AK34*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX34:BA34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AN34*Balance!D$49,IF($D34=\"MT\",AN34*Balance!D$50,AN34*Balance!D$51))","v":0},{"$f":"IF($D34=\"BT\",AO34*Balance!E$49,IF($D34=\"MT\",AO34*Balance!E$50,AO34*Balance!E$51))","v":0},{"$f":"IF($D34=\"BT\",AP34*Balance!F$49,IF($D34=\"MT\",AP34*Balance!F$50,AP34*Balance!F$51))","v":0},{"$f":"IF($D34=\"BT\",AQ34*Balance!G$49,IF($D34=\"MT\",AQ34*Balance!G$50,AQ34*Balance!G$51))","v":0},{"$f":"IF($D34=\"BT\",AR34*Balance!H$49,IF($D34=\"MT\",AR34*Balance!H$50,AR34*Balance!H$51))","v":0},{"$f":"IF($D34=\"BT\",AS34*Balance!I$49,IF($D34=\"MT\",AS34*Balance!I$50,AS34*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF34:BI34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!E117","v":"Et"},{"$f":"+PremisaCosto!B117","v":"MT"},null,{"$f":"+[1]Energía!F35","v":0},{"$f":"+[1]Energía!G35","v":0},{"$f":"+[1]Energía!H35","v":0},{"$f":"+[1]Energía!I35","v":0},{"$f":"+[1]Energía!J35","v":0},{"$f":"+[1]Energía!K35","v":0},null,{"$f":"+[1]Energía!M35","v":0},{"$f":"+[1]Energía!N35","v":0},{"$f":"+[1]Energía!O35","v":0},{"$f":"+[1]Energía!P35","v":0},{"$f":"+[1]Energía!Q35","v":0},null,{"$f":"+[1]Energía!S35","v":0},{"$f":"+[1]Energía!T35","v":0},{"$f":"+[1]Energía!U35","v":0},{"$f":"+[1]Energía!V35","v":0},{"$f":"+[1]Energía!W35","v":0},null,{"$f":"+[1]Energía!Y35","v":0},{"$f":"+[1]Energía!Z35","v":0},{"$f":"+[1]Energía!AA35","v":0},{"$f":"+[1]Energía!AB35","v":0},{"$f":"+[1]Energía!AC35","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Ep\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Ep\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Ep\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Ep\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Ep\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Ep\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH35:AK35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Efp\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Efp\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Efp\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Efp\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Efp\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Efp\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP35:AS35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AF35*Balance!D$45,IF($D35=\"MT\",AF35*Balance!D$46,AF35*Balance!D$47))","v":0},{"$f":"IF($D35=\"BT\",AG35*Balance!E$45,IF($D35=\"MT\",AG35*Balance!E$46,AG35*Balance!E$47))","v":0},{"$f":"IF($D35=\"BT\",AH35*Balance!F$45,IF($D35=\"MT\",AH35*Balance!F$46,AH35*Balance!F$47))","v":0},{"$f":"IF($D35=\"BT\",AI35*Balance!G$45,IF($D35=\"MT\",AI35*Balance!G$46,AI35*Balance!G$47))","v":0},{"$f":"IF($D35=\"BT\",AJ35*Balance!H$45,IF($D35=\"MT\",AJ35*Balance!H$46,AJ35*Balance!H$47))","v":0},{"$f":"IF($D35=\"BT\",AK35*Balance!I$45,IF($D35=\"MT\",AK35*Balance!I$46,AK35*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX35:BA35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AN35*Balance!D$49,IF($D35=\"MT\",AN35*Balance!D$50,AN35*Balance!D$51))","v":0},{"$f":"IF($D35=\"BT\",AO35*Balance!E$49,IF($D35=\"MT\",AO35*Balance!E$50,AO35*Balance!E$51))","v":0},{"$f":"IF($D35=\"BT\",AP35*Balance!F$49,IF($D35=\"MT\",AP35*Balance!F$50,AP35*Balance!F$51))","v":0},{"$f":"IF($D35=\"BT\",AQ35*Balance!G$49,IF($D35=\"MT\",AQ35*Balance!G$50,AQ35*Balance!G$51))","v":0},{"$f":"IF($D35=\"BT\",AR35*Balance!H$49,IF($D35=\"MT\",AR35*Balance!H$50,AR35*Balance!H$51))","v":0},{"$f":"IF($D35=\"BT\",AS35*Balance!I$49,IF($D35=\"MT\",AS35*Balance!I$50,AS35*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF35:BI35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!E118","v":"Et"},{"$f":"+PremisaCosto!B118","v":"MT"},null,{"$f":"+[1]Energía!F36","v":0},{"$f":"+[1]Energía!G36","v":0},{"$f":"+[1]Energía!H36","v":0},{"$f":"+[1]Energía!I36","v":0},{"$f":"+[1]Energía!J36","v":0},{"$f":"+[1]Energía!K36","v":0},null,{"$f":"+[1]Energía!M36","v":0},{"$f":"+[1]Energía!N36","v":0},{"$f":"+[1]Energía!O36","v":0},{"$f":"+[1]Energía!P36","v":0},{"$f":"+[1]Energía!Q36","v":0},null,{"$f":"+[1]Energía!S36","v":0},{"$f":"+[1]Energía!T36","v":0},{"$f":"+[1]Energía!U36","v":0},{"$f":"+[1]Energía!V36","v":0},{"$f":"+[1]Energía!W36","v":0},null,{"$f":"+[1]Energía!Y36","v":0},{"$f":"+[1]Energía!Z36","v":0},{"$f":"+[1]Energía!AA36","v":0},{"$f":"+[1]Energía!AB36","v":0},{"$f":"+[1]Energía!AC36","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Ep\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Ep\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Ep\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Ep\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Ep\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Ep\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH36:AK36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Efp\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Efp\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Efp\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Efp\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Efp\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Efp\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP36:AS36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AF36*Balance!D$45,IF($D36=\"MT\",AF36*Balance!D$46,AF36*Balance!D$47))","v":0},{"$f":"IF($D36=\"BT\",AG36*Balance!E$45,IF($D36=\"MT\",AG36*Balance!E$46,AG36*Balance!E$47))","v":0},{"$f":"IF($D36=\"BT\",AH36*Balance!F$45,IF($D36=\"MT\",AH36*Balance!F$46,AH36*Balance!F$47))","v":0},{"$f":"IF($D36=\"BT\",AI36*Balance!G$45,IF($D36=\"MT\",AI36*Balance!G$46,AI36*Balance!G$47))","v":0},{"$f":"IF($D36=\"BT\",AJ36*Balance!H$45,IF($D36=\"MT\",AJ36*Balance!H$46,AJ36*Balance!H$47))","v":0},{"$f":"IF($D36=\"BT\",AK36*Balance!I$45,IF($D36=\"MT\",AK36*Balance!I$46,AK36*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX36:BA36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AN36*Balance!D$49,IF($D36=\"MT\",AN36*Balance!D$50,AN36*Balance!D$51))","v":0},{"$f":"IF($D36=\"BT\",AO36*Balance!E$49,IF($D36=\"MT\",AO36*Balance!E$50,AO36*Balance!E$51))","v":0},{"$f":"IF($D36=\"BT\",AP36*Balance!F$49,IF($D36=\"MT\",AP36*Balance!F$50,AP36*Balance!F$51))","v":0},{"$f":"IF($D36=\"BT\",AQ36*Balance!G$49,IF($D36=\"MT\",AQ36*Balance!G$50,AQ36*Balance!G$51))","v":0},{"$f":"IF($D36=\"BT\",AR36*Balance!H$49,IF($D36=\"MT\",AR36*Balance!H$50,AR36*Balance!H$51))","v":0},{"$f":"IF($D36=\"BT\",AS36*Balance!I$49,IF($D36=\"MT\",AS36*Balance!I$50,AS36*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF36:BI36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!E119","v":"Et"},{"$f":"+PremisaCosto!B119","v":"MT"},null,{"$f":"+[1]Energía!F37","v":0},{"$f":"+[1]Energía!G37","v":0},{"$f":"+[1]Energía!H37","v":0},{"$f":"+[1]Energía!I37","v":0},{"$f":"+[1]Energía!J37","v":0},{"$f":"+[1]Energía!K37","v":0},null,{"$f":"+[1]Energía!M37","v":0},{"$f":"+[1]Energía!N37","v":0},{"$f":"+[1]Energía!O37","v":0},{"$f":"+[1]Energía!P37","v":0},{"$f":"+[1]Energía!Q37","v":0},null,{"$f":"+[1]Energía!S37","v":0},{"$f":"+[1]Energía!T37","v":0},{"$f":"+[1]Energía!U37","v":0},{"$f":"+[1]Energía!V37","v":0},{"$f":"+[1]Energía!W37","v":0},null,{"$f":"+[1]Energía!Y37","v":0},{"$f":"+[1]Energía!Z37","v":0},{"$f":"+[1]Energía!AA37","v":0},{"$f":"+[1]Energía!AB37","v":0},{"$f":"+[1]Energía!AC37","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Ep\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Ep\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Ep\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Ep\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Ep\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Ep\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH37:AK37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Efp\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Efp\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Efp\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Efp\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Efp\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Efp\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP37:AS37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AF37*Balance!D$45,IF($D37=\"MT\",AF37*Balance!D$46,AF37*Balance!D$47))","v":0},{"$f":"IF($D37=\"BT\",AG37*Balance!E$45,IF($D37=\"MT\",AG37*Balance!E$46,AG37*Balance!E$47))","v":0},{"$f":"IF($D37=\"BT\",AH37*Balance!F$45,IF($D37=\"MT\",AH37*Balance!F$46,AH37*Balance!F$47))","v":0},{"$f":"IF($D37=\"BT\",AI37*Balance!G$45,IF($D37=\"MT\",AI37*Balance!G$46,AI37*Balance!G$47))","v":0},{"$f":"IF($D37=\"BT\",AJ37*Balance!H$45,IF($D37=\"MT\",AJ37*Balance!H$46,AJ37*Balance!H$47))","v":0},{"$f":"IF($D37=\"BT\",AK37*Balance!I$45,IF($D37=\"MT\",AK37*Balance!I$46,AK37*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX37:BA37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AN37*Balance!D$49,IF($D37=\"MT\",AN37*Balance!D$50,AN37*Balance!D$51))","v":0},{"$f":"IF($D37=\"BT\",AO37*Balance!E$49,IF($D37=\"MT\",AO37*Balance!E$50,AO37*Balance!E$51))","v":0},{"$f":"IF($D37=\"BT\",AP37*Balance!F$49,IF($D37=\"MT\",AP37*Balance!F$50,AP37*Balance!F$51))","v":0},{"$f":"IF($D37=\"BT\",AQ37*Balance!G$49,IF($D37=\"MT\",AQ37*Balance!G$50,AQ37*Balance!G$51))","v":0},{"$f":"IF($D37=\"BT\",AR37*Balance!H$49,IF($D37=\"MT\",AR37*Balance!H$50,AR37*Balance!H$51))","v":0},{"$f":"IF($D37=\"BT\",AS37*Balance!I$49,IF($D37=\"MT\",AS37*Balance!I$50,AS37*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF37:BI37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!E120","v":"Et"},{"$f":"+PremisaCosto!B120","v":"MT"},null,{"$f":"+[1]Energía!F38","v":0},{"$f":"+[1]Energía!G38","v":0},{"$f":"+[1]Energía!H38","v":0},{"$f":"+[1]Energía!I38","v":0},{"$f":"+[1]Energía!J38","v":0},{"$f":"+[1]Energía!K38","v":0},null,{"$f":"+[1]Energía!M38","v":0},{"$f":"+[1]Energía!N38","v":0},{"$f":"+[1]Energía!O38","v":0},{"$f":"+[1]Energía!P38","v":0},{"$f":"+[1]Energía!Q38","v":0},null,{"$f":"+[1]Energía!S38","v":0},{"$f":"+[1]Energía!T38","v":0},{"$f":"+[1]Energía!U38","v":0},{"$f":"+[1]Energía!V38","v":0},{"$f":"+[1]Energía!W38","v":0},null,{"$f":"+[1]Energía!Y38","v":0},{"$f":"+[1]Energía!Z38","v":0},{"$f":"+[1]Energía!AA38","v":0},{"$f":"+[1]Energía!AB38","v":0},{"$f":"+[1]Energía!AC38","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Ep\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Ep\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Ep\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Ep\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Ep\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Ep\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH38:AK38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Efp\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Efp\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Efp\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Efp\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Efp\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Efp\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP38:AS38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AF38*Balance!D$45,IF($D38=\"MT\",AF38*Balance!D$46,AF38*Balance!D$47))","v":0},{"$f":"IF($D38=\"BT\",AG38*Balance!E$45,IF($D38=\"MT\",AG38*Balance!E$46,AG38*Balance!E$47))","v":0},{"$f":"IF($D38=\"BT\",AH38*Balance!F$45,IF($D38=\"MT\",AH38*Balance!F$46,AH38*Balance!F$47))","v":0},{"$f":"IF($D38=\"BT\",AI38*Balance!G$45,IF($D38=\"MT\",AI38*Balance!G$46,AI38*Balance!G$47))","v":0},{"$f":"IF($D38=\"BT\",AJ38*Balance!H$45,IF($D38=\"MT\",AJ38*Balance!H$46,AJ38*Balance!H$47))","v":0},{"$f":"IF($D38=\"BT\",AK38*Balance!I$45,IF($D38=\"MT\",AK38*Balance!I$46,AK38*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX38:BA38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AN38*Balance!D$49,IF($D38=\"MT\",AN38*Balance!D$50,AN38*Balance!D$51))","v":0},{"$f":"IF($D38=\"BT\",AO38*Balance!E$49,IF($D38=\"MT\",AO38*Balance!E$50,AO38*Balance!E$51))","v":0},{"$f":"IF($D38=\"BT\",AP38*Balance!F$49,IF($D38=\"MT\",AP38*Balance!F$50,AP38*Balance!F$51))","v":0},{"$f":"IF($D38=\"BT\",AQ38*Balance!G$49,IF($D38=\"MT\",AQ38*Balance!G$50,AQ38*Balance!G$51))","v":0},{"$f":"IF($D38=\"BT\",AR38*Balance!H$49,IF($D38=\"MT\",AR38*Balance!H$50,AR38*Balance!H$51))","v":0},{"$f":"IF($D38=\"BT\",AS38*Balance!I$49,IF($D38=\"MT\",AS38*Balance!I$50,AS38*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF38:BI38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!E121","v":"Et"},{"$f":"+PremisaCosto!B121","v":"MT"},null,{"$f":"+[1]Energía!F39","v":0},{"$f":"+[1]Energía!G39","v":0},{"$f":"+[1]Energía!H39","v":0},{"$f":"+[1]Energía!I39","v":0},{"$f":"+[1]Energía!J39","v":0},{"$f":"+[1]Energía!K39","v":0},null,{"$f":"+[1]Energía!M39","v":0},{"$f":"+[1]Energía!N39","v":0},{"$f":"+[1]Energía!O39","v":0},{"$f":"+[1]Energía!P39","v":0},{"$f":"+[1]Energía!Q39","v":0},null,{"$f":"+[1]Energía!S39","v":0},{"$f":"+[1]Energía!T39","v":0},{"$f":"+[1]Energía!U39","v":0},{"$f":"+[1]Energía!V39","v":0},{"$f":"+[1]Energía!W39","v":0},null,{"$f":"+[1]Energía!Y39","v":0},{"$f":"+[1]Energía!Z39","v":0},{"$f":"+[1]Energía!AA39","v":0},{"$f":"+[1]Energía!AB39","v":0},{"$f":"+[1]Energía!AC39","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Ep\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Ep\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Ep\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Ep\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Ep\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Ep\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH39:AK39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Efp\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Efp\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Efp\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Efp\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Efp\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Efp\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP39:AS39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AF39*Balance!D$45,IF($D39=\"MT\",AF39*Balance!D$46,AF39*Balance!D$47))","v":0},{"$f":"IF($D39=\"BT\",AG39*Balance!E$45,IF($D39=\"MT\",AG39*Balance!E$46,AG39*Balance!E$47))","v":0},{"$f":"IF($D39=\"BT\",AH39*Balance!F$45,IF($D39=\"MT\",AH39*Balance!F$46,AH39*Balance!F$47))","v":0},{"$f":"IF($D39=\"BT\",AI39*Balance!G$45,IF($D39=\"MT\",AI39*Balance!G$46,AI39*Balance!G$47))","v":0},{"$f":"IF($D39=\"BT\",AJ39*Balance!H$45,IF($D39=\"MT\",AJ39*Balance!H$46,AJ39*Balance!H$47))","v":0},{"$f":"IF($D39=\"BT\",AK39*Balance!I$45,IF($D39=\"MT\",AK39*Balance!I$46,AK39*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX39:BA39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AN39*Balance!D$49,IF($D39=\"MT\",AN39*Balance!D$50,AN39*Balance!D$51))","v":0},{"$f":"IF($D39=\"BT\",AO39*Balance!E$49,IF($D39=\"MT\",AO39*Balance!E$50,AO39*Balance!E$51))","v":0},{"$f":"IF($D39=\"BT\",AP39*Balance!F$49,IF($D39=\"MT\",AP39*Balance!F$50,AP39*Balance!F$51))","v":0},{"$f":"IF($D39=\"BT\",AQ39*Balance!G$49,IF($D39=\"MT\",AQ39*Balance!G$50,AQ39*Balance!G$51))","v":0},{"$f":"IF($D39=\"BT\",AR39*Balance!H$49,IF($D39=\"MT\",AR39*Balance!H$50,AR39*Balance!H$51))","v":0},{"$f":"IF($D39=\"BT\",AS39*Balance!I$49,IF($D39=\"MT\",AS39*Balance!I$50,AS39*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF39:BI39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!E122","v":"Et"},{"$f":"+PremisaCosto!B122","v":"MT"},null,{"$f":"+[1]Energía!F40","v":0},{"$f":"+[1]Energía!G40","v":0},{"$f":"+[1]Energía!H40","v":0},{"$f":"+[1]Energía!I40","v":0},{"$f":"+[1]Energía!J40","v":0},{"$f":"+[1]Energía!K40","v":0},null,{"$f":"+[1]Energía!M40","v":0},{"$f":"+[1]Energía!N40","v":0},{"$f":"+[1]Energía!O40","v":0},{"$f":"+[1]Energía!P40","v":0},{"$f":"+[1]Energía!Q40","v":0},null,{"$f":"+[1]Energía!S40","v":0},{"$f":"+[1]Energía!T40","v":0},{"$f":"+[1]Energía!U40","v":0},{"$f":"+[1]Energía!V40","v":0},{"$f":"+[1]Energía!W40","v":0},null,{"$f":"+[1]Energía!Y40","v":0},{"$f":"+[1]Energía!Z40","v":0},{"$f":"+[1]Energía!AA40","v":0},{"$f":"+[1]Energía!AB40","v":0},{"$f":"+[1]Energía!AC40","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Ep\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Ep\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Ep\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Ep\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Ep\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Ep\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH40:AK40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Efp\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Efp\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Efp\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Efp\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Efp\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Efp\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP40:AS40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AF40*Balance!D$45,IF($D40=\"MT\",AF40*Balance!D$46,AF40*Balance!D$47))","v":0},{"$f":"IF($D40=\"BT\",AG40*Balance!E$45,IF($D40=\"MT\",AG40*Balance!E$46,AG40*Balance!E$47))","v":0},{"$f":"IF($D40=\"BT\",AH40*Balance!F$45,IF($D40=\"MT\",AH40*Balance!F$46,AH40*Balance!F$47))","v":0},{"$f":"IF($D40=\"BT\",AI40*Balance!G$45,IF($D40=\"MT\",AI40*Balance!G$46,AI40*Balance!G$47))","v":0},{"$f":"IF($D40=\"BT\",AJ40*Balance!H$45,IF($D40=\"MT\",AJ40*Balance!H$46,AJ40*Balance!H$47))","v":0},{"$f":"IF($D40=\"BT\",AK40*Balance!I$45,IF($D40=\"MT\",AK40*Balance!I$46,AK40*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX40:BA40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AN40*Balance!D$49,IF($D40=\"MT\",AN40*Balance!D$50,AN40*Balance!D$51))","v":0},{"$f":"IF($D40=\"BT\",AO40*Balance!E$49,IF($D40=\"MT\",AO40*Balance!E$50,AO40*Balance!E$51))","v":0},{"$f":"IF($D40=\"BT\",AP40*Balance!F$49,IF($D40=\"MT\",AP40*Balance!F$50,AP40*Balance!F$51))","v":0},{"$f":"IF($D40=\"BT\",AQ40*Balance!G$49,IF($D40=\"MT\",AQ40*Balance!G$50,AQ40*Balance!G$51))","v":0},{"$f":"IF($D40=\"BT\",AR40*Balance!H$49,IF($D40=\"MT\",AR40*Balance!H$50,AR40*Balance!H$51))","v":0},{"$f":"IF($D40=\"BT\",AS40*Balance!I$49,IF($D40=\"MT\",AS40*Balance!I$50,AS40*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF40:BI40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!E123","v":"Et"},{"$f":"+PremisaCosto!B123","v":"MT"},null,{"$f":"+[1]Energía!F41","v":0},{"$f":"+[1]Energía!G41","v":0},{"$f":"+[1]Energía!H41","v":0},{"$f":"+[1]Energía!I41","v":0},{"$f":"+[1]Energía!J41","v":0},{"$f":"+[1]Energía!K41","v":0},null,{"$f":"+[1]Energía!M41","v":0},{"$f":"+[1]Energía!N41","v":0},{"$f":"+[1]Energía!O41","v":0},{"$f":"+[1]Energía!P41","v":0},{"$f":"+[1]Energía!Q41","v":0},null,{"$f":"+[1]Energía!S41","v":0},{"$f":"+[1]Energía!T41","v":0},{"$f":"+[1]Energía!U41","v":0},{"$f":"+[1]Energía!V41","v":0},{"$f":"+[1]Energía!W41","v":0},null,{"$f":"+[1]Energía!Y41","v":0},{"$f":"+[1]Energía!Z41","v":0},{"$f":"+[1]Energía!AA41","v":0},{"$f":"+[1]Energía!AB41","v":0},{"$f":"+[1]Energía!AC41","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Ep\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Ep\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Ep\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Ep\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Ep\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Ep\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH41:AK41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Efp\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Efp\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Efp\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Efp\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Efp\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Efp\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP41:AS41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AF41*Balance!D$45,IF($D41=\"MT\",AF41*Balance!D$46,AF41*Balance!D$47))","v":0},{"$f":"IF($D41=\"BT\",AG41*Balance!E$45,IF($D41=\"MT\",AG41*Balance!E$46,AG41*Balance!E$47))","v":0},{"$f":"IF($D41=\"BT\",AH41*Balance!F$45,IF($D41=\"MT\",AH41*Balance!F$46,AH41*Balance!F$47))","v":0},{"$f":"IF($D41=\"BT\",AI41*Balance!G$45,IF($D41=\"MT\",AI41*Balance!G$46,AI41*Balance!G$47))","v":0},{"$f":"IF($D41=\"BT\",AJ41*Balance!H$45,IF($D41=\"MT\",AJ41*Balance!H$46,AJ41*Balance!H$47))","v":0},{"$f":"IF($D41=\"BT\",AK41*Balance!I$45,IF($D41=\"MT\",AK41*Balance!I$46,AK41*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX41:BA41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AN41*Balance!D$49,IF($D41=\"MT\",AN41*Balance!D$50,AN41*Balance!D$51))","v":0},{"$f":"IF($D41=\"BT\",AO41*Balance!E$49,IF($D41=\"MT\",AO41*Balance!E$50,AO41*Balance!E$51))","v":0},{"$f":"IF($D41=\"BT\",AP41*Balance!F$49,IF($D41=\"MT\",AP41*Balance!F$50,AP41*Balance!F$51))","v":0},{"$f":"IF($D41=\"BT\",AQ41*Balance!G$49,IF($D41=\"MT\",AQ41*Balance!G$50,AQ41*Balance!G$51))","v":0},{"$f":"IF($D41=\"BT\",AR41*Balance!H$49,IF($D41=\"MT\",AR41*Balance!H$50,AR41*Balance!H$51))","v":0},{"$f":"IF($D41=\"BT\",AS41*Balance!I$49,IF($D41=\"MT\",AS41*Balance!I$50,AS41*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF41:BI41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!E124","v":"Et"},{"$f":"+PremisaCosto!B124","v":"MT"},null,{"$f":"+[1]Energía!F42","v":0},{"$f":"+[1]Energía!G42","v":0},{"$f":"+[1]Energía!H42","v":0},{"$f":"+[1]Energía!I42","v":0},{"$f":"+[1]Energía!J42","v":0},{"$f":"+[1]Energía!K42","v":0},null,{"$f":"+[1]Energía!M42","v":0},{"$f":"+[1]Energía!N42","v":0},{"$f":"+[1]Energía!O42","v":0},{"$f":"+[1]Energía!P42","v":0},{"$f":"+[1]Energía!Q42","v":0},null,{"$f":"+[1]Energía!S42","v":0},{"$f":"+[1]Energía!T42","v":0},{"$f":"+[1]Energía!U42","v":0},{"$f":"+[1]Energía!V42","v":0},{"$f":"+[1]Energía!W42","v":0},null,{"$f":"+[1]Energía!Y42","v":0},{"$f":"+[1]Energía!Z42","v":0},{"$f":"+[1]Energía!AA42","v":0},{"$f":"+[1]Energía!AB42","v":0},{"$f":"+[1]Energía!AC42","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Ep\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Ep\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Ep\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Ep\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Ep\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Ep\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH42:AK42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Efp\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Efp\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Efp\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Efp\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Efp\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Efp\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP42:AS42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AF42*Balance!D$45,IF($D42=\"MT\",AF42*Balance!D$46,AF42*Balance!D$47))","v":0},{"$f":"IF($D42=\"BT\",AG42*Balance!E$45,IF($D42=\"MT\",AG42*Balance!E$46,AG42*Balance!E$47))","v":0},{"$f":"IF($D42=\"BT\",AH42*Balance!F$45,IF($D42=\"MT\",AH42*Balance!F$46,AH42*Balance!F$47))","v":0},{"$f":"IF($D42=\"BT\",AI42*Balance!G$45,IF($D42=\"MT\",AI42*Balance!G$46,AI42*Balance!G$47))","v":0},{"$f":"IF($D42=\"BT\",AJ42*Balance!H$45,IF($D42=\"MT\",AJ42*Balance!H$46,AJ42*Balance!H$47))","v":0},{"$f":"IF($D42=\"BT\",AK42*Balance!I$45,IF($D42=\"MT\",AK42*Balance!I$46,AK42*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX42:BA42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AN42*Balance!D$49,IF($D42=\"MT\",AN42*Balance!D$50,AN42*Balance!D$51))","v":0},{"$f":"IF($D42=\"BT\",AO42*Balance!E$49,IF($D42=\"MT\",AO42*Balance!E$50,AO42*Balance!E$51))","v":0},{"$f":"IF($D42=\"BT\",AP42*Balance!F$49,IF($D42=\"MT\",AP42*Balance!F$50,AP42*Balance!F$51))","v":0},{"$f":"IF($D42=\"BT\",AQ42*Balance!G$49,IF($D42=\"MT\",AQ42*Balance!G$50,AQ42*Balance!G$51))","v":0},{"$f":"IF($D42=\"BT\",AR42*Balance!H$49,IF($D42=\"MT\",AR42*Balance!H$50,AR42*Balance!H$51))","v":0},{"$f":"IF($D42=\"BT\",AS42*Balance!I$49,IF($D42=\"MT\",AS42*Balance!I$50,AS42*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF42:BI42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!E125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,{"$f":"+[1]Energía!F43","v":0},{"$f":"+[1]Energía!G43","v":0},{"$f":"+[1]Energía!H43","v":0},{"$f":"+[1]Energía!I43","v":0},{"$f":"+[1]Energía!J43","v":0},{"$f":"+[1]Energía!K43","v":0},null,{"$f":"+[1]Energía!M43","v":0},{"$f":"+[1]Energía!N43","v":0},{"$f":"+[1]Energía!O43","v":0},{"$f":"+[1]Energía!P43","v":0},{"$f":"+[1]Energía!Q43","v":0},null,{"$f":"+[1]Energía!S43","v":0},{"$f":"+[1]Energía!T43","v":0},{"$f":"+[1]Energía!U43","v":0},{"$f":"+[1]Energía!V43","v":0},{"$f":"+[1]Energía!W43","v":0},null,{"$f":"+[1]Energía!Y43","v":0},{"$f":"+[1]Energía!Z43","v":0},{"$f":"+[1]Energía!AA43","v":0},{"$f":"+[1]Energía!AB43","v":0},{"$f":"+[1]Energía!AC43","v":0},{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Ep\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Ep\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Ep\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Ep\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Ep\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Ep\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH43:AK43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Efp\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Efp\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Efp\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Efp\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Efp\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Efp\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP43:AS43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX43:BA43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF43:BI43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!E126","v":"Et"},{"$f":"+PremisaCosto!B126","v":"MT"},null,{"$f":"+[1]Energía!F44","v":0},{"$f":"+[1]Energía!G44","v":0},{"$f":"+[1]Energía!H44","v":0},{"$f":"+[1]Energía!I44","v":0},{"$f":"+[1]Energía!J44","v":0},{"$f":"+[1]Energía!K44","v":0},null,{"$f":"+[1]Energía!M44","v":0},{"$f":"+[1]Energía!N44","v":0},{"$f":"+[1]Energía!O44","v":0},{"$f":"+[1]Energía!P44","v":0},{"$f":"+[1]Energía!Q44","v":0},null,{"$f":"+[1]Energía!S44","v":0},{"$f":"+[1]Energía!T44","v":0},{"$f":"+[1]Energía!U44","v":0},{"$f":"+[1]Energía!V44","v":0},{"$f":"+[1]Energía!W44","v":0},null,{"$f":"+[1]Energía!Y44","v":0},{"$f":"+[1]Energía!Z44","v":0},{"$f":"+[1]Energía!AA44","v":0},{"$f":"+[1]Energía!AB44","v":0},{"$f":"+[1]Energía!AC44","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Ep\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Ep\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Ep\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Ep\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Ep\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Ep\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH44:AK44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Efp\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Efp\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Efp\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Efp\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Efp\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Efp\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP44:AS44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AF44*Balance!D$45,IF($D44=\"MT\",AF44*Balance!D$46,AF44*Balance!D$47))","v":0},{"$f":"IF($D44=\"BT\",AG44*Balance!E$45,IF($D44=\"MT\",AG44*Balance!E$46,AG44*Balance!E$47))","v":0},{"$f":"IF($D44=\"BT\",AH44*Balance!F$45,IF($D44=\"MT\",AH44*Balance!F$46,AH44*Balance!F$47))","v":0},{"$f":"IF($D44=\"BT\",AI44*Balance!G$45,IF($D44=\"MT\",AI44*Balance!G$46,AI44*Balance!G$47))","v":0},{"$f":"IF($D44=\"BT\",AJ44*Balance!H$45,IF($D44=\"MT\",AJ44*Balance!H$46,AJ44*Balance!H$47))","v":0},{"$f":"IF($D44=\"BT\",AK44*Balance!I$45,IF($D44=\"MT\",AK44*Balance!I$46,AK44*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX44:BA44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AN44*Balance!D$49,IF($D44=\"MT\",AN44*Balance!D$50,AN44*Balance!D$51))","v":0},{"$f":"IF($D44=\"BT\",AO44*Balance!E$49,IF($D44=\"MT\",AO44*Balance!E$50,AO44*Balance!E$51))","v":0},{"$f":"IF($D44=\"BT\",AP44*Balance!F$49,IF($D44=\"MT\",AP44*Balance!F$50,AP44*Balance!F$51))","v":0},{"$f":"IF($D44=\"BT\",AQ44*Balance!G$49,IF($D44=\"MT\",AQ44*Balance!G$50,AQ44*Balance!G$51))","v":0},{"$f":"IF($D44=\"BT\",AR44*Balance!H$49,IF($D44=\"MT\",AR44*Balance!H$50,AR44*Balance!H$51))","v":0},{"$f":"IF($D44=\"BT\",AS44*Balance!I$49,IF($D44=\"MT\",AS44*Balance!I$50,AS44*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF44:BI44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!E127","v":"Et"},{"$f":"+PremisaCosto!B127","v":"MT"},null,{"$f":"+[1]Energía!F45","v":0},{"$f":"+[1]Energía!G45","v":0},{"$f":"+[1]Energía!H45","v":0},{"$f":"+[1]Energía!I45","v":0},{"$f":"+[1]Energía!J45","v":0},{"$f":"+[1]Energía!K45","v":0},null,{"$f":"+[1]Energía!M45","v":0},{"$f":"+[1]Energía!N45","v":0},{"$f":"+[1]Energía!O45","v":0},{"$f":"+[1]Energía!P45","v":0},{"$f":"+[1]Energía!Q45","v":0},null,{"$f":"+[1]Energía!S45","v":0},{"$f":"+[1]Energía!T45","v":0},{"$f":"+[1]Energía!U45","v":0},{"$f":"+[1]Energía!V45","v":0},{"$f":"+[1]Energía!W45","v":0},null,{"$f":"+[1]Energía!Y45","v":0},{"$f":"+[1]Energía!Z45","v":0},{"$f":"+[1]Energía!AA45","v":0},{"$f":"+[1]Energía!AB45","v":0},{"$f":"+[1]Energía!AC45","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Ep\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Ep\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Ep\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Ep\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Ep\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Ep\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH45:AK45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Efp\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Efp\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Efp\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Efp\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Efp\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Efp\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP45:AS45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AF45*Balance!D$45,IF($D45=\"MT\",AF45*Balance!D$46,AF45*Balance!D$47))","v":0},{"$f":"IF($D45=\"BT\",AG45*Balance!E$45,IF($D45=\"MT\",AG45*Balance!E$46,AG45*Balance!E$47))","v":0},{"$f":"IF($D45=\"BT\",AH45*Balance!F$45,IF($D45=\"MT\",AH45*Balance!F$46,AH45*Balance!F$47))","v":0},{"$f":"IF($D45=\"BT\",AI45*Balance!G$45,IF($D45=\"MT\",AI45*Balance!G$46,AI45*Balance!G$47))","v":0},{"$f":"IF($D45=\"BT\",AJ45*Balance!H$45,IF($D45=\"MT\",AJ45*Balance!H$46,AJ45*Balance!H$47))","v":0},{"$f":"IF($D45=\"BT\",AK45*Balance!I$45,IF($D45=\"MT\",AK45*Balance!I$46,AK45*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX45:BA45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AN45*Balance!D$49,IF($D45=\"MT\",AN45*Balance!D$50,AN45*Balance!D$51))","v":0},{"$f":"IF($D45=\"BT\",AO45*Balance!E$49,IF($D45=\"MT\",AO45*Balance!E$50,AO45*Balance!E$51))","v":0},{"$f":"IF($D45=\"BT\",AP45*Balance!F$49,IF($D45=\"MT\",AP45*Balance!F$50,AP45*Balance!F$51))","v":0},{"$f":"IF($D45=\"BT\",AQ45*Balance!G$49,IF($D45=\"MT\",AQ45*Balance!G$50,AQ45*Balance!G$51))","v":0},{"$f":"IF($D45=\"BT\",AR45*Balance!H$49,IF($D45=\"MT\",AR45*Balance!H$50,AR45*Balance!H$51))","v":0},{"$f":"IF($D45=\"BT\",AS45*Balance!I$49,IF($D45=\"MT\",AS45*Balance!I$50,AS45*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF45:BI45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!E128","v":"Et"},{"$f":"+PremisaCosto!B128","v":"MT"},null,{"$f":"+[1]Energía!F46","v":0},{"$f":"+[1]Energía!G46","v":0},{"$f":"+[1]Energía!H46","v":0},{"$f":"+[1]Energía!I46","v":0},{"$f":"+[1]Energía!J46","v":0},{"$f":"+[1]Energía!K46","v":0},null,{"$f":"+[1]Energía!M46","v":0},{"$f":"+[1]Energía!N46","v":0},{"$f":"+[1]Energía!O46","v":0},{"$f":"+[1]Energía!P46","v":0},{"$f":"+[1]Energía!Q46","v":0},null,{"$f":"+[1]Energía!S46","v":0},{"$f":"+[1]Energía!T46","v":0},{"$f":"+[1]Energía!U46","v":0},{"$f":"+[1]Energía!V46","v":0},{"$f":"+[1]Energía!W46","v":0},null,{"$f":"+[1]Energía!Y46","v":0},{"$f":"+[1]Energía!Z46","v":0},{"$f":"+[1]Energía!AA46","v":0},{"$f":"+[1]Energía!AB46","v":0},{"$f":"+[1]Energía!AC46","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Ep\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Ep\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Ep\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Ep\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Ep\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Ep\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH46:AK46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Efp\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Efp\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Efp\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Efp\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Efp\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Efp\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP46:AS46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AF46*Balance!D$45,IF($D46=\"MT\",AF46*Balance!D$46,AF46*Balance!D$47))","v":0},{"$f":"IF($D46=\"BT\",AG46*Balance!E$45,IF($D46=\"MT\",AG46*Balance!E$46,AG46*Balance!E$47))","v":0},{"$f":"IF($D46=\"BT\",AH46*Balance!F$45,IF($D46=\"MT\",AH46*Balance!F$46,AH46*Balance!F$47))","v":0},{"$f":"IF($D46=\"BT\",AI46*Balance!G$45,IF($D46=\"MT\",AI46*Balance!G$46,AI46*Balance!G$47))","v":0},{"$f":"IF($D46=\"BT\",AJ46*Balance!H$45,IF($D46=\"MT\",AJ46*Balance!H$46,AJ46*Balance!H$47))","v":0},{"$f":"IF($D46=\"BT\",AK46*Balance!I$45,IF($D46=\"MT\",AK46*Balance!I$46,AK46*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX46:BA46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AN46*Balance!D$49,IF($D46=\"MT\",AN46*Balance!D$50,AN46*Balance!D$51))","v":0},{"$f":"IF($D46=\"BT\",AO46*Balance!E$49,IF($D46=\"MT\",AO46*Balance!E$50,AO46*Balance!E$51))","v":0},{"$f":"IF($D46=\"BT\",AP46*Balance!F$49,IF($D46=\"MT\",AP46*Balance!F$50,AP46*Balance!F$51))","v":0},{"$f":"IF($D46=\"BT\",AQ46*Balance!G$49,IF($D46=\"MT\",AQ46*Balance!G$50,AQ46*Balance!G$51))","v":0},{"$f":"IF($D46=\"BT\",AR46*Balance!H$49,IF($D46=\"MT\",AR46*Balance!H$50,AR46*Balance!H$51))","v":0},{"$f":"IF($D46=\"BT\",AS46*Balance!I$49,IF($D46=\"MT\",AS46*Balance!I$50,AS46*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF46:BI46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!E129","v":"Et"},{"$f":"+PremisaCosto!B129","v":"MT"},null,{"$f":"+[1]Energía!F47","v":0},{"$f":"+[1]Energía!G47","v":0},{"$f":"+[1]Energía!H47","v":0},{"$f":"+[1]Energía!I47","v":0},{"$f":"+[1]Energía!J47","v":0},{"$f":"+[1]Energía!K47","v":0},null,{"$f":"+[1]Energía!M47","v":0},{"$f":"+[1]Energía!N47","v":0},{"$f":"+[1]Energía!O47","v":0},{"$f":"+[1]Energía!P47","v":0},{"$f":"+[1]Energía!Q47","v":0},null,{"$f":"+[1]Energía!S47","v":0},{"$f":"+[1]Energía!T47","v":0},{"$f":"+[1]Energía!U47","v":0},{"$f":"+[1]Energía!V47","v":0},{"$f":"+[1]Energía!W47","v":0},null,{"$f":"+[1]Energía!Y47","v":0},{"$f":"+[1]Energía!Z47","v":0},{"$f":"+[1]Energía!AA47","v":0},{"$f":"+[1]Energía!AB47","v":0},{"$f":"+[1]Energía!AC47","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Ep\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Ep\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Ep\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Ep\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Ep\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Ep\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH47:AK47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Efp\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Efp\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Efp\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Efp\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Efp\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Efp\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP47:AS47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AF47*Balance!D$45,IF($D47=\"MT\",AF47*Balance!D$46,AF47*Balance!D$47))","v":0},{"$f":"IF($D47=\"BT\",AG47*Balance!E$45,IF($D47=\"MT\",AG47*Balance!E$46,AG47*Balance!E$47))","v":0},{"$f":"IF($D47=\"BT\",AH47*Balance!F$45,IF($D47=\"MT\",AH47*Balance!F$46,AH47*Balance!F$47))","v":0},{"$f":"IF($D47=\"BT\",AI47*Balance!G$45,IF($D47=\"MT\",AI47*Balance!G$46,AI47*Balance!G$47))","v":0},{"$f":"IF($D47=\"BT\",AJ47*Balance!H$45,IF($D47=\"MT\",AJ47*Balance!H$46,AJ47*Balance!H$47))","v":0},{"$f":"IF($D47=\"BT\",AK47*Balance!I$45,IF($D47=\"MT\",AK47*Balance!I$46,AK47*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX47:BA47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AN47*Balance!D$49,IF($D47=\"MT\",AN47*Balance!D$50,AN47*Balance!D$51))","v":0},{"$f":"IF($D47=\"BT\",AO47*Balance!E$49,IF($D47=\"MT\",AO47*Balance!E$50,AO47*Balance!E$51))","v":0},{"$f":"IF($D47=\"BT\",AP47*Balance!F$49,IF($D47=\"MT\",AP47*Balance!F$50,AP47*Balance!F$51))","v":0},{"$f":"IF($D47=\"BT\",AQ47*Balance!G$49,IF($D47=\"MT\",AQ47*Balance!G$50,AQ47*Balance!G$51))","v":0},{"$f":"IF($D47=\"BT\",AR47*Balance!H$49,IF($D47=\"MT\",AR47*Balance!H$50,AR47*Balance!H$51))","v":0},{"$f":"IF($D47=\"BT\",AS47*Balance!I$49,IF($D47=\"MT\",AS47*Balance!I$50,AS47*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF47:BI47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!E130","v":"Et"},{"$f":"+PremisaCosto!B130","v":"MT"},null,{"$f":"+[1]Energía!F48","v":0},{"$f":"+[1]Energía!G48","v":0},{"$f":"+[1]Energía!H48","v":0},{"$f":"+[1]Energía!I48","v":0},{"$f":"+[1]Energía!J48","v":0},{"$f":"+[1]Energía!K48","v":0},null,{"$f":"+[1]Energía!M48","v":0},{"$f":"+[1]Energía!N48","v":0},{"$f":"+[1]Energía!O48","v":0},{"$f":"+[1]Energía!P48","v":0},{"$f":"+[1]Energía!Q48","v":0},null,{"$f":"+[1]Energía!S48","v":0},{"$f":"+[1]Energía!T48","v":0},{"$f":"+[1]Energía!U48","v":0},{"$f":"+[1]Energía!V48","v":0},{"$f":"+[1]Energía!W48","v":0},null,{"$f":"+[1]Energía!Y48","v":0},{"$f":"+[1]Energía!Z48","v":0},{"$f":"+[1]Energía!AA48","v":0},{"$f":"+[1]Energía!AB48","v":0},{"$f":"+[1]Energía!AC48","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Ep\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Ep\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Ep\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Ep\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Ep\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Ep\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH48:AK48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Efp\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Efp\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Efp\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Efp\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Efp\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Efp\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP48:AS48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AF48*Balance!D$45,IF($D48=\"MT\",AF48*Balance!D$46,AF48*Balance!D$47))","v":0},{"$f":"IF($D48=\"BT\",AG48*Balance!E$45,IF($D48=\"MT\",AG48*Balance!E$46,AG48*Balance!E$47))","v":0},{"$f":"IF($D48=\"BT\",AH48*Balance!F$45,IF($D48=\"MT\",AH48*Balance!F$46,AH48*Balance!F$47))","v":0},{"$f":"IF($D48=\"BT\",AI48*Balance!G$45,IF($D48=\"MT\",AI48*Balance!G$46,AI48*Balance!G$47))","v":0},{"$f":"IF($D48=\"BT\",AJ48*Balance!H$45,IF($D48=\"MT\",AJ48*Balance!H$46,AJ48*Balance!H$47))","v":0},{"$f":"IF($D48=\"BT\",AK48*Balance!I$45,IF($D48=\"MT\",AK48*Balance!I$46,AK48*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX48:BA48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AN48*Balance!D$49,IF($D48=\"MT\",AN48*Balance!D$50,AN48*Balance!D$51))","v":0},{"$f":"IF($D48=\"BT\",AO48*Balance!E$49,IF($D48=\"MT\",AO48*Balance!E$50,AO48*Balance!E$51))","v":0},{"$f":"IF($D48=\"BT\",AP48*Balance!F$49,IF($D48=\"MT\",AP48*Balance!F$50,AP48*Balance!F$51))","v":0},{"$f":"IF($D48=\"BT\",AQ48*Balance!G$49,IF($D48=\"MT\",AQ48*Balance!G$50,AQ48*Balance!G$51))","v":0},{"$f":"IF($D48=\"BT\",AR48*Balance!H$49,IF($D48=\"MT\",AR48*Balance!H$50,AR48*Balance!H$51))","v":0},{"$f":"IF($D48=\"BT\",AS48*Balance!I$49,IF($D48=\"MT\",AS48*Balance!I$50,AS48*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF48:BI48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!E131","v":"Et"},{"$f":"+PremisaCosto!B131","v":"MT"},null,{"$f":"+[1]Energía!F49","v":0},{"$f":"+[1]Energía!G49","v":0},{"$f":"+[1]Energía!H49","v":0},{"$f":"+[1]Energía!I49","v":0},{"$f":"+[1]Energía!J49","v":0},{"$f":"+[1]Energía!K49","v":0},null,{"$f":"+[1]Energía!M49","v":0},{"$f":"+[1]Energía!N49","v":0},{"$f":"+[1]Energía!O49","v":0},{"$f":"+[1]Energía!P49","v":0},{"$f":"+[1]Energía!Q49","v":0},null,{"$f":"+[1]Energía!S49","v":0},{"$f":"+[1]Energía!T49","v":0},{"$f":"+[1]Energía!U49","v":0},{"$f":"+[1]Energía!V49","v":0},{"$f":"+[1]Energía!W49","v":0},null,{"$f":"+[1]Energía!Y49","v":0},{"$f":"+[1]Energía!Z49","v":0},{"$f":"+[1]Energía!AA49","v":0},{"$f":"+[1]Energía!AB49","v":0},{"$f":"+[1]Energía!AC49","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Ep\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Ep\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Ep\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Ep\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Ep\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Ep\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH49:AK49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Efp\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Efp\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Efp\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Efp\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Efp\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Efp\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP49:AS49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AF49*Balance!D$45,IF($D49=\"MT\",AF49*Balance!D$46,AF49*Balance!D$47))","v":0},{"$f":"IF($D49=\"BT\",AG49*Balance!E$45,IF($D49=\"MT\",AG49*Balance!E$46,AG49*Balance!E$47))","v":0},{"$f":"IF($D49=\"BT\",AH49*Balance!F$45,IF($D49=\"MT\",AH49*Balance!F$46,AH49*Balance!F$47))","v":0},{"$f":"IF($D49=\"BT\",AI49*Balance!G$45,IF($D49=\"MT\",AI49*Balance!G$46,AI49*Balance!G$47))","v":0},{"$f":"IF($D49=\"BT\",AJ49*Balance!H$45,IF($D49=\"MT\",AJ49*Balance!H$46,AJ49*Balance!H$47))","v":0},{"$f":"IF($D49=\"BT\",AK49*Balance!I$45,IF($D49=\"MT\",AK49*Balance!I$46,AK49*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX49:BA49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AN49*Balance!D$49,IF($D49=\"MT\",AN49*Balance!D$50,AN49*Balance!D$51))","v":0},{"$f":"IF($D49=\"BT\",AO49*Balance!E$49,IF($D49=\"MT\",AO49*Balance!E$50,AO49*Balance!E$51))","v":0},{"$f":"IF($D49=\"BT\",AP49*Balance!F$49,IF($D49=\"MT\",AP49*Balance!F$50,AP49*Balance!F$51))","v":0},{"$f":"IF($D49=\"BT\",AQ49*Balance!G$49,IF($D49=\"MT\",AQ49*Balance!G$50,AQ49*Balance!G$51))","v":0},{"$f":"IF($D49=\"BT\",AR49*Balance!H$49,IF($D49=\"MT\",AR49*Balance!H$50,AR49*Balance!H$51))","v":0},{"$f":"IF($D49=\"BT\",AS49*Balance!I$49,IF($D49=\"MT\",AS49*Balance!I$50,AS49*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF49:BI49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!E132","v":"Et"},{"$f":"+PremisaCosto!B132","v":"MT"},null,{"$f":"+[1]Energía!F50","v":0},{"$f":"+[1]Energía!G50","v":0},{"$f":"+[1]Energía!H50","v":0},{"$f":"+[1]Energía!I50","v":0},{"$f":"+[1]Energía!J50","v":0},{"$f":"+[1]Energía!K50","v":0},null,{"$f":"+[1]Energía!M50","v":0},{"$f":"+[1]Energía!N50","v":0},{"$f":"+[1]Energía!O50","v":0},{"$f":"+[1]Energía!P50","v":0},{"$f":"+[1]Energía!Q50","v":0},null,{"$f":"+[1]Energía!S50","v":0},{"$f":"+[1]Energía!T50","v":0},{"$f":"+[1]Energía!U50","v":0},{"$f":"+[1]Energía!V50","v":0},{"$f":"+[1]Energía!W50","v":0},null,{"$f":"+[1]Energía!Y50","v":0},{"$f":"+[1]Energía!Z50","v":0},{"$f":"+[1]Energía!AA50","v":0},{"$f":"+[1]Energía!AB50","v":0},{"$f":"+[1]Energía!AC50","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Ep\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Ep\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Ep\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Ep\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Ep\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Ep\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH50:AK50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Efp\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Efp\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Efp\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Efp\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Efp\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Efp\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP50:AS50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AF50*Balance!D$45,IF($D50=\"MT\",AF50*Balance!D$46,AF50*Balance!D$47))","v":0},{"$f":"IF($D50=\"BT\",AG50*Balance!E$45,IF($D50=\"MT\",AG50*Balance!E$46,AG50*Balance!E$47))","v":0},{"$f":"IF($D50=\"BT\",AH50*Balance!F$45,IF($D50=\"MT\",AH50*Balance!F$46,AH50*Balance!F$47))","v":0},{"$f":"IF($D50=\"BT\",AI50*Balance!G$45,IF($D50=\"MT\",AI50*Balance!G$46,AI50*Balance!G$47))","v":0},{"$f":"IF($D50=\"BT\",AJ50*Balance!H$45,IF($D50=\"MT\",AJ50*Balance!H$46,AJ50*Balance!H$47))","v":0},{"$f":"IF($D50=\"BT\",AK50*Balance!I$45,IF($D50=\"MT\",AK50*Balance!I$46,AK50*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX50:BA50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AN50*Balance!D$49,IF($D50=\"MT\",AN50*Balance!D$50,AN50*Balance!D$51))","v":0},{"$f":"IF($D50=\"BT\",AO50*Balance!E$49,IF($D50=\"MT\",AO50*Balance!E$50,AO50*Balance!E$51))","v":0},{"$f":"IF($D50=\"BT\",AP50*Balance!F$49,IF($D50=\"MT\",AP50*Balance!F$50,AP50*Balance!F$51))","v":0},{"$f":"IF($D50=\"BT\",AQ50*Balance!G$49,IF($D50=\"MT\",AQ50*Balance!G$50,AQ50*Balance!G$51))","v":0},{"$f":"IF($D50=\"BT\",AR50*Balance!H$49,IF($D50=\"MT\",AR50*Balance!H$50,AR50*Balance!H$51))","v":0},{"$f":"IF($D50=\"BT\",AS50*Balance!I$49,IF($D50=\"MT\",AS50*Balance!I$50,AS50*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF50:BI50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!E133","v":"Et"},{"$f":"+PremisaCosto!B133","v":"MT"},null,{"$f":"+[1]Energía!F51","v":0},{"$f":"+[1]Energía!G51","v":0},{"$f":"+[1]Energía!H51","v":0},{"$f":"+[1]Energía!I51","v":0},{"$f":"+[1]Energía!J51","v":0},{"$f":"+[1]Energía!K51","v":0},null,{"$f":"+[1]Energía!M51","v":0},{"$f":"+[1]Energía!N51","v":0},{"$f":"+[1]Energía!O51","v":0},{"$f":"+[1]Energía!P51","v":0},{"$f":"+[1]Energía!Q51","v":0},null,{"$f":"+[1]Energía!S51","v":0},{"$f":"+[1]Energía!T51","v":0},{"$f":"+[1]Energía!U51","v":0},{"$f":"+[1]Energía!V51","v":0},{"$f":"+[1]Energía!W51","v":0},null,{"$f":"+[1]Energía!Y51","v":0},{"$f":"+[1]Energía!Z51","v":0},{"$f":"+[1]Energía!AA51","v":0},{"$f":"+[1]Energía!AB51","v":0},{"$f":"+[1]Energía!AC51","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Ep\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Ep\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Ep\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Ep\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Ep\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Ep\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH51:AK51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Efp\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Efp\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Efp\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Efp\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Efp\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Efp\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP51:AS51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AF51*Balance!D$45,IF($D51=\"MT\",AF51*Balance!D$46,AF51*Balance!D$47))","v":0},{"$f":"IF($D51=\"BT\",AG51*Balance!E$45,IF($D51=\"MT\",AG51*Balance!E$46,AG51*Balance!E$47))","v":0},{"$f":"IF($D51=\"BT\",AH51*Balance!F$45,IF($D51=\"MT\",AH51*Balance!F$46,AH51*Balance!F$47))","v":0},{"$f":"IF($D51=\"BT\",AI51*Balance!G$45,IF($D51=\"MT\",AI51*Balance!G$46,AI51*Balance!G$47))","v":0},{"$f":"IF($D51=\"BT\",AJ51*Balance!H$45,IF($D51=\"MT\",AJ51*Balance!H$46,AJ51*Balance!H$47))","v":0},{"$f":"IF($D51=\"BT\",AK51*Balance!I$45,IF($D51=\"MT\",AK51*Balance!I$46,AK51*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX51:BA51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AN51*Balance!D$49,IF($D51=\"MT\",AN51*Balance!D$50,AN51*Balance!D$51))","v":0},{"$f":"IF($D51=\"BT\",AO51*Balance!E$49,IF($D51=\"MT\",AO51*Balance!E$50,AO51*Balance!E$51))","v":0},{"$f":"IF($D51=\"BT\",AP51*Balance!F$49,IF($D51=\"MT\",AP51*Balance!F$50,AP51*Balance!F$51))","v":0},{"$f":"IF($D51=\"BT\",AQ51*Balance!G$49,IF($D51=\"MT\",AQ51*Balance!G$50,AQ51*Balance!G$51))","v":0},{"$f":"IF($D51=\"BT\",AR51*Balance!H$49,IF($D51=\"MT\",AR51*Balance!H$50,AR51*Balance!H$51))","v":0},{"$f":"IF($D51=\"BT\",AS51*Balance!I$49,IF($D51=\"MT\",AS51*Balance!I$50,AS51*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF51:BI51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!E134","v":"Et"},{"$f":"+PremisaCosto!B134","v":"MT"},null,{"$f":"+[1]Energía!F52","v":0},{"$f":"+[1]Energía!G52","v":0},{"$f":"+[1]Energía!H52","v":0},{"$f":"+[1]Energía!I52","v":0},{"$f":"+[1]Energía!J52","v":0},{"$f":"+[1]Energía!K52","v":0},null,{"$f":"+[1]Energía!M52","v":0},{"$f":"+[1]Energía!N52","v":0},{"$f":"+[1]Energía!O52","v":0},{"$f":"+[1]Energía!P52","v":0},{"$f":"+[1]Energía!Q52","v":0},null,{"$f":"+[1]Energía!S52","v":0},{"$f":"+[1]Energía!T52","v":0},{"$f":"+[1]Energía!U52","v":0},{"$f":"+[1]Energía!V52","v":0},{"$f":"+[1]Energía!W52","v":0},null,{"$f":"+[1]Energía!Y52","v":0},{"$f":"+[1]Energía!Z52","v":0},{"$f":"+[1]Energía!AA52","v":0},{"$f":"+[1]Energía!AB52","v":0},{"$f":"+[1]Energía!AC52","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Ep\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Ep\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Ep\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Ep\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Ep\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Ep\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH52:AK52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Efp\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Efp\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Efp\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Efp\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Efp\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Efp\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP52:AS52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AF52*Balance!D$45,IF($D52=\"MT\",AF52*Balance!D$46,AF52*Balance!D$47))","v":0},{"$f":"IF($D52=\"BT\",AG52*Balance!E$45,IF($D52=\"MT\",AG52*Balance!E$46,AG52*Balance!E$47))","v":0},{"$f":"IF($D52=\"BT\",AH52*Balance!F$45,IF($D52=\"MT\",AH52*Balance!F$46,AH52*Balance!F$47))","v":0},{"$f":"IF($D52=\"BT\",AI52*Balance!G$45,IF($D52=\"MT\",AI52*Balance!G$46,AI52*Balance!G$47))","v":0},{"$f":"IF($D52=\"BT\",AJ52*Balance!H$45,IF($D52=\"MT\",AJ52*Balance!H$46,AJ52*Balance!H$47))","v":0},{"$f":"IF($D52=\"BT\",AK52*Balance!I$45,IF($D52=\"MT\",AK52*Balance!I$46,AK52*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX52:BA52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AN52*Balance!D$49,IF($D52=\"MT\",AN52*Balance!D$50,AN52*Balance!D$51))","v":0},{"$f":"IF($D52=\"BT\",AO52*Balance!E$49,IF($D52=\"MT\",AO52*Balance!E$50,AO52*Balance!E$51))","v":0},{"$f":"IF($D52=\"BT\",AP52*Balance!F$49,IF($D52=\"MT\",AP52*Balance!F$50,AP52*Balance!F$51))","v":0},{"$f":"IF($D52=\"BT\",AQ52*Balance!G$49,IF($D52=\"MT\",AQ52*Balance!G$50,AQ52*Balance!G$51))","v":0},{"$f":"IF($D52=\"BT\",AR52*Balance!H$49,IF($D52=\"MT\",AR52*Balance!H$50,AR52*Balance!H$51))","v":0},{"$f":"IF($D52=\"BT\",AS52*Balance!I$49,IF($D52=\"MT\",AS52*Balance!I$50,AS52*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF52:BI52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!E135","v":"Et"},{"$f":"+PremisaCosto!B135","v":"MT"},null,{"$f":"+[1]Energía!F53","v":0},{"$f":"+[1]Energía!G53","v":0},{"$f":"+[1]Energía!H53","v":0},{"$f":"+[1]Energía!I53","v":0},{"$f":"+[1]Energía!J53","v":0},{"$f":"+[1]Energía!K53","v":0},null,{"$f":"+[1]Energía!M53","v":0},{"$f":"+[1]Energía!N53","v":0},{"$f":"+[1]Energía!O53","v":0},{"$f":"+[1]Energía!P53","v":0},{"$f":"+[1]Energía!Q53","v":0},null,{"$f":"+[1]Energía!S53","v":0},{"$f":"+[1]Energía!T53","v":0},{"$f":"+[1]Energía!U53","v":0},{"$f":"+[1]Energía!V53","v":0},{"$f":"+[1]Energía!W53","v":0},null,{"$f":"+[1]Energía!Y53","v":0},{"$f":"+[1]Energía!Z53","v":0},{"$f":"+[1]Energía!AA53","v":0},{"$f":"+[1]Energía!AB53","v":0},{"$f":"+[1]Energía!AC53","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Ep\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Ep\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Ep\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Ep\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Ep\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Ep\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH53:AK53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Efp\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Efp\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Efp\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Efp\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Efp\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Efp\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP53:AS53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AF53*Balance!D$45,IF($D53=\"MT\",AF53*Balance!D$46,AF53*Balance!D$47))","v":0},{"$f":"IF($D53=\"BT\",AG53*Balance!E$45,IF($D53=\"MT\",AG53*Balance!E$46,AG53*Balance!E$47))","v":0},{"$f":"IF($D53=\"BT\",AH53*Balance!F$45,IF($D53=\"MT\",AH53*Balance!F$46,AH53*Balance!F$47))","v":0},{"$f":"IF($D53=\"BT\",AI53*Balance!G$45,IF($D53=\"MT\",AI53*Balance!G$46,AI53*Balance!G$47))","v":0},{"$f":"IF($D53=\"BT\",AJ53*Balance!H$45,IF($D53=\"MT\",AJ53*Balance!H$46,AJ53*Balance!H$47))","v":0},{"$f":"IF($D53=\"BT\",AK53*Balance!I$45,IF($D53=\"MT\",AK53*Balance!I$46,AK53*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX53:BA53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AN53*Balance!D$49,IF($D53=\"MT\",AN53*Balance!D$50,AN53*Balance!D$51))","v":0},{"$f":"IF($D53=\"BT\",AO53*Balance!E$49,IF($D53=\"MT\",AO53*Balance!E$50,AO53*Balance!E$51))","v":0},{"$f":"IF($D53=\"BT\",AP53*Balance!F$49,IF($D53=\"MT\",AP53*Balance!F$50,AP53*Balance!F$51))","v":0},{"$f":"IF($D53=\"BT\",AQ53*Balance!G$49,IF($D53=\"MT\",AQ53*Balance!G$50,AQ53*Balance!G$51))","v":0},{"$f":"IF($D53=\"BT\",AR53*Balance!H$49,IF($D53=\"MT\",AR53*Balance!H$50,AR53*Balance!H$51))","v":0},{"$f":"IF($D53=\"BT\",AS53*Balance!I$49,IF($D53=\"MT\",AS53*Balance!I$50,AS53*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF53:BI53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!E136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,{"$f":"+[1]Energía!F54","v":0},{"$f":"+[1]Energía!G54","v":0},{"$f":"+[1]Energía!H54","v":0},{"$f":"+[1]Energía!I54","v":0},{"$f":"+[1]Energía!J54","v":0},{"$f":"+[1]Energía!K54","v":0},null,{"$f":"+[1]Energía!M54","v":0},{"$f":"+[1]Energía!N54","v":0},{"$f":"+[1]Energía!O54","v":0},{"$f":"+[1]Energía!P54","v":0},{"$f":"+[1]Energía!Q54","v":0},null,{"$f":"+[1]Energía!S54","v":0},{"$f":"+[1]Energía!T54","v":0},{"$f":"+[1]Energía!U54","v":0},{"$f":"+[1]Energía!V54","v":0},{"$f":"+[1]Energía!W54","v":0},null,{"$f":"+[1]Energía!Y54","v":0},{"$f":"+[1]Energía!Z54","v":0},{"$f":"+[1]Energía!AA54","v":0},{"$f":"+[1]Energía!AB54","v":0},{"$f":"+[1]Energía!AC54","v":0},{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Ep\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Ep\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Ep\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Ep\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Ep\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Ep\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH54:AK54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Efp\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Efp\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Efp\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Efp\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Efp\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Efp\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP54:AS54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX54:BA54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF54:BI54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!E137","v":"Et"},{"$f":"+PremisaCosto!B137","v":"MT"},null,{"$f":"+[1]Energía!F55","v":0},{"$f":"+[1]Energía!G55","v":0},{"$f":"+[1]Energía!H55","v":0},{"$f":"+[1]Energía!I55","v":0},{"$f":"+[1]Energía!J55","v":0},{"$f":"+[1]Energía!K55","v":0},null,{"$f":"+[1]Energía!M55","v":0},{"$f":"+[1]Energía!N55","v":0},{"$f":"+[1]Energía!O55","v":0},{"$f":"+[1]Energía!P55","v":0},{"$f":"+[1]Energía!Q55","v":0},null,{"$f":"+[1]Energía!S55","v":0},{"$f":"+[1]Energía!T55","v":0},{"$f":"+[1]Energía!U55","v":0},{"$f":"+[1]Energía!V55","v":0},{"$f":"+[1]Energía!W55","v":0},null,{"$f":"+[1]Energía!Y55","v":0},{"$f":"+[1]Energía!Z55","v":0},{"$f":"+[1]Energía!AA55","v":0},{"$f":"+[1]Energía!AB55","v":0},{"$f":"+[1]Energía!AC55","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Ep\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Ep\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Ep\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Ep\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Ep\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Ep\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH55:AK55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Efp\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Efp\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Efp\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Efp\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Efp\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Efp\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP55:AS55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AF55*Balance!D$45,IF($D55=\"MT\",AF55*Balance!D$46,AF55*Balance!D$47))","v":0},{"$f":"IF($D55=\"BT\",AG55*Balance!E$45,IF($D55=\"MT\",AG55*Balance!E$46,AG55*Balance!E$47))","v":0},{"$f":"IF($D55=\"BT\",AH55*Balance!F$45,IF($D55=\"MT\",AH55*Balance!F$46,AH55*Balance!F$47))","v":0},{"$f":"IF($D55=\"BT\",AI55*Balance!G$45,IF($D55=\"MT\",AI55*Balance!G$46,AI55*Balance!G$47))","v":0},{"$f":"IF($D55=\"BT\",AJ55*Balance!H$45,IF($D55=\"MT\",AJ55*Balance!H$46,AJ55*Balance!H$47))","v":0},{"$f":"IF($D55=\"BT\",AK55*Balance!I$45,IF($D55=\"MT\",AK55*Balance!I$46,AK55*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX55:BA55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AN55*Balance!D$49,IF($D55=\"MT\",AN55*Balance!D$50,AN55*Balance!D$51))","v":0},{"$f":"IF($D55=\"BT\",AO55*Balance!E$49,IF($D55=\"MT\",AO55*Balance!E$50,AO55*Balance!E$51))","v":0},{"$f":"IF($D55=\"BT\",AP55*Balance!F$49,IF($D55=\"MT\",AP55*Balance!F$50,AP55*Balance!F$51))","v":0},{"$f":"IF($D55=\"BT\",AQ55*Balance!G$49,IF($D55=\"MT\",AQ55*Balance!G$50,AQ55*Balance!G$51))","v":0},{"$f":"IF($D55=\"BT\",AR55*Balance!H$49,IF($D55=\"MT\",AR55*Balance!H$50,AR55*Balance!H$51))","v":0},{"$f":"IF($D55=\"BT\",AS55*Balance!I$49,IF($D55=\"MT\",AS55*Balance!I$50,AS55*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF55:BI55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!E138","v":"Et"},{"$f":"+PremisaCosto!B138","v":"MT"},null,{"$f":"+[1]Energía!F56","v":0},{"$f":"+[1]Energía!G56","v":0},{"$f":"+[1]Energía!H56","v":0},{"$f":"+[1]Energía!I56","v":0},{"$f":"+[1]Energía!J56","v":0},{"$f":"+[1]Energía!K56","v":0},null,{"$f":"+[1]Energía!M56","v":0},{"$f":"+[1]Energía!N56","v":0},{"$f":"+[1]Energía!O56","v":0},{"$f":"+[1]Energía!P56","v":0},{"$f":"+[1]Energía!Q56","v":0},null,{"$f":"+[1]Energía!S56","v":0},{"$f":"+[1]Energía!T56","v":0},{"$f":"+[1]Energía!U56","v":0},{"$f":"+[1]Energía!V56","v":0},{"$f":"+[1]Energía!W56","v":0},null,{"$f":"+[1]Energía!Y56","v":0},{"$f":"+[1]Energía!Z56","v":0},{"$f":"+[1]Energía!AA56","v":0},{"$f":"+[1]Energía!AB56","v":0},{"$f":"+[1]Energía!AC56","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Ep\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Ep\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Ep\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Ep\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Ep\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Ep\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH56:AK56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Efp\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Efp\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Efp\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Efp\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Efp\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Efp\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP56:AS56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AF56*Balance!D$45,IF($D56=\"MT\",AF56*Balance!D$46,AF56*Balance!D$47))","v":0},{"$f":"IF($D56=\"BT\",AG56*Balance!E$45,IF($D56=\"MT\",AG56*Balance!E$46,AG56*Balance!E$47))","v":0},{"$f":"IF($D56=\"BT\",AH56*Balance!F$45,IF($D56=\"MT\",AH56*Balance!F$46,AH56*Balance!F$47))","v":0},{"$f":"IF($D56=\"BT\",AI56*Balance!G$45,IF($D56=\"MT\",AI56*Balance!G$46,AI56*Balance!G$47))","v":0},{"$f":"IF($D56=\"BT\",AJ56*Balance!H$45,IF($D56=\"MT\",AJ56*Balance!H$46,AJ56*Balance!H$47))","v":0},{"$f":"IF($D56=\"BT\",AK56*Balance!I$45,IF($D56=\"MT\",AK56*Balance!I$46,AK56*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX56:BA56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AN56*Balance!D$49,IF($D56=\"MT\",AN56*Balance!D$50,AN56*Balance!D$51))","v":0},{"$f":"IF($D56=\"BT\",AO56*Balance!E$49,IF($D56=\"MT\",AO56*Balance!E$50,AO56*Balance!E$51))","v":0},{"$f":"IF($D56=\"BT\",AP56*Balance!F$49,IF($D56=\"MT\",AP56*Balance!F$50,AP56*Balance!F$51))","v":0},{"$f":"IF($D56=\"BT\",AQ56*Balance!G$49,IF($D56=\"MT\",AQ56*Balance!G$50,AQ56*Balance!G$51))","v":0},{"$f":"IF($D56=\"BT\",AR56*Balance!H$49,IF($D56=\"MT\",AR56*Balance!H$50,AR56*Balance!H$51))","v":0},{"$f":"IF($D56=\"BT\",AS56*Balance!I$49,IF($D56=\"MT\",AS56*Balance!I$50,AS56*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF56:BI56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!E139","v":"Et"},{"$f":"+PremisaCosto!B139","v":"MT"},null,{"$f":"+[1]Energía!F57","v":0},{"$f":"+[1]Energía!G57","v":0},{"$f":"+[1]Energía!H57","v":0},{"$f":"+[1]Energía!I57","v":0},{"$f":"+[1]Energía!J57","v":0},{"$f":"+[1]Energía!K57","v":0},null,{"$f":"+[1]Energía!M57","v":0},{"$f":"+[1]Energía!N57","v":0},{"$f":"+[1]Energía!O57","v":0},{"$f":"+[1]Energía!P57","v":0},{"$f":"+[1]Energía!Q57","v":0},null,{"$f":"+[1]Energía!S57","v":0},{"$f":"+[1]Energía!T57","v":0},{"$f":"+[1]Energía!U57","v":0},{"$f":"+[1]Energía!V57","v":0},{"$f":"+[1]Energía!W57","v":0},null,{"$f":"+[1]Energía!Y57","v":0},{"$f":"+[1]Energía!Z57","v":0},{"$f":"+[1]Energía!AA57","v":0},{"$f":"+[1]Energía!AB57","v":0},{"$f":"+[1]Energía!AC57","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Ep\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Ep\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Ep\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Ep\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Ep\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Ep\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH57:AK57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Efp\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Efp\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Efp\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Efp\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Efp\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Efp\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP57:AS57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AF57*Balance!D$45,IF($D57=\"MT\",AF57*Balance!D$46,AF57*Balance!D$47))","v":0},{"$f":"IF($D57=\"BT\",AG57*Balance!E$45,IF($D57=\"MT\",AG57*Balance!E$46,AG57*Balance!E$47))","v":0},{"$f":"IF($D57=\"BT\",AH57*Balance!F$45,IF($D57=\"MT\",AH57*Balance!F$46,AH57*Balance!F$47))","v":0},{"$f":"IF($D57=\"BT\",AI57*Balance!G$45,IF($D57=\"MT\",AI57*Balance!G$46,AI57*Balance!G$47))","v":0},{"$f":"IF($D57=\"BT\",AJ57*Balance!H$45,IF($D57=\"MT\",AJ57*Balance!H$46,AJ57*Balance!H$47))","v":0},{"$f":"IF($D57=\"BT\",AK57*Balance!I$45,IF($D57=\"MT\",AK57*Balance!I$46,AK57*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX57:BA57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AN57*Balance!D$49,IF($D57=\"MT\",AN57*Balance!D$50,AN57*Balance!D$51))","v":0},{"$f":"IF($D57=\"BT\",AO57*Balance!E$49,IF($D57=\"MT\",AO57*Balance!E$50,AO57*Balance!E$51))","v":0},{"$f":"IF($D57=\"BT\",AP57*Balance!F$49,IF($D57=\"MT\",AP57*Balance!F$50,AP57*Balance!F$51))","v":0},{"$f":"IF($D57=\"BT\",AQ57*Balance!G$49,IF($D57=\"MT\",AQ57*Balance!G$50,AQ57*Balance!G$51))","v":0},{"$f":"IF($D57=\"BT\",AR57*Balance!H$49,IF($D57=\"MT\",AR57*Balance!H$50,AR57*Balance!H$51))","v":0},{"$f":"IF($D57=\"BT\",AS57*Balance!I$49,IF($D57=\"MT\",AS57*Balance!I$50,AS57*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF57:BI57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!E140","v":"Et"},{"$f":"+PremisaCosto!B140","v":"MT"},null,{"$f":"+[1]Energía!F58","v":0},{"$f":"+[1]Energía!G58","v":0},{"$f":"+[1]Energía!H58","v":0},{"$f":"+[1]Energía!I58","v":0},{"$f":"+[1]Energía!J58","v":0},{"$f":"+[1]Energía!K58","v":0},null,{"$f":"+[1]Energía!M58","v":0},{"$f":"+[1]Energía!N58","v":0},{"$f":"+[1]Energía!O58","v":0},{"$f":"+[1]Energía!P58","v":0},{"$f":"+[1]Energía!Q58","v":0},null,{"$f":"+[1]Energía!S58","v":0},{"$f":"+[1]Energía!T58","v":0},{"$f":"+[1]Energía!U58","v":0},{"$f":"+[1]Energía!V58","v":0},{"$f":"+[1]Energía!W58","v":0},null,{"$f":"+[1]Energía!Y58","v":0},{"$f":"+[1]Energía!Z58","v":0},{"$f":"+[1]Energía!AA58","v":0},{"$f":"+[1]Energía!AB58","v":0},{"$f":"+[1]Energía!AC58","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Ep\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Ep\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Ep\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Ep\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Ep\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Ep\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH58:AK58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Efp\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Efp\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Efp\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Efp\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Efp\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Efp\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP58:AS58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AF58*Balance!D$45,IF($D58=\"MT\",AF58*Balance!D$46,AF58*Balance!D$47))","v":0},{"$f":"IF($D58=\"BT\",AG58*Balance!E$45,IF($D58=\"MT\",AG58*Balance!E$46,AG58*Balance!E$47))","v":0},{"$f":"IF($D58=\"BT\",AH58*Balance!F$45,IF($D58=\"MT\",AH58*Balance!F$46,AH58*Balance!F$47))","v":0},{"$f":"IF($D58=\"BT\",AI58*Balance!G$45,IF($D58=\"MT\",AI58*Balance!G$46,AI58*Balance!G$47))","v":0},{"$f":"IF($D58=\"BT\",AJ58*Balance!H$45,IF($D58=\"MT\",AJ58*Balance!H$46,AJ58*Balance!H$47))","v":0},{"$f":"IF($D58=\"BT\",AK58*Balance!I$45,IF($D58=\"MT\",AK58*Balance!I$46,AK58*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX58:BA58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AN58*Balance!D$49,IF($D58=\"MT\",AN58*Balance!D$50,AN58*Balance!D$51))","v":0},{"$f":"IF($D58=\"BT\",AO58*Balance!E$49,IF($D58=\"MT\",AO58*Balance!E$50,AO58*Balance!E$51))","v":0},{"$f":"IF($D58=\"BT\",AP58*Balance!F$49,IF($D58=\"MT\",AP58*Balance!F$50,AP58*Balance!F$51))","v":0},{"$f":"IF($D58=\"BT\",AQ58*Balance!G$49,IF($D58=\"MT\",AQ58*Balance!G$50,AQ58*Balance!G$51))","v":0},{"$f":"IF($D58=\"BT\",AR58*Balance!H$49,IF($D58=\"MT\",AR58*Balance!H$50,AR58*Balance!H$51))","v":0},{"$f":"IF($D58=\"BT\",AS58*Balance!I$49,IF($D58=\"MT\",AS58*Balance!I$50,AS58*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF58:BI58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!E141","v":"Et"},{"$f":"+PremisaCosto!B141","v":"MT"},null,{"$f":"+[1]Energía!F59","v":0},{"$f":"+[1]Energía!G59","v":0},{"$f":"+[1]Energía!H59","v":0},{"$f":"+[1]Energía!I59","v":0},{"$f":"+[1]Energía!J59","v":0},{"$f":"+[1]Energía!K59","v":0},null,{"$f":"+[1]Energía!M59","v":0},{"$f":"+[1]Energía!N59","v":0},{"$f":"+[1]Energía!O59","v":0},{"$f":"+[1]Energía!P59","v":0},{"$f":"+[1]Energía!Q59","v":0},null,{"$f":"+[1]Energía!S59","v":0},{"$f":"+[1]Energía!T59","v":0},{"$f":"+[1]Energía!U59","v":0},{"$f":"+[1]Energía!V59","v":0},{"$f":"+[1]Energía!W59","v":0},null,{"$f":"+[1]Energía!Y59","v":0},{"$f":"+[1]Energía!Z59","v":0},{"$f":"+[1]Energía!AA59","v":0},{"$f":"+[1]Energía!AB59","v":0},{"$f":"+[1]Energía!AC59","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Ep\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Ep\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Ep\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Ep\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Ep\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Ep\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH59:AK59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Efp\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Efp\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Efp\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Efp\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Efp\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Efp\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP59:AS59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AF59*Balance!D$45,IF($D59=\"MT\",AF59*Balance!D$46,AF59*Balance!D$47))","v":0},{"$f":"IF($D59=\"BT\",AG59*Balance!E$45,IF($D59=\"MT\",AG59*Balance!E$46,AG59*Balance!E$47))","v":0},{"$f":"IF($D59=\"BT\",AH59*Balance!F$45,IF($D59=\"MT\",AH59*Balance!F$46,AH59*Balance!F$47))","v":0},{"$f":"IF($D59=\"BT\",AI59*Balance!G$45,IF($D59=\"MT\",AI59*Balance!G$46,AI59*Balance!G$47))","v":0},{"$f":"IF($D59=\"BT\",AJ59*Balance!H$45,IF($D59=\"MT\",AJ59*Balance!H$46,AJ59*Balance!H$47))","v":0},{"$f":"IF($D59=\"BT\",AK59*Balance!I$45,IF($D59=\"MT\",AK59*Balance!I$46,AK59*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX59:BA59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AN59*Balance!D$49,IF($D59=\"MT\",AN59*Balance!D$50,AN59*Balance!D$51))","v":0},{"$f":"IF($D59=\"BT\",AO59*Balance!E$49,IF($D59=\"MT\",AO59*Balance!E$50,AO59*Balance!E$51))","v":0},{"$f":"IF($D59=\"BT\",AP59*Balance!F$49,IF($D59=\"MT\",AP59*Balance!F$50,AP59*Balance!F$51))","v":0},{"$f":"IF($D59=\"BT\",AQ59*Balance!G$49,IF($D59=\"MT\",AQ59*Balance!G$50,AQ59*Balance!G$51))","v":0},{"$f":"IF($D59=\"BT\",AR59*Balance!H$49,IF($D59=\"MT\",AR59*Balance!H$50,AR59*Balance!H$51))","v":0},{"$f":"IF($D59=\"BT\",AS59*Balance!I$49,IF($D59=\"MT\",AS59*Balance!I$50,AS59*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF59:BI59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!E142","v":"Et"},{"$f":"+PremisaCosto!B142","v":"MT"},null,{"$f":"+[1]Energía!F60","v":0},{"$f":"+[1]Energía!G60","v":0},{"$f":"+[1]Energía!H60","v":0},{"$f":"+[1]Energía!I60","v":0},{"$f":"+[1]Energía!J60","v":0},{"$f":"+[1]Energía!K60","v":0},null,{"$f":"+[1]Energía!M60","v":0},{"$f":"+[1]Energía!N60","v":0},{"$f":"+[1]Energía!O60","v":0},{"$f":"+[1]Energía!P60","v":0},{"$f":"+[1]Energía!Q60","v":0},null,{"$f":"+[1]Energía!S60","v":0},{"$f":"+[1]Energía!T60","v":0},{"$f":"+[1]Energía!U60","v":0},{"$f":"+[1]Energía!V60","v":0},{"$f":"+[1]Energía!W60","v":0},null,{"$f":"+[1]Energía!Y60","v":0},{"$f":"+[1]Energía!Z60","v":0},{"$f":"+[1]Energía!AA60","v":0},{"$f":"+[1]Energía!AB60","v":0},{"$f":"+[1]Energía!AC60","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Ep\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Ep\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Ep\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Ep\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Ep\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Ep\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH60:AK60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Efp\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Efp\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Efp\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Efp\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Efp\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Efp\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP60:AS60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AF60*Balance!D$45,IF($D60=\"MT\",AF60*Balance!D$46,AF60*Balance!D$47))","v":0},{"$f":"IF($D60=\"BT\",AG60*Balance!E$45,IF($D60=\"MT\",AG60*Balance!E$46,AG60*Balance!E$47))","v":0},{"$f":"IF($D60=\"BT\",AH60*Balance!F$45,IF($D60=\"MT\",AH60*Balance!F$46,AH60*Balance!F$47))","v":0},{"$f":"IF($D60=\"BT\",AI60*Balance!G$45,IF($D60=\"MT\",AI60*Balance!G$46,AI60*Balance!G$47))","v":0},{"$f":"IF($D60=\"BT\",AJ60*Balance!H$45,IF($D60=\"MT\",AJ60*Balance!H$46,AJ60*Balance!H$47))","v":0},{"$f":"IF($D60=\"BT\",AK60*Balance!I$45,IF($D60=\"MT\",AK60*Balance!I$46,AK60*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX60:BA60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AN60*Balance!D$49,IF($D60=\"MT\",AN60*Balance!D$50,AN60*Balance!D$51))","v":0},{"$f":"IF($D60=\"BT\",AO60*Balance!E$49,IF($D60=\"MT\",AO60*Balance!E$50,AO60*Balance!E$51))","v":0},{"$f":"IF($D60=\"BT\",AP60*Balance!F$49,IF($D60=\"MT\",AP60*Balance!F$50,AP60*Balance!F$51))","v":0},{"$f":"IF($D60=\"BT\",AQ60*Balance!G$49,IF($D60=\"MT\",AQ60*Balance!G$50,AQ60*Balance!G$51))","v":0},{"$f":"IF($D60=\"BT\",AR60*Balance!H$49,IF($D60=\"MT\",AR60*Balance!H$50,AR60*Balance!H$51))","v":0},{"$f":"IF($D60=\"BT\",AS60*Balance!I$49,IF($D60=\"MT\",AS60*Balance!I$50,AS60*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF60:BI60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!E143","v":"Et"},{"$f":"+PremisaCosto!B143","v":"MT"},null,{"$f":"+[1]Energía!F61","v":0},{"$f":"+[1]Energía!G61","v":0},{"$f":"+[1]Energía!H61","v":0},{"$f":"+[1]Energía!I61","v":0},{"$f":"+[1]Energía!J61","v":0},{"$f":"+[1]Energía!K61","v":0},null,{"$f":"+[1]Energía!M61","v":0},{"$f":"+[1]Energía!N61","v":0},{"$f":"+[1]Energía!O61","v":0},{"$f":"+[1]Energía!P61","v":0},{"$f":"+[1]Energía!Q61","v":0},null,{"$f":"+[1]Energía!S61","v":0},{"$f":"+[1]Energía!T61","v":0},{"$f":"+[1]Energía!U61","v":0},{"$f":"+[1]Energía!V61","v":0},{"$f":"+[1]Energía!W61","v":0},null,{"$f":"+[1]Energía!Y61","v":0},{"$f":"+[1]Energía!Z61","v":0},{"$f":"+[1]Energía!AA61","v":0},{"$f":"+[1]Energía!AB61","v":0},{"$f":"+[1]Energía!AC61","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Ep\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Ep\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Ep\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Ep\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Ep\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Ep\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH61:AK61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Efp\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Efp\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Efp\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Efp\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Efp\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Efp\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP61:AS61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AF61*Balance!D$45,IF($D61=\"MT\",AF61*Balance!D$46,AF61*Balance!D$47))","v":0},{"$f":"IF($D61=\"BT\",AG61*Balance!E$45,IF($D61=\"MT\",AG61*Balance!E$46,AG61*Balance!E$47))","v":0},{"$f":"IF($D61=\"BT\",AH61*Balance!F$45,IF($D61=\"MT\",AH61*Balance!F$46,AH61*Balance!F$47))","v":0},{"$f":"IF($D61=\"BT\",AI61*Balance!G$45,IF($D61=\"MT\",AI61*Balance!G$46,AI61*Balance!G$47))","v":0},{"$f":"IF($D61=\"BT\",AJ61*Balance!H$45,IF($D61=\"MT\",AJ61*Balance!H$46,AJ61*Balance!H$47))","v":0},{"$f":"IF($D61=\"BT\",AK61*Balance!I$45,IF($D61=\"MT\",AK61*Balance!I$46,AK61*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX61:BA61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AN61*Balance!D$49,IF($D61=\"MT\",AN61*Balance!D$50,AN61*Balance!D$51))","v":0},{"$f":"IF($D61=\"BT\",AO61*Balance!E$49,IF($D61=\"MT\",AO61*Balance!E$50,AO61*Balance!E$51))","v":0},{"$f":"IF($D61=\"BT\",AP61*Balance!F$49,IF($D61=\"MT\",AP61*Balance!F$50,AP61*Balance!F$51))","v":0},{"$f":"IF($D61=\"BT\",AQ61*Balance!G$49,IF($D61=\"MT\",AQ61*Balance!G$50,AQ61*Balance!G$51))","v":0},{"$f":"IF($D61=\"BT\",AR61*Balance!H$49,IF($D61=\"MT\",AR61*Balance!H$50,AR61*Balance!H$51))","v":0},{"$f":"IF($D61=\"BT\",AS61*Balance!I$49,IF($D61=\"MT\",AS61*Balance!I$50,AS61*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF61:BI61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!E144","v":"Et"},{"$f":"+PremisaCosto!B144","v":"MT"},null,{"$f":"+[1]Energía!F62","v":0},{"$f":"+[1]Energía!G62","v":0},{"$f":"+[1]Energía!H62","v":0},{"$f":"+[1]Energía!I62","v":0},{"$f":"+[1]Energía!J62","v":0},{"$f":"+[1]Energía!K62","v":0},null,{"$f":"+[1]Energía!M62","v":0},{"$f":"+[1]Energía!N62","v":0},{"$f":"+[1]Energía!O62","v":0},{"$f":"+[1]Energía!P62","v":0},{"$f":"+[1]Energía!Q62","v":0},null,{"$f":"+[1]Energía!S62","v":0},{"$f":"+[1]Energía!T62","v":0},{"$f":"+[1]Energía!U62","v":0},{"$f":"+[1]Energía!V62","v":0},{"$f":"+[1]Energía!W62","v":0},null,{"$f":"+[1]Energía!Y62","v":0},{"$f":"+[1]Energía!Z62","v":0},{"$f":"+[1]Energía!AA62","v":0},{"$f":"+[1]Energía!AB62","v":0},{"$f":"+[1]Energía!AC62","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Ep\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Ep\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Ep\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Ep\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Ep\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Ep\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH62:AK62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Efp\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Efp\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Efp\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Efp\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Efp\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Efp\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP62:AS62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AF62*Balance!D$45,IF($D62=\"MT\",AF62*Balance!D$46,AF62*Balance!D$47))","v":0},{"$f":"IF($D62=\"BT\",AG62*Balance!E$45,IF($D62=\"MT\",AG62*Balance!E$46,AG62*Balance!E$47))","v":0},{"$f":"IF($D62=\"BT\",AH62*Balance!F$45,IF($D62=\"MT\",AH62*Balance!F$46,AH62*Balance!F$47))","v":0},{"$f":"IF($D62=\"BT\",AI62*Balance!G$45,IF($D62=\"MT\",AI62*Balance!G$46,AI62*Balance!G$47))","v":0},{"$f":"IF($D62=\"BT\",AJ62*Balance!H$45,IF($D62=\"MT\",AJ62*Balance!H$46,AJ62*Balance!H$47))","v":0},{"$f":"IF($D62=\"BT\",AK62*Balance!I$45,IF($D62=\"MT\",AK62*Balance!I$46,AK62*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX62:BA62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AN62*Balance!D$49,IF($D62=\"MT\",AN62*Balance!D$50,AN62*Balance!D$51))","v":0},{"$f":"IF($D62=\"BT\",AO62*Balance!E$49,IF($D62=\"MT\",AO62*Balance!E$50,AO62*Balance!E$51))","v":0},{"$f":"IF($D62=\"BT\",AP62*Balance!F$49,IF($D62=\"MT\",AP62*Balance!F$50,AP62*Balance!F$51))","v":0},{"$f":"IF($D62=\"BT\",AQ62*Balance!G$49,IF($D62=\"MT\",AQ62*Balance!G$50,AQ62*Balance!G$51))","v":0},{"$f":"IF($D62=\"BT\",AR62*Balance!H$49,IF($D62=\"MT\",AR62*Balance!H$50,AR62*Balance!H$51))","v":0},{"$f":"IF($D62=\"BT\",AS62*Balance!I$49,IF($D62=\"MT\",AS62*Balance!I$50,AS62*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF62:BI62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!E145","v":"Et"},{"$f":"+PremisaCosto!B145","v":"MT"},null,{"$f":"+[1]Energía!F63","v":0},{"$f":"+[1]Energía!G63","v":0},{"$f":"+[1]Energía!H63","v":0},{"$f":"+[1]Energía!I63","v":0},{"$f":"+[1]Energía!J63","v":0},{"$f":"+[1]Energía!K63","v":0},null,{"$f":"+[1]Energía!M63","v":0},{"$f":"+[1]Energía!N63","v":0},{"$f":"+[1]Energía!O63","v":0},{"$f":"+[1]Energía!P63","v":0},{"$f":"+[1]Energía!Q63","v":0},null,{"$f":"+[1]Energía!S63","v":0},{"$f":"+[1]Energía!T63","v":0},{"$f":"+[1]Energía!U63","v":0},{"$f":"+[1]Energía!V63","v":0},{"$f":"+[1]Energía!W63","v":0},null,{"$f":"+[1]Energía!Y63","v":0},{"$f":"+[1]Energía!Z63","v":0},{"$f":"+[1]Energía!AA63","v":0},{"$f":"+[1]Energía!AB63","v":0},{"$f":"+[1]Energía!AC63","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Ep\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Ep\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Ep\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Ep\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Ep\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Ep\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH63:AK63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Efp\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Efp\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Efp\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Efp\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Efp\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Efp\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP63:AS63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AF63*Balance!D$45,IF($D63=\"MT\",AF63*Balance!D$46,AF63*Balance!D$47))","v":0},{"$f":"IF($D63=\"BT\",AG63*Balance!E$45,IF($D63=\"MT\",AG63*Balance!E$46,AG63*Balance!E$47))","v":0},{"$f":"IF($D63=\"BT\",AH63*Balance!F$45,IF($D63=\"MT\",AH63*Balance!F$46,AH63*Balance!F$47))","v":0},{"$f":"IF($D63=\"BT\",AI63*Balance!G$45,IF($D63=\"MT\",AI63*Balance!G$46,AI63*Balance!G$47))","v":0},{"$f":"IF($D63=\"BT\",AJ63*Balance!H$45,IF($D63=\"MT\",AJ63*Balance!H$46,AJ63*Balance!H$47))","v":0},{"$f":"IF($D63=\"BT\",AK63*Balance!I$45,IF($D63=\"MT\",AK63*Balance!I$46,AK63*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX63:BA63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AN63*Balance!D$49,IF($D63=\"MT\",AN63*Balance!D$50,AN63*Balance!D$51))","v":0},{"$f":"IF($D63=\"BT\",AO63*Balance!E$49,IF($D63=\"MT\",AO63*Balance!E$50,AO63*Balance!E$51))","v":0},{"$f":"IF($D63=\"BT\",AP63*Balance!F$49,IF($D63=\"MT\",AP63*Balance!F$50,AP63*Balance!F$51))","v":0},{"$f":"IF($D63=\"BT\",AQ63*Balance!G$49,IF($D63=\"MT\",AQ63*Balance!G$50,AQ63*Balance!G$51))","v":0},{"$f":"IF($D63=\"BT\",AR63*Balance!H$49,IF($D63=\"MT\",AR63*Balance!H$50,AR63*Balance!H$51))","v":0},{"$f":"IF($D63=\"BT\",AS63*Balance!I$49,IF($D63=\"MT\",AS63*Balance!I$50,AS63*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF63:BI63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!E146","v":"Et"},{"$f":"+PremisaCosto!B146","v":"MT"},null,{"$f":"+[1]Energía!F64","v":0},{"$f":"+[1]Energía!G64","v":0},{"$f":"+[1]Energía!H64","v":0},{"$f":"+[1]Energía!I64","v":0},{"$f":"+[1]Energía!J64","v":0},{"$f":"+[1]Energía!K64","v":0},null,{"$f":"+[1]Energía!M64","v":0},{"$f":"+[1]Energía!N64","v":0},{"$f":"+[1]Energía!O64","v":0},{"$f":"+[1]Energía!P64","v":0},{"$f":"+[1]Energía!Q64","v":0},null,{"$f":"+[1]Energía!S64","v":0},{"$f":"+[1]Energía!T64","v":0},{"$f":"+[1]Energía!U64","v":0},{"$f":"+[1]Energía!V64","v":0},{"$f":"+[1]Energía!W64","v":0},null,{"$f":"+[1]Energía!Y64","v":0},{"$f":"+[1]Energía!Z64","v":0},{"$f":"+[1]Energía!AA64","v":0},{"$f":"+[1]Energía!AB64","v":0},{"$f":"+[1]Energía!AC64","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Ep\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Ep\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Ep\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Ep\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Ep\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Ep\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH64:AK64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Efp\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Efp\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Efp\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Efp\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Efp\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Efp\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP64:AS64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AF64*Balance!D$45,IF($D64=\"MT\",AF64*Balance!D$46,AF64*Balance!D$47))","v":0},{"$f":"IF($D64=\"BT\",AG64*Balance!E$45,IF($D64=\"MT\",AG64*Balance!E$46,AG64*Balance!E$47))","v":0},{"$f":"IF($D64=\"BT\",AH64*Balance!F$45,IF($D64=\"MT\",AH64*Balance!F$46,AH64*Balance!F$47))","v":0},{"$f":"IF($D64=\"BT\",AI64*Balance!G$45,IF($D64=\"MT\",AI64*Balance!G$46,AI64*Balance!G$47))","v":0},{"$f":"IF($D64=\"BT\",AJ64*Balance!H$45,IF($D64=\"MT\",AJ64*Balance!H$46,AJ64*Balance!H$47))","v":0},{"$f":"IF($D64=\"BT\",AK64*Balance!I$45,IF($D64=\"MT\",AK64*Balance!I$46,AK64*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX64:BA64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AN64*Balance!D$49,IF($D64=\"MT\",AN64*Balance!D$50,AN64*Balance!D$51))","v":0},{"$f":"IF($D64=\"BT\",AO64*Balance!E$49,IF($D64=\"MT\",AO64*Balance!E$50,AO64*Balance!E$51))","v":0},{"$f":"IF($D64=\"BT\",AP64*Balance!F$49,IF($D64=\"MT\",AP64*Balance!F$50,AP64*Balance!F$51))","v":0},{"$f":"IF($D64=\"BT\",AQ64*Balance!G$49,IF($D64=\"MT\",AQ64*Balance!G$50,AQ64*Balance!G$51))","v":0},{"$f":"IF($D64=\"BT\",AR64*Balance!H$49,IF($D64=\"MT\",AR64*Balance!H$50,AR64*Balance!H$51))","v":0},{"$f":"IF($D64=\"BT\",AS64*Balance!I$49,IF($D64=\"MT\",AS64*Balance!I$50,AS64*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF64:BI64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!E147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,{"$f":"+[1]Energía!F65","v":0},{"$f":"+[1]Energía!G65","v":0},{"$f":"+[1]Energía!H65","v":0},{"$f":"+[1]Energía!I65","v":0},{"$f":"+[1]Energía!J65","v":0},{"$f":"+[1]Energía!K65","v":0},null,{"$f":"+[1]Energía!M65","v":0},{"$f":"+[1]Energía!N65","v":0},{"$f":"+[1]Energía!O65","v":0},{"$f":"+[1]Energía!P65","v":0},{"$f":"+[1]Energía!Q65","v":0},null,{"$f":"+[1]Energía!S65","v":0},{"$f":"+[1]Energía!T65","v":0},{"$f":"+[1]Energía!U65","v":0},{"$f":"+[1]Energía!V65","v":0},{"$f":"+[1]Energía!W65","v":0},null,{"$f":"+[1]Energía!Y65","v":0},{"$f":"+[1]Energía!Z65","v":0},{"$f":"+[1]Energía!AA65","v":0},{"$f":"+[1]Energía!AB65","v":0},{"$f":"+[1]Energía!AC65","v":0},{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Ep\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Ep\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Ep\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Ep\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Ep\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Ep\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH65:AK65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Efp\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Efp\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Efp\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Efp\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Efp\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Efp\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP65:AS65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX65:BA65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF65:BI65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!E148","v":"Et"},{"$f":"+PremisaCosto!B148","v":"MT"},null,{"$f":"+[1]Energía!F66","v":0},{"$f":"+[1]Energía!G66","v":0},{"$f":"+[1]Energía!H66","v":0},{"$f":"+[1]Energía!I66","v":0},{"$f":"+[1]Energía!J66","v":0},{"$f":"+[1]Energía!K66","v":0},null,{"$f":"+[1]Energía!M66","v":0},{"$f":"+[1]Energía!N66","v":0},{"$f":"+[1]Energía!O66","v":0},{"$f":"+[1]Energía!P66","v":0},{"$f":"+[1]Energía!Q66","v":0},null,{"$f":"+[1]Energía!S66","v":0},{"$f":"+[1]Energía!T66","v":0},{"$f":"+[1]Energía!U66","v":0},{"$f":"+[1]Energía!V66","v":0},{"$f":"+[1]Energía!W66","v":0},null,{"$f":"+[1]Energía!Y66","v":0},{"$f":"+[1]Energía!Z66","v":0},{"$f":"+[1]Energía!AA66","v":0},{"$f":"+[1]Energía!AB66","v":0},{"$f":"+[1]Energía!AC66","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Ep\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Ep\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Ep\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Ep\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Ep\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Ep\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH66:AK66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Efp\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Efp\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Efp\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Efp\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Efp\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Efp\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP66:AS66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AF66*Balance!D$45,IF($D66=\"MT\",AF66*Balance!D$46,AF66*Balance!D$47))","v":0},{"$f":"IF($D66=\"BT\",AG66*Balance!E$45,IF($D66=\"MT\",AG66*Balance!E$46,AG66*Balance!E$47))","v":0},{"$f":"IF($D66=\"BT\",AH66*Balance!F$45,IF($D66=\"MT\",AH66*Balance!F$46,AH66*Balance!F$47))","v":0},{"$f":"IF($D66=\"BT\",AI66*Balance!G$45,IF($D66=\"MT\",AI66*Balance!G$46,AI66*Balance!G$47))","v":0},{"$f":"IF($D66=\"BT\",AJ66*Balance!H$45,IF($D66=\"MT\",AJ66*Balance!H$46,AJ66*Balance!H$47))","v":0},{"$f":"IF($D66=\"BT\",AK66*Balance!I$45,IF($D66=\"MT\",AK66*Balance!I$46,AK66*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX66:BA66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AN66*Balance!D$49,IF($D66=\"MT\",AN66*Balance!D$50,AN66*Balance!D$51))","v":0},{"$f":"IF($D66=\"BT\",AO66*Balance!E$49,IF($D66=\"MT\",AO66*Balance!E$50,AO66*Balance!E$51))","v":0},{"$f":"IF($D66=\"BT\",AP66*Balance!F$49,IF($D66=\"MT\",AP66*Balance!F$50,AP66*Balance!F$51))","v":0},{"$f":"IF($D66=\"BT\",AQ66*Balance!G$49,IF($D66=\"MT\",AQ66*Balance!G$50,AQ66*Balance!G$51))","v":0},{"$f":"IF($D66=\"BT\",AR66*Balance!H$49,IF($D66=\"MT\",AR66*Balance!H$50,AR66*Balance!H$51))","v":0},{"$f":"IF($D66=\"BT\",AS66*Balance!I$49,IF($D66=\"MT\",AS66*Balance!I$50,AS66*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF66:BI66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!E149","v":"Et"},{"$f":"+PremisaCosto!B149","v":"MT"},null,{"$f":"+[1]Energía!F67","v":0},{"$f":"+[1]Energía!G67","v":0},{"$f":"+[1]Energía!H67","v":0},{"$f":"+[1]Energía!I67","v":0},{"$f":"+[1]Energía!J67","v":0},{"$f":"+[1]Energía!K67","v":0},null,{"$f":"+[1]Energía!M67","v":0},{"$f":"+[1]Energía!N67","v":0},{"$f":"+[1]Energía!O67","v":0},{"$f":"+[1]Energía!P67","v":0},{"$f":"+[1]Energía!Q67","v":0},null,{"$f":"+[1]Energía!S67","v":0},{"$f":"+[1]Energía!T67","v":0},{"$f":"+[1]Energía!U67","v":0},{"$f":"+[1]Energía!V67","v":0},{"$f":"+[1]Energía!W67","v":0},null,{"$f":"+[1]Energía!Y67","v":0},{"$f":"+[1]Energía!Z67","v":0},{"$f":"+[1]Energía!AA67","v":0},{"$f":"+[1]Energía!AB67","v":0},{"$f":"+[1]Energía!AC67","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Ep\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Ep\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Ep\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Ep\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Ep\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Ep\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH67:AK67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Efp\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Efp\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Efp\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Efp\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Efp\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Efp\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP67:AS67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AF67*Balance!D$45,IF($D67=\"MT\",AF67*Balance!D$46,AF67*Balance!D$47))","v":0},{"$f":"IF($D67=\"BT\",AG67*Balance!E$45,IF($D67=\"MT\",AG67*Balance!E$46,AG67*Balance!E$47))","v":0},{"$f":"IF($D67=\"BT\",AH67*Balance!F$45,IF($D67=\"MT\",AH67*Balance!F$46,AH67*Balance!F$47))","v":0},{"$f":"IF($D67=\"BT\",AI67*Balance!G$45,IF($D67=\"MT\",AI67*Balance!G$46,AI67*Balance!G$47))","v":0},{"$f":"IF($D67=\"BT\",AJ67*Balance!H$45,IF($D67=\"MT\",AJ67*Balance!H$46,AJ67*Balance!H$47))","v":0},{"$f":"IF($D67=\"BT\",AK67*Balance!I$45,IF($D67=\"MT\",AK67*Balance!I$46,AK67*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX67:BA67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AN67*Balance!D$49,IF($D67=\"MT\",AN67*Balance!D$50,AN67*Balance!D$51))","v":0},{"$f":"IF($D67=\"BT\",AO67*Balance!E$49,IF($D67=\"MT\",AO67*Balance!E$50,AO67*Balance!E$51))","v":0},{"$f":"IF($D67=\"BT\",AP67*Balance!F$49,IF($D67=\"MT\",AP67*Balance!F$50,AP67*Balance!F$51))","v":0},{"$f":"IF($D67=\"BT\",AQ67*Balance!G$49,IF($D67=\"MT\",AQ67*Balance!G$50,AQ67*Balance!G$51))","v":0},{"$f":"IF($D67=\"BT\",AR67*Balance!H$49,IF($D67=\"MT\",AR67*Balance!H$50,AR67*Balance!H$51))","v":0},{"$f":"IF($D67=\"BT\",AS67*Balance!I$49,IF($D67=\"MT\",AS67*Balance!I$50,AS67*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF67:BI67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!E150","v":"Et"},{"$f":"+PremisaCosto!B150","v":"MT"},null,{"$f":"+[1]Energía!F68","v":0},{"$f":"+[1]Energía!G68","v":0},{"$f":"+[1]Energía!H68","v":0},{"$f":"+[1]Energía!I68","v":0},{"$f":"+[1]Energía!J68","v":0},{"$f":"+[1]Energía!K68","v":0},null,{"$f":"+[1]Energía!M68","v":0},{"$f":"+[1]Energía!N68","v":0},{"$f":"+[1]Energía!O68","v":0},{"$f":"+[1]Energía!P68","v":0},{"$f":"+[1]Energía!Q68","v":0},null,{"$f":"+[1]Energía!S68","v":0},{"$f":"+[1]Energía!T68","v":0},{"$f":"+[1]Energía!U68","v":0},{"$f":"+[1]Energía!V68","v":0},{"$f":"+[1]Energía!W68","v":0},null,{"$f":"+[1]Energía!Y68","v":0},{"$f":"+[1]Energía!Z68","v":0},{"$f":"+[1]Energía!AA68","v":0},{"$f":"+[1]Energía!AB68","v":0},{"$f":"+[1]Energía!AC68","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Ep\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Ep\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Ep\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Ep\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Ep\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Ep\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH68:AK68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Efp\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Efp\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Efp\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Efp\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Efp\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Efp\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP68:AS68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AF68*Balance!D$45,IF($D68=\"MT\",AF68*Balance!D$46,AF68*Balance!D$47))","v":0},{"$f":"IF($D68=\"BT\",AG68*Balance!E$45,IF($D68=\"MT\",AG68*Balance!E$46,AG68*Balance!E$47))","v":0},{"$f":"IF($D68=\"BT\",AH68*Balance!F$45,IF($D68=\"MT\",AH68*Balance!F$46,AH68*Balance!F$47))","v":0},{"$f":"IF($D68=\"BT\",AI68*Balance!G$45,IF($D68=\"MT\",AI68*Balance!G$46,AI68*Balance!G$47))","v":0},{"$f":"IF($D68=\"BT\",AJ68*Balance!H$45,IF($D68=\"MT\",AJ68*Balance!H$46,AJ68*Balance!H$47))","v":0},{"$f":"IF($D68=\"BT\",AK68*Balance!I$45,IF($D68=\"MT\",AK68*Balance!I$46,AK68*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX68:BA68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AN68*Balance!D$49,IF($D68=\"MT\",AN68*Balance!D$50,AN68*Balance!D$51))","v":0},{"$f":"IF($D68=\"BT\",AO68*Balance!E$49,IF($D68=\"MT\",AO68*Balance!E$50,AO68*Balance!E$51))","v":0},{"$f":"IF($D68=\"BT\",AP68*Balance!F$49,IF($D68=\"MT\",AP68*Balance!F$50,AP68*Balance!F$51))","v":0},{"$f":"IF($D68=\"BT\",AQ68*Balance!G$49,IF($D68=\"MT\",AQ68*Balance!G$50,AQ68*Balance!G$51))","v":0},{"$f":"IF($D68=\"BT\",AR68*Balance!H$49,IF($D68=\"MT\",AR68*Balance!H$50,AR68*Balance!H$51))","v":0},{"$f":"IF($D68=\"BT\",AS68*Balance!I$49,IF($D68=\"MT\",AS68*Balance!I$50,AS68*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF68:BI68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!E151","v":"Et"},{"$f":"+PremisaCosto!B151","v":"MT"},null,{"$f":"+[1]Energía!F69","v":0},{"$f":"+[1]Energía!G69","v":0},{"$f":"+[1]Energía!H69","v":0},{"$f":"+[1]Energía!I69","v":0},{"$f":"+[1]Energía!J69","v":0},{"$f":"+[1]Energía!K69","v":0},null,{"$f":"+[1]Energía!M69","v":0},{"$f":"+[1]Energía!N69","v":0},{"$f":"+[1]Energía!O69","v":0},{"$f":"+[1]Energía!P69","v":0},{"$f":"+[1]Energía!Q69","v":0},null,{"$f":"+[1]Energía!S69","v":0},{"$f":"+[1]Energía!T69","v":0},{"$f":"+[1]Energía!U69","v":0},{"$f":"+[1]Energía!V69","v":0},{"$f":"+[1]Energía!W69","v":0},null,{"$f":"+[1]Energía!Y69","v":0},{"$f":"+[1]Energía!Z69","v":0},{"$f":"+[1]Energía!AA69","v":0},{"$f":"+[1]Energía!AB69","v":0},{"$f":"+[1]Energía!AC69","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Ep\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Ep\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Ep\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Ep\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Ep\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Ep\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH69:AK69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Efp\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Efp\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Efp\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Efp\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Efp\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Efp\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP69:AS69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AF69*Balance!D$45,IF($D69=\"MT\",AF69*Balance!D$46,AF69*Balance!D$47))","v":0},{"$f":"IF($D69=\"BT\",AG69*Balance!E$45,IF($D69=\"MT\",AG69*Balance!E$46,AG69*Balance!E$47))","v":0},{"$f":"IF($D69=\"BT\",AH69*Balance!F$45,IF($D69=\"MT\",AH69*Balance!F$46,AH69*Balance!F$47))","v":0},{"$f":"IF($D69=\"BT\",AI69*Balance!G$45,IF($D69=\"MT\",AI69*Balance!G$46,AI69*Balance!G$47))","v":0},{"$f":"IF($D69=\"BT\",AJ69*Balance!H$45,IF($D69=\"MT\",AJ69*Balance!H$46,AJ69*Balance!H$47))","v":0},{"$f":"IF($D69=\"BT\",AK69*Balance!I$45,IF($D69=\"MT\",AK69*Balance!I$46,AK69*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX69:BA69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AN69*Balance!D$49,IF($D69=\"MT\",AN69*Balance!D$50,AN69*Balance!D$51))","v":0},{"$f":"IF($D69=\"BT\",AO69*Balance!E$49,IF($D69=\"MT\",AO69*Balance!E$50,AO69*Balance!E$51))","v":0},{"$f":"IF($D69=\"BT\",AP69*Balance!F$49,IF($D69=\"MT\",AP69*Balance!F$50,AP69*Balance!F$51))","v":0},{"$f":"IF($D69=\"BT\",AQ69*Balance!G$49,IF($D69=\"MT\",AQ69*Balance!G$50,AQ69*Balance!G$51))","v":0},{"$f":"IF($D69=\"BT\",AR69*Balance!H$49,IF($D69=\"MT\",AR69*Balance!H$50,AR69*Balance!H$51))","v":0},{"$f":"IF($D69=\"BT\",AS69*Balance!I$49,IF($D69=\"MT\",AS69*Balance!I$50,AS69*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF69:BI69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!E152","v":"Et"},{"$f":"+PremisaCosto!B152","v":"MT"},null,{"$f":"+[1]Energía!F70","v":0},{"$f":"+[1]Energía!G70","v":0},{"$f":"+[1]Energía!H70","v":0},{"$f":"+[1]Energía!I70","v":0},{"$f":"+[1]Energía!J70","v":0},{"$f":"+[1]Energía!K70","v":0},null,{"$f":"+[1]Energía!M70","v":0},{"$f":"+[1]Energía!N70","v":0},{"$f":"+[1]Energía!O70","v":0},{"$f":"+[1]Energía!P70","v":0},{"$f":"+[1]Energía!Q70","v":0},null,{"$f":"+[1]Energía!S70","v":0},{"$f":"+[1]Energía!T70","v":0},{"$f":"+[1]Energía!U70","v":0},{"$f":"+[1]Energía!V70","v":0},{"$f":"+[1]Energía!W70","v":0},null,{"$f":"+[1]Energía!Y70","v":0},{"$f":"+[1]Energía!Z70","v":0},{"$f":"+[1]Energía!AA70","v":0},{"$f":"+[1]Energía!AB70","v":0},{"$f":"+[1]Energía!AC70","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Ep\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Ep\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Ep\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Ep\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Ep\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Ep\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH70:AK70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Efp\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Efp\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Efp\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Efp\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Efp\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Efp\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP70:AS70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AF70*Balance!D$45,IF($D70=\"MT\",AF70*Balance!D$46,AF70*Balance!D$47))","v":0},{"$f":"IF($D70=\"BT\",AG70*Balance!E$45,IF($D70=\"MT\",AG70*Balance!E$46,AG70*Balance!E$47))","v":0},{"$f":"IF($D70=\"BT\",AH70*Balance!F$45,IF($D70=\"MT\",AH70*Balance!F$46,AH70*Balance!F$47))","v":0},{"$f":"IF($D70=\"BT\",AI70*Balance!G$45,IF($D70=\"MT\",AI70*Balance!G$46,AI70*Balance!G$47))","v":0},{"$f":"IF($D70=\"BT\",AJ70*Balance!H$45,IF($D70=\"MT\",AJ70*Balance!H$46,AJ70*Balance!H$47))","v":0},{"$f":"IF($D70=\"BT\",AK70*Balance!I$45,IF($D70=\"MT\",AK70*Balance!I$46,AK70*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX70:BA70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AN70*Balance!D$49,IF($D70=\"MT\",AN70*Balance!D$50,AN70*Balance!D$51))","v":0},{"$f":"IF($D70=\"BT\",AO70*Balance!E$49,IF($D70=\"MT\",AO70*Balance!E$50,AO70*Balance!E$51))","v":0},{"$f":"IF($D70=\"BT\",AP70*Balance!F$49,IF($D70=\"MT\",AP70*Balance!F$50,AP70*Balance!F$51))","v":0},{"$f":"IF($D70=\"BT\",AQ70*Balance!G$49,IF($D70=\"MT\",AQ70*Balance!G$50,AQ70*Balance!G$51))","v":0},{"$f":"IF($D70=\"BT\",AR70*Balance!H$49,IF($D70=\"MT\",AR70*Balance!H$50,AR70*Balance!H$51))","v":0},{"$f":"IF($D70=\"BT\",AS70*Balance!I$49,IF($D70=\"MT\",AS70*Balance!I$50,AS70*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF70:BI70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!E153","v":"Et"},{"$f":"+PremisaCosto!B153","v":"MT"},null,{"$f":"+[1]Energía!F71","v":0},{"$f":"+[1]Energía!G71","v":0},{"$f":"+[1]Energía!H71","v":0},{"$f":"+[1]Energía!I71","v":0},{"$f":"+[1]Energía!J71","v":0},{"$f":"+[1]Energía!K71","v":0},null,{"$f":"+[1]Energía!M71","v":0},{"$f":"+[1]Energía!N71","v":0},{"$f":"+[1]Energía!O71","v":0},{"$f":"+[1]Energía!P71","v":0},{"$f":"+[1]Energía!Q71","v":0},null,{"$f":"+[1]Energía!S71","v":0},{"$f":"+[1]Energía!T71","v":0},{"$f":"+[1]Energía!U71","v":0},{"$f":"+[1]Energía!V71","v":0},{"$f":"+[1]Energía!W71","v":0},null,{"$f":"+[1]Energía!Y71","v":0},{"$f":"+[1]Energía!Z71","v":0},{"$f":"+[1]Energía!AA71","v":0},{"$f":"+[1]Energía!AB71","v":0},{"$f":"+[1]Energía!AC71","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Ep\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Ep\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Ep\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Ep\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Ep\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Ep\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH71:AK71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Efp\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Efp\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Efp\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Efp\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Efp\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Efp\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP71:AS71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AF71*Balance!D$45,IF($D71=\"MT\",AF71*Balance!D$46,AF71*Balance!D$47))","v":0},{"$f":"IF($D71=\"BT\",AG71*Balance!E$45,IF($D71=\"MT\",AG71*Balance!E$46,AG71*Balance!E$47))","v":0},{"$f":"IF($D71=\"BT\",AH71*Balance!F$45,IF($D71=\"MT\",AH71*Balance!F$46,AH71*Balance!F$47))","v":0},{"$f":"IF($D71=\"BT\",AI71*Balance!G$45,IF($D71=\"MT\",AI71*Balance!G$46,AI71*Balance!G$47))","v":0},{"$f":"IF($D71=\"BT\",AJ71*Balance!H$45,IF($D71=\"MT\",AJ71*Balance!H$46,AJ71*Balance!H$47))","v":0},{"$f":"IF($D71=\"BT\",AK71*Balance!I$45,IF($D71=\"MT\",AK71*Balance!I$46,AK71*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX71:BA71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AN71*Balance!D$49,IF($D71=\"MT\",AN71*Balance!D$50,AN71*Balance!D$51))","v":0},{"$f":"IF($D71=\"BT\",AO71*Balance!E$49,IF($D71=\"MT\",AO71*Balance!E$50,AO71*Balance!E$51))","v":0},{"$f":"IF($D71=\"BT\",AP71*Balance!F$49,IF($D71=\"MT\",AP71*Balance!F$50,AP71*Balance!F$51))","v":0},{"$f":"IF($D71=\"BT\",AQ71*Balance!G$49,IF($D71=\"MT\",AQ71*Balance!G$50,AQ71*Balance!G$51))","v":0},{"$f":"IF($D71=\"BT\",AR71*Balance!H$49,IF($D71=\"MT\",AR71*Balance!H$50,AR71*Balance!H$51))","v":0},{"$f":"IF($D71=\"BT\",AS71*Balance!I$49,IF($D71=\"MT\",AS71*Balance!I$50,AS71*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF71:BI71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!E154","v":"Et"},{"$f":"+PremisaCosto!B154","v":"MT"},null,{"$f":"+[1]Energía!F72","v":0},{"$f":"+[1]Energía!G72","v":0},{"$f":"+[1]Energía!H72","v":0},{"$f":"+[1]Energía!I72","v":0},{"$f":"+[1]Energía!J72","v":0},{"$f":"+[1]Energía!K72","v":0},null,{"$f":"+[1]Energía!M72","v":0},{"$f":"+[1]Energía!N72","v":0},{"$f":"+[1]Energía!O72","v":0},{"$f":"+[1]Energía!P72","v":0},{"$f":"+[1]Energía!Q72","v":0},null,{"$f":"+[1]Energía!S72","v":0},{"$f":"+[1]Energía!T72","v":0},{"$f":"+[1]Energía!U72","v":0},{"$f":"+[1]Energía!V72","v":0},{"$f":"+[1]Energía!W72","v":0},null,{"$f":"+[1]Energía!Y72","v":0},{"$f":"+[1]Energía!Z72","v":0},{"$f":"+[1]Energía!AA72","v":0},{"$f":"+[1]Energía!AB72","v":0},{"$f":"+[1]Energía!AC72","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Ep\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Ep\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Ep\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Ep\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Ep\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Ep\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH72:AK72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Efp\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Efp\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Efp\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Efp\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Efp\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Efp\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP72:AS72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AF72*Balance!D$45,IF($D72=\"MT\",AF72*Balance!D$46,AF72*Balance!D$47))","v":0},{"$f":"IF($D72=\"BT\",AG72*Balance!E$45,IF($D72=\"MT\",AG72*Balance!E$46,AG72*Balance!E$47))","v":0},{"$f":"IF($D72=\"BT\",AH72*Balance!F$45,IF($D72=\"MT\",AH72*Balance!F$46,AH72*Balance!F$47))","v":0},{"$f":"IF($D72=\"BT\",AI72*Balance!G$45,IF($D72=\"MT\",AI72*Balance!G$46,AI72*Balance!G$47))","v":0},{"$f":"IF($D72=\"BT\",AJ72*Balance!H$45,IF($D72=\"MT\",AJ72*Balance!H$46,AJ72*Balance!H$47))","v":0},{"$f":"IF($D72=\"BT\",AK72*Balance!I$45,IF($D72=\"MT\",AK72*Balance!I$46,AK72*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX72:BA72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AN72*Balance!D$49,IF($D72=\"MT\",AN72*Balance!D$50,AN72*Balance!D$51))","v":0},{"$f":"IF($D72=\"BT\",AO72*Balance!E$49,IF($D72=\"MT\",AO72*Balance!E$50,AO72*Balance!E$51))","v":0},{"$f":"IF($D72=\"BT\",AP72*Balance!F$49,IF($D72=\"MT\",AP72*Balance!F$50,AP72*Balance!F$51))","v":0},{"$f":"IF($D72=\"BT\",AQ72*Balance!G$49,IF($D72=\"MT\",AQ72*Balance!G$50,AQ72*Balance!G$51))","v":0},{"$f":"IF($D72=\"BT\",AR72*Balance!H$49,IF($D72=\"MT\",AR72*Balance!H$50,AR72*Balance!H$51))","v":0},{"$f":"IF($D72=\"BT\",AS72*Balance!I$49,IF($D72=\"MT\",AS72*Balance!I$50,AS72*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF72:BI72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!E155","v":"Et"},{"$f":"+PremisaCosto!B155","v":"MT"},null,{"$f":"+[1]Energía!F73","v":0},{"$f":"+[1]Energía!G73","v":0},{"$f":"+[1]Energía!H73","v":0},{"$f":"+[1]Energía!I73","v":0},{"$f":"+[1]Energía!J73","v":0},{"$f":"+[1]Energía!K73","v":0},null,{"$f":"+[1]Energía!M73","v":0},{"$f":"+[1]Energía!N73","v":0},{"$f":"+[1]Energía!O73","v":0},{"$f":"+[1]Energía!P73","v":0},{"$f":"+[1]Energía!Q73","v":0},null,{"$f":"+[1]Energía!S73","v":0},{"$f":"+[1]Energía!T73","v":0},{"$f":"+[1]Energía!U73","v":0},{"$f":"+[1]Energía!V73","v":0},{"$f":"+[1]Energía!W73","v":0},null,{"$f":"+[1]Energía!Y73","v":0},{"$f":"+[1]Energía!Z73","v":0},{"$f":"+[1]Energía!AA73","v":0},{"$f":"+[1]Energía!AB73","v":0},{"$f":"+[1]Energía!AC73","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Ep\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Ep\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Ep\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Ep\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Ep\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Ep\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH73:AK73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Efp\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Efp\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Efp\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Efp\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Efp\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Efp\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP73:AS73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AF73*Balance!D$45,IF($D73=\"MT\",AF73*Balance!D$46,AF73*Balance!D$47))","v":0},{"$f":"IF($D73=\"BT\",AG73*Balance!E$45,IF($D73=\"MT\",AG73*Balance!E$46,AG73*Balance!E$47))","v":0},{"$f":"IF($D73=\"BT\",AH73*Balance!F$45,IF($D73=\"MT\",AH73*Balance!F$46,AH73*Balance!F$47))","v":0},{"$f":"IF($D73=\"BT\",AI73*Balance!G$45,IF($D73=\"MT\",AI73*Balance!G$46,AI73*Balance!G$47))","v":0},{"$f":"IF($D73=\"BT\",AJ73*Balance!H$45,IF($D73=\"MT\",AJ73*Balance!H$46,AJ73*Balance!H$47))","v":0},{"$f":"IF($D73=\"BT\",AK73*Balance!I$45,IF($D73=\"MT\",AK73*Balance!I$46,AK73*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX73:BA73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AN73*Balance!D$49,IF($D73=\"MT\",AN73*Balance!D$50,AN73*Balance!D$51))","v":0},{"$f":"IF($D73=\"BT\",AO73*Balance!E$49,IF($D73=\"MT\",AO73*Balance!E$50,AO73*Balance!E$51))","v":0},{"$f":"IF($D73=\"BT\",AP73*Balance!F$49,IF($D73=\"MT\",AP73*Balance!F$50,AP73*Balance!F$51))","v":0},{"$f":"IF($D73=\"BT\",AQ73*Balance!G$49,IF($D73=\"MT\",AQ73*Balance!G$50,AQ73*Balance!G$51))","v":0},{"$f":"IF($D73=\"BT\",AR73*Balance!H$49,IF($D73=\"MT\",AR73*Balance!H$50,AR73*Balance!H$51))","v":0},{"$f":"IF($D73=\"BT\",AS73*Balance!I$49,IF($D73=\"MT\",AS73*Balance!I$50,AS73*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF73:BI73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!E156","v":"Et"},{"$f":"+PremisaCosto!B156","v":"MT"},null,{"$f":"+[1]Energía!F74","v":0},{"$f":"+[1]Energía!G74","v":0},{"$f":"+[1]Energía!H74","v":0},{"$f":"+[1]Energía!I74","v":0},{"$f":"+[1]Energía!J74","v":0},{"$f":"+[1]Energía!K74","v":0},null,{"$f":"+[1]Energía!M74","v":0},{"$f":"+[1]Energía!N74","v":0},{"$f":"+[1]Energía!O74","v":0},{"$f":"+[1]Energía!P74","v":0},{"$f":"+[1]Energía!Q74","v":0},null,{"$f":"+[1]Energía!S74","v":0},{"$f":"+[1]Energía!T74","v":0},{"$f":"+[1]Energía!U74","v":0},{"$f":"+[1]Energía!V74","v":0},{"$f":"+[1]Energía!W74","v":0},null,{"$f":"+[1]Energía!Y74","v":0},{"$f":"+[1]Energía!Z74","v":0},{"$f":"+[1]Energía!AA74","v":0},{"$f":"+[1]Energía!AB74","v":0},{"$f":"+[1]Energía!AC74","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Ep\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Ep\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Ep\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Ep\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Ep\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Ep\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH74:AK74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Efp\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Efp\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Efp\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Efp\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Efp\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Efp\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP74:AS74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AF74*Balance!D$45,IF($D74=\"MT\",AF74*Balance!D$46,AF74*Balance!D$47))","v":0},{"$f":"IF($D74=\"BT\",AG74*Balance!E$45,IF($D74=\"MT\",AG74*Balance!E$46,AG74*Balance!E$47))","v":0},{"$f":"IF($D74=\"BT\",AH74*Balance!F$45,IF($D74=\"MT\",AH74*Balance!F$46,AH74*Balance!F$47))","v":0},{"$f":"IF($D74=\"BT\",AI74*Balance!G$45,IF($D74=\"MT\",AI74*Balance!G$46,AI74*Balance!G$47))","v":0},{"$f":"IF($D74=\"BT\",AJ74*Balance!H$45,IF($D74=\"MT\",AJ74*Balance!H$46,AJ74*Balance!H$47))","v":0},{"$f":"IF($D74=\"BT\",AK74*Balance!I$45,IF($D74=\"MT\",AK74*Balance!I$46,AK74*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX74:BA74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AN74*Balance!D$49,IF($D74=\"MT\",AN74*Balance!D$50,AN74*Balance!D$51))","v":0},{"$f":"IF($D74=\"BT\",AO74*Balance!E$49,IF($D74=\"MT\",AO74*Balance!E$50,AO74*Balance!E$51))","v":0},{"$f":"IF($D74=\"BT\",AP74*Balance!F$49,IF($D74=\"MT\",AP74*Balance!F$50,AP74*Balance!F$51))","v":0},{"$f":"IF($D74=\"BT\",AQ74*Balance!G$49,IF($D74=\"MT\",AQ74*Balance!G$50,AQ74*Balance!G$51))","v":0},{"$f":"IF($D74=\"BT\",AR74*Balance!H$49,IF($D74=\"MT\",AR74*Balance!H$50,AR74*Balance!H$51))","v":0},{"$f":"IF($D74=\"BT\",AS74*Balance!I$49,IF($D74=\"MT\",AS74*Balance!I$50,AS74*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF74:BI74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!E157","v":"Et"},{"$f":"+PremisaCosto!B157","v":"MT"},null,{"$f":"+[1]Energía!F75","v":0},{"$f":"+[1]Energía!G75","v":0},{"$f":"+[1]Energía!H75","v":0},{"$f":"+[1]Energía!I75","v":0},{"$f":"+[1]Energía!J75","v":0},{"$f":"+[1]Energía!K75","v":0},null,{"$f":"+[1]Energía!M75","v":0},{"$f":"+[1]Energía!N75","v":0},{"$f":"+[1]Energía!O75","v":0},{"$f":"+[1]Energía!P75","v":0},{"$f":"+[1]Energía!Q75","v":0},null,{"$f":"+[1]Energía!S75","v":0},{"$f":"+[1]Energía!T75","v":0},{"$f":"+[1]Energía!U75","v":0},{"$f":"+[1]Energía!V75","v":0},{"$f":"+[1]Energía!W75","v":0},null,{"$f":"+[1]Energía!Y75","v":0},{"$f":"+[1]Energía!Z75","v":0},{"$f":"+[1]Energía!AA75","v":0},{"$f":"+[1]Energía!AB75","v":0},{"$f":"+[1]Energía!AC75","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Ep\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Ep\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Ep\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Ep\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Ep\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Ep\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH75:AK75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Efp\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Efp\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Efp\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Efp\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Efp\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Efp\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP75:AS75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AF75*Balance!D$45,IF($D75=\"MT\",AF75*Balance!D$46,AF75*Balance!D$47))","v":0},{"$f":"IF($D75=\"BT\",AG75*Balance!E$45,IF($D75=\"MT\",AG75*Balance!E$46,AG75*Balance!E$47))","v":0},{"$f":"IF($D75=\"BT\",AH75*Balance!F$45,IF($D75=\"MT\",AH75*Balance!F$46,AH75*Balance!F$47))","v":0},{"$f":"IF($D75=\"BT\",AI75*Balance!G$45,IF($D75=\"MT\",AI75*Balance!G$46,AI75*Balance!G$47))","v":0},{"$f":"IF($D75=\"BT\",AJ75*Balance!H$45,IF($D75=\"MT\",AJ75*Balance!H$46,AJ75*Balance!H$47))","v":0},{"$f":"IF($D75=\"BT\",AK75*Balance!I$45,IF($D75=\"MT\",AK75*Balance!I$46,AK75*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX75:BA75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AN75*Balance!D$49,IF($D75=\"MT\",AN75*Balance!D$50,AN75*Balance!D$51))","v":0},{"$f":"IF($D75=\"BT\",AO75*Balance!E$49,IF($D75=\"MT\",AO75*Balance!E$50,AO75*Balance!E$51))","v":0},{"$f":"IF($D75=\"BT\",AP75*Balance!F$49,IF($D75=\"MT\",AP75*Balance!F$50,AP75*Balance!F$51))","v":0},{"$f":"IF($D75=\"BT\",AQ75*Balance!G$49,IF($D75=\"MT\",AQ75*Balance!G$50,AQ75*Balance!G$51))","v":0},{"$f":"IF($D75=\"BT\",AR75*Balance!H$49,IF($D75=\"MT\",AR75*Balance!H$50,AR75*Balance!H$51))","v":0},{"$f":"IF($D75=\"BT\",AS75*Balance!I$49,IF($D75=\"MT\",AS75*Balance!I$50,AS75*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF75:BI75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!E158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,{"$f":"+[1]Energía!F76","v":676.00567929786484},{"$f":"+[1]Energía!G76","v":674.08782629690529},{"$f":"+[1]Energía!H76","v":700.31640676907898},{"$f":"+[1]Energía!I76","v":718.27233088030334},{"$f":"+[1]Energía!J76","v":737.63656518744619},{"$f":"+[1]Energía!K76","v":758.08374352449448},null,{"$f":"+[1]Energía!M76","v":0},{"$f":"+[1]Energía!N76","v":0},{"$f":"+[1]Energía!O76","v":0},{"$f":"+[1]Energía!P76","v":0},{"$f":"+[1]Energía!Q76","v":0},null,{"$f":"+[1]Energía!S76","v":0},{"$f":"+[1]Energía!T76","v":0},{"$f":"+[1]Energía!U76","v":0},{"$f":"+[1]Energía!V76","v":0},{"$f":"+[1]Energía!W76","v":0},null,{"$f":"+[1]Energía!Y76","v":674.08782629690529},{"$f":"+[1]Energía!Z76","v":700.31640676907898},{"$f":"+[1]Energía!AA76","v":718.27233088030334},{"$f":"+[1]Energía!AB76","v":737.63656518744619},{"$f":"+[1]Energía!AC76","v":758.08374352449448},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":2386.8584219858353},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Ep\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Ep\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Ep\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Ep\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Ep\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Ep\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH76:AK76,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Efp\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Efp\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Efp\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Efp\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Efp\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Efp\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP76:AS76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX76:BA76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF76:BI76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!E159","v":"Ep"},{"$f":"+PremisaCosto!B159","v":"BT"},null,{"$f":"+[1]Energía!F77","v":47.349614855023667},{"$f":"+[1]Energía!G77","v":47.21528225438886},{"$f":"+[1]Energía!H77","v":49.052416499830898},{"$f":"+[1]Energía!I77","v":50.310107251653541},{"$f":"+[1]Energía!J77","v":51.666440585062787},{"$f":"+[1]Energía!K77","v":53.098626805948989},null,{"$f":"+[1]Energía!M77","v":0},{"$f":"+[1]Energía!N77","v":0},{"$f":"+[1]Energía!O77","v":0},{"$f":"+[1]Energía!P77","v":0},{"$f":"+[1]Energía!Q77","v":0},null,{"$f":"+[1]Energía!S77","v":0},{"$f":"+[1]Energía!T77","v":0},{"$f":"+[1]Energía!U77","v":0},{"$f":"+[1]Energía!V77","v":0},{"$f":"+[1]Energía!W77","v":0},null,{"$f":"+[1]Energía!Y77","v":47.21528225438886},{"$f":"+[1]Energía!Z77","v":49.052416499830898},{"$f":"+[1]Energía!AA77","v":50.310107251653541},{"$f":"+[1]Energía!AB77","v":51.666440585062787},{"$f":"+[1]Energía!AC77","v":53.098626805948989},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":167.18325075594646},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Ep\",F77,\"\"))","v":47.349614855023667},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Ep\",G77,\"\"))","v":47.21528225438886},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Ep\",H77,\"\"))","v":49.052416499830898},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Ep\",I77,\"\"))","v":50.310107251653541},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Ep\",J77,\"\"))","v":51.666440585062787},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Ep\",K77,\"\"))","v":53.098626805948989},{"$f":"+SUMPRODUCT(AH77:AK77,PremisaCosto!$F$84:$I$84)","v":167.18325075594646},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Efp\",F77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Efp\",G77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Efp\",H77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Efp\",I77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Efp\",J77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Efp\",K77,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP77:AS77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D77=\"BT\",AF77*Balance!D$45,IF($D77=\"MT\",AF77*Balance!D$46,AF77*Balance!D$47))","v":53.014790788773205},{"$f":"IF($D77=\"BT\",AG77*Balance!E$45,IF($D77=\"MT\",AG77*Balance!E$46,AG77*Balance!E$47))","v":52.864385875437137},{"$f":"IF($D77=\"BT\",AH77*Balance!F$45,IF($D77=\"MT\",AH77*Balance!F$46,AH77*Balance!F$47))","v":52.61398209566498},{"$f":"IF($D77=\"BT\",AI77*Balance!G$45,IF($D77=\"MT\",AI77*Balance!G$46,AI77*Balance!G$47))","v":55.057163013911243},{"$f":"IF($D77=\"BT\",AJ77*Balance!H$45,IF($D77=\"MT\",AJ77*Balance!H$46,AJ77*Balance!H$47))","v":56.543047964659472},{"$f":"IF($D77=\"BT\",AK77*Balance!I$45,IF($D77=\"MT\",AK77*Balance!I$46,AK77*Balance!I$47))","v":58.111922533070036},{"$f":"+SUMPRODUCT(AX77:BA77,PremisaCosto!$F$84:$I$84)","v":181.94631623728247},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF77:BI77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!E160","v":"Efpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,{"$f":"+[1]Energía!F78","v":291.56594234905174},{"$f":"+[1]Energía!G78","v":290.73875903589897},{"$f":"+[1]Energía!H78","v":302.0513278737676},{"$f":"+[1]Energía!I78","v":309.79584259393226},{"$f":"+[1]Energía!J78","v":318.14777127816183},{"$f":"+[1]Energía!K78","v":326.96678124034548},null,{"$f":"+[1]Energía!M78","v":0},{"$f":"+[1]Energía!N78","v":0},{"$f":"+[1]Energía!O78","v":0},{"$f":"+[1]Energía!P78","v":0},{"$f":"+[1]Energía!Q78","v":0},null,{"$f":"+[1]Energía!S78","v":0},{"$f":"+[1]Energía!T78","v":0},{"$f":"+[1]Energía!U78","v":0},{"$f":"+[1]Energía!V78","v":0},{"$f":"+[1]Energía!W78","v":0},null,{"$f":"+[1]Energía!Y78","v":290.73875903589897},{"$f":"+[1]Energía!Z78","v":302.0513278737676},{"$f":"+[1]Energía!AA78","v":309.79584259393226},{"$f":"+[1]Energía!AB78","v":318.14777127816183},{"$f":"+[1]Energía!AC78","v":326.96678124034548},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":1029.4686071023796},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Ep\",F78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Ep\",G78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Ep\",H78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Ep\",I78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Ep\",J78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Ep\",K78,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH78:AK78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Efpm\",F78,\"\"))","v":291.56594234905174},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Efpm\",G78,\"\"))","v":290.73875903589897},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Efpm\",H78,\"\"))","v":302.0513278737676},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Efpm\",I78,\"\"))","v":309.79584259393226},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Efpm\",J78,\"\"))","v":318.14777127816183},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Efpm\",K78,\"\"))","v":326.96678124034548},{"$f":"+SUMPRODUCT(AP78:AS78,PremisaCosto!$F$84:$I$84)","v":1029.4686071023796},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX78:BA78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D78=\"BT\",AN78*Balance!D$49,IF($D78=\"MT\",AN78*Balance!D$50,AN78*Balance!D$51))","v":326.45054203912935},{"$f":"IF($D78=\"BT\",AO78*Balance!E$49,IF($D78=\"MT\",AO78*Balance!E$50,AO78*Balance!E$51))","v":325.52438983229456},{"$f":"IF($D78=\"BT\",AP78*Balance!F$49,IF($D78=\"MT\",AP78*Balance!F$50,AP78*Balance!F$51))","v":323.98247203126124},{"$f":"IF($D78=\"BT\",AQ78*Balance!G$49,IF($D78=\"MT\",AQ78*Balance!G$50,AQ78*Balance!G$51))","v":339.02691006816571},{"$f":"IF($D78=\"BT\",AR78*Balance!H$49,IF($D78=\"MT\",AR78*Balance!H$50,AR78*Balance!H$51))","v":348.17658208162692},{"$f":"IF($D78=\"BT\",AS78*Balance!I$49,IF($D78=\"MT\",AS78*Balance!I$50,AS78*Balance!I$51))","v":357.83728140023095},{"$f":"+SUMPRODUCT(BF78:BI78,PremisaCosto!$F$84:$I$84)","v":1120.3755154733524}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!E161","v":"Efp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,{"$f":"+[1]Energía!F79","v":337.09012209378938},{"$f":"+[1]Energía!G79","v":336.13378500661747},{"$f":"+[1]Energía!H79","v":349.21266239548044},{"$f":"+[1]Energía!I79","v":358.16638103471757},{"$f":"+[1]Energía!J79","v":367.82235332422164},{"$f":"+[1]Energía!K79","v":378.01833547820007},null,{"$f":"+[1]Energía!M79","v":0},{"$f":"+[1]Energía!N79","v":0},{"$f":"+[1]Energía!O79","v":0},{"$f":"+[1]Energía!P79","v":0},{"$f":"+[1]Energía!Q79","v":0},null,{"$f":"+[1]Energía!S79","v":0},{"$f":"+[1]Energía!T79","v":0},{"$f":"+[1]Energía!U79","v":0},{"$f":"+[1]Energía!V79","v":0},{"$f":"+[1]Energía!W79","v":0},null,{"$f":"+[1]Energía!Y79","v":336.13378500661747},{"$f":"+[1]Energía!Z79","v":349.21266239548044},{"$f":"+[1]Energía!AA79","v":358.16638103471757},{"$f":"+[1]Energía!AB79","v":367.82235332422164},{"$f":"+[1]Energía!AC79","v":378.01833547820007},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":1190.2065641275096},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Ep\",F79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Ep\",G79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Ep\",H79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Ep\",I79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Ep\",J79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Ep\",K79,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH79:AK79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Efp\",F79,\"\"))","v":337.09012209378938},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Efp\",G79,\"\"))","v":336.13378500661747},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Efp\",H79,\"\"))","v":349.21266239548044},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Efp\",I79,\"\"))","v":358.16638103471757},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Efp\",J79,\"\"))","v":367.82235332422164},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Efp\",K79,\"\"))","v":378.01833547820007},{"$f":"+SUMPRODUCT(AP79:AS79,PremisaCosto!$F$84:$I$84)","v":1190.2065641275096},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX79:BA79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D79=\"BT\",AN79*Balance!D$49,IF($D79=\"MT\",AN79*Balance!D$50,AN79*Balance!D$51))","v":377.421492328532},{"$f":"IF($D79=\"BT\",AO79*Balance!E$49,IF($D79=\"MT\",AO79*Balance!E$50,AO79*Balance!E$51))","v":376.35073365910677},{"$f":"IF($D79=\"BT\",AP79*Balance!F$49,IF($D79=\"MT\",AP79*Balance!F$50,AP79*Balance!F$51))","v":374.5680657122906},{"$f":"IF($D79=\"BT\",AQ79*Balance!G$49,IF($D79=\"MT\",AQ79*Balance!G$50,AQ79*Balance!G$51))","v":391.96149449836383},{"$f":"IF($D79=\"BT\",AR79*Balance!H$49,IF($D79=\"MT\",AR79*Balance!H$50,AR79*Balance!H$51))","v":402.53976722557911},{"$f":"IF($D79=\"BT\",AS79*Balance!I$49,IF($D79=\"MT\",AS79*Balance!I$50,AS79*Balance!I$51))","v":413.70885743749767},{"$f":"+SUMPRODUCT(BF79:BI79,PremisaCosto!$F$84:$I$84)","v":1295.3073883014608}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!E162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,{"$f":"+[1]Energía!F80","v":213381.71911563375},{"$f":"+[1]Energía!G80","v":212771.58973906082},{"$f":"+[1]Energía!H80","v":221047.42482787691},{"$f":"+[1]Energía!I80","v":226709.05629448724},{"$f":"+[1]Energía!J80","v":232814.42271298365},{"$f":"+[1]Energía!K80","v":239261.44219009357},null,{"$f":"+[1]Energía!M80","v":0},{"$f":"+[1]Energía!N80","v":0},{"$f":"+[1]Energía!O80","v":0},{"$f":"+[1]Energía!P80","v":0},{"$f":"+[1]Energía!Q80","v":0},null,{"$f":"+[1]Energía!S80","v":148.51324804640146},{"$f":"+[1]Energía!T80","v":152.3507051714015},{"$f":"+[1]Energía!U80","v":152.48388281391007},{"$f":"+[1]Energía!V80","v":152.4654296939006},{"$f":"+[1]Energía!W80","v":152.59861636488446},null,{"$f":"+[1]Energía!Y80","v":212623.07649101442},{"$f":"+[1]Energía!Z80","v":220895.0741227055},{"$f":"+[1]Energía!AA80","v":226556.57241167332},{"$f":"+[1]Energía!AB80","v":232661.95728328975},{"$f":"+[1]Energía!AC80","v":239108.84357372869},{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":752856.56532962597},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Ep\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Ep\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Ep\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Ep\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Ep\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Ep\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH80:AK80,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Efp\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Efp\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Efp\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Efp\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Efp\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Efp\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP80:AS80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX80:BA80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF80:BI80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!E163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,{"$f":"+[1]Energía!F81","v":58543.834413851626},{"$f":"+[1]Energía!G81","v":58373.154310344886},{"$f":"+[1]Energía!H81","v":60641.506973951437},{"$f":"+[1]Energía!I81","v":62190.611132525315},{"$f":"+[1]Energía!J81","v":63860.915114606803},{"$f":"+[1]Energía!K81","v":65624.835186821423},null,{"$f":"+[1]Energía!M81","v":0},{"$f":"+[1]Energía!N81","v":0},{"$f":"+[1]Energía!O81","v":0},{"$f":"+[1]Energía!P81","v":0},{"$f":"+[1]Energía!Q81","v":0},null,{"$f":"+[1]Energía!S81","v":148.51324804640146},{"$f":"+[1]Energía!T81","v":152.3507051714015},{"$f":"+[1]Energía!U81","v":152.48388281391007},{"$f":"+[1]Energía!V81","v":152.4654296939006},{"$f":"+[1]Energía!W81","v":152.59861636488446},null,{"$f":"+[1]Energía!Y81","v":58224.641062298484},{"$f":"+[1]Energía!Z81","v":60489.156268780032},{"$f":"+[1]Energía!AA81","v":62038.127249711404},{"$f":"+[1]Energía!AB81","v":63708.449684912906},{"$f":"+[1]Energía!AC81","v":65472.236570456538},{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":206153.09745549969},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Ep\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Ep\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Ep\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Ep\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Ep\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Ep\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH81:AK81,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Efp\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Efp\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Efp\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Efp\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Efp\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Efp\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP81:AS81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX81:BA81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF81:BI81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!E164","v":"Et"},{"$f":"+PremisaCosto!B164","v":"BT"},null,{"$f":"+[1]Energía!F82","v":58232.672710009887},{"$f":"+[1]Energía!G82","v":58062.875383713115},{"$f":"+[1]Energía!H82","v":60319.155175687069},{"$f":"+[1]Energía!I82","v":61859.994320945822},{"$f":"+[1]Energía!J82","v":63521.385052258673},{"$f":"+[1]Energía!K82","v":65275.893400511566},null,{"$f":"+[1]Energía!M82","v":0},{"$f":"+[1]Energía!N82","v":0},{"$f":"+[1]Energía!O82","v":0},{"$f":"+[1]Energía!P82","v":0},{"$f":"+[1]Energía!Q82","v":0},null,{"$f":"+[1]Energía!S82","v":148.51324804640146},{"$f":"+[1]Energía!T82","v":152.3507051714015},{"$f":"+[1]Energía!U82","v":152.48388281391007},{"$f":"+[1]Energía!V82","v":152.4654296939006},{"$f":"+[1]Energía!W82","v":152.59861636488446},null,{"$f":"+[1]Energía!Y82","v":57914.362135666714},{"$f":"+[1]Energía!Z82","v":60166.804470515664},{"$f":"+[1]Energía!AA82","v":61707.510438131911},{"$f":"+[1]Energía!AB82","v":63368.919622564776},{"$f":"+[1]Energía!AC82","v":65123.294784146681},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":205054.43962442127},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Ep\",F82,\"\"))","v":23825.175792737333},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Ep\",G82,\"\"))","v":23755.705322640537},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Ep\",H82,\"\"))","v":24678.834215402825},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Ep\",I82,\"\"))","v":25309.249441008822},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Ep\",J82,\"\"))","v":25988.986852875012},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Ep\",K82,\"\"))","v":26706.822182795648},{"$f":"+SUMPRODUCT(AH82:AK82,PremisaCosto!$F$84:$I$84)","v":84100.527517106151},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Efp\",F82,\"\"))","v":34407.496917272518},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Efp\",G82,\"\"))","v":34307.170061072546},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Efp\",H82,\"\"))","v":35640.320960284211},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Efp\",I82,\"\"))","v":36550.744879936967},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Efp\",J82,\"\"))","v":37532.398199383628},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Efp\",K82,\"\"))","v":38569.071217715878},{"$f":"+SUMPRODUCT(AP82:AS82,PremisaCosto!$F$84:$I$84)","v":121455.08039306515},null,{"$f":"IF($D82=\"BT\",AF82*Balance!D$45,IF($D82=\"MT\",AF82*Balance!D$46,AF82*Balance!D$47))","v":26675.754681956052},{"$f":"IF($D82=\"BT\",AG82*Balance!E$45,IF($D82=\"MT\",AG82*Balance!E$46,AG82*Balance!E$47))","v":26597.972371593954},{"$f":"IF($D82=\"BT\",AH82*Balance!F$45,IF($D82=\"MT\",AH82*Balance!F$46,AH82*Balance!F$47))","v":26470.698779041086},{"$f":"IF($D82=\"BT\",AI82*Balance!G$45,IF($D82=\"MT\",AI82*Balance!G$46,AI82*Balance!G$47))","v":27697.326608016047},{"$f":"IF($D82=\"BT\",AJ82*Balance!H$45,IF($D82=\"MT\",AJ82*Balance!H$46,AJ82*Balance!H$47))","v":28441.992781671517},{"$f":"IF($D82=\"BT\",AK82*Balance!I$45,IF($D82=\"MT\",AK82*Balance!I$46,AK82*Balance!I$47))","v":29228.341204809047},{"$f":"+SUMPRODUCT(AX82:BA82,PremisaCosto!$F$84:$I$84)","v":91526.929972122132},null,{"$f":"IF($D82=\"BT\",AN82*Balance!D$49,IF($D82=\"MT\",AN82*Balance!D$50,AN82*Balance!D$51))","v":38524.204604824336},{"$f":"IF($D82=\"BT\",AO82*Balance!E$49,IF($D82=\"MT\",AO82*Balance!E$50,AO82*Balance!E$51))","v":38411.874075669621},{"$f":"IF($D82=\"BT\",AP82*Balance!F$49,IF($D82=\"MT\",AP82*Balance!F$50,AP82*Balance!F$51))","v":38228.069944211849},{"$f":"IF($D82=\"BT\",AQ82*Balance!G$49,IF($D82=\"MT\",AQ82*Balance!G$50,AQ82*Balance!G$51))","v":39999.523536464541},{"$f":"IF($D82=\"BT\",AR82*Balance!H$49,IF($D82=\"MT\",AR82*Balance!H$50,AR82*Balance!H$51))","v":41074.944733661265},{"$f":"IF($D82=\"BT\",AS82*Balance!I$49,IF($D82=\"MT\",AS82*Balance!I$50,AS82*Balance!I$51))","v":42210.561997532786},{"$f":"+SUMPRODUCT(BF82:BI82,PremisaCosto!$F$84:$I$84)","v":132180.03460957421}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!E165","v":"Et"},{"$f":"+PremisaCosto!B165","v":"BT"},null,{"$f":"+[1]Energía!F83","v":252.39613842164988},{"$f":"+[1]Energía!G83","v":251.68008128437063},{"$f":"+[1]Energía!H83","v":261.47288721809298},{"$f":"+[1]Energía!I83","v":268.17698164548358},{"$f":"+[1]Energía!J83","v":275.40688830498277},{"$f":"+[1]Energía!K83","v":283.04112720553474},null,{"$f":"+[1]Energía!M83","v":0},{"$f":"+[1]Energía!N83","v":0},{"$f":"+[1]Energía!O83","v":0},{"$f":"+[1]Energía!P83","v":0},{"$f":"+[1]Energía!Q83","v":0},null,{"$f":"+[1]Energía!S83","v":0},{"$f":"+[1]Energía!T83","v":0},{"$f":"+[1]Energía!U83","v":0},{"$f":"+[1]Energía!V83","v":0},{"$f":"+[1]Energía!W83","v":0},null,{"$f":"+[1]Energía!Y83","v":251.68008128437063},{"$f":"+[1]Energía!Z83","v":261.47288721809298},{"$f":"+[1]Energía!AA83","v":268.17698164548358},{"$f":"+[1]Energía!AB83","v":275.40688830498277},{"$f":"+[1]Energía!AC83","v":283.04112720553474},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":891.16684536457933},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Ep\",F83,\"\"))","v":103.26474962345675},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Ep\",G83,\"\"))","v":102.97178372683237},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Ep\",H83,\"\"))","v":106.97838881667553},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Ep\",I83,\"\"))","v":109.72128590228768},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Ep\",J83,\"\"))","v":112.6793125411378},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Ep\",K83,\"\"))","v":115.80276670157409},{"$f":"+SUMPRODUCT(AH83:AK83,PremisaCosto!$F$84:$I$84)","v":364.60986184171088},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Efp\",F83,\"\"))","v":149.13138879819297},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Efp\",G83,\"\"))","v":148.70829755753812},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Efp\",H83,\"\"))","v":154.4944984014173},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Efp\",I83,\"\"))","v":158.45569574319575},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Efp\",J83,\"\"))","v":162.72757576384481},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Efp\",K83,\"\"))","v":167.23836050396051},{"$f":"+SUMPRODUCT(AP83:AS83,PremisaCosto!$F$84:$I$84)","v":526.55698352286799},null,{"$f":"IF($D83=\"BT\",AF83*Balance!D$45,IF($D83=\"MT\",AF83*Balance!D$46,AF83*Balance!D$47))","v":115.61992877671253},{"$f":"IF($D83=\"BT\",AG83*Balance!E$45,IF($D83=\"MT\",AG83*Balance!E$46,AG83*Balance!E$47))","v":115.29191078194442},{"$f":"IF($D83=\"BT\",AH83*Balance!F$45,IF($D83=\"MT\",AH83*Balance!F$46,AH83*Balance!F$47))","v":114.74580531303809},{"$f":"IF($D83=\"BT\",AI83*Balance!G$45,IF($D83=\"MT\",AI83*Balance!G$46,AI83*Balance!G$47))","v":120.07413726631772},{"$f":"IF($D83=\"BT\",AJ83*Balance!H$45,IF($D83=\"MT\",AJ83*Balance!H$46,AJ83*Balance!H$47))","v":123.31470295788846},{"$f":"IF($D83=\"BT\",AK83*Balance!I$45,IF($D83=\"MT\",AK83*Balance!I$46,AK83*Balance!I$47))","v":126.73626066207616},{"$f":"+SUMPRODUCT(AX83:BA83,PremisaCosto!$F$84:$I$84)","v":396.80662342620582},null,{"$f":"IF($D83=\"BT\",AN83*Balance!D$49,IF($D83=\"MT\",AN83*Balance!D$50,AN83*Balance!D$51))","v":166.97431228073808},{"$f":"IF($D83=\"BT\",AO83*Balance!E$49,IF($D83=\"MT\",AO83*Balance!E$50,AO83*Balance!E$51))","v":166.50060000923267},{"$f":"IF($D83=\"BT\",AP83*Balance!F$49,IF($D83=\"MT\",AP83*Balance!F$50,AP83*Balance!F$51))","v":165.71193333154005},{"$f":"IF($D83=\"BT\",AQ83*Balance!G$49,IF($D83=\"MT\",AQ83*Balance!G$50,AQ83*Balance!G$51))","v":173.40692651234835},{"$f":"IF($D83=\"BT\",AR83*Balance!H$49,IF($D83=\"MT\",AR83*Balance!H$50,AR83*Balance!H$51))","v":178.08683968540996},{"$f":"IF($D83=\"BT\",AS83*Balance!I$49,IF($D83=\"MT\",AS83*Balance!I$50,AS83*Balance!I$51))","v":183.02813527891385},{"$f":"+SUMPRODUCT(BF83:BI83,PremisaCosto!$F$84:$I$84)","v":573.05443582298335}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!E166","v":"Et"},{"$f":"+PremisaCosto!B166","v":"BT"},null,{"$f":"+[1]Energía!F84","v":0},{"$f":"+[1]Energía!G84","v":0},{"$f":"+[1]Energía!H84","v":0},{"$f":"+[1]Energía!I84","v":0},{"$f":"+[1]Energía!J84","v":0},{"$f":"+[1]Energía!K84","v":0},null,{"$f":"+[1]Energía!M84","v":0},{"$f":"+[1]Energía!N84","v":0},{"$f":"+[1]Energía!O84","v":0},{"$f":"+[1]Energía!P84","v":0},{"$f":"+[1]Energía!Q84","v":0},null,{"$f":"+[1]Energía!S84","v":0},{"$f":"+[1]Energía!T84","v":0},{"$f":"+[1]Energía!U84","v":0},{"$f":"+[1]Energía!V84","v":0},{"$f":"+[1]Energía!W84","v":0},null,{"$f":"+[1]Energía!Y84","v":0},{"$f":"+[1]Energía!Z84","v":0},{"$f":"+[1]Energía!AA84","v":0},{"$f":"+[1]Energía!AB84","v":0},{"$f":"+[1]Energía!AC84","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Ep\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Ep\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Ep\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Ep\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Ep\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Ep\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH84:AK84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Efp\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Efp\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Efp\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Efp\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Efp\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Efp\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP84:AS84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AF84*Balance!D$45,IF($D84=\"MT\",AF84*Balance!D$46,AF84*Balance!D$47))","v":0},{"$f":"IF($D84=\"BT\",AG84*Balance!E$45,IF($D84=\"MT\",AG84*Balance!E$46,AG84*Balance!E$47))","v":0},{"$f":"IF($D84=\"BT\",AH84*Balance!F$45,IF($D84=\"MT\",AH84*Balance!F$46,AH84*Balance!F$47))","v":0},{"$f":"IF($D84=\"BT\",AI84*Balance!G$45,IF($D84=\"MT\",AI84*Balance!G$46,AI84*Balance!G$47))","v":0},{"$f":"IF($D84=\"BT\",AJ84*Balance!H$45,IF($D84=\"MT\",AJ84*Balance!H$46,AJ84*Balance!H$47))","v":0},{"$f":"IF($D84=\"BT\",AK84*Balance!I$45,IF($D84=\"MT\",AK84*Balance!I$46,AK84*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX84:BA84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AN84*Balance!D$49,IF($D84=\"MT\",AN84*Balance!D$50,AN84*Balance!D$51))","v":0},{"$f":"IF($D84=\"BT\",AO84*Balance!E$49,IF($D84=\"MT\",AO84*Balance!E$50,AO84*Balance!E$51))","v":0},{"$f":"IF($D84=\"BT\",AP84*Balance!F$49,IF($D84=\"MT\",AP84*Balance!F$50,AP84*Balance!F$51))","v":0},{"$f":"IF($D84=\"BT\",AQ84*Balance!G$49,IF($D84=\"MT\",AQ84*Balance!G$50,AQ84*Balance!G$51))","v":0},{"$f":"IF($D84=\"BT\",AR84*Balance!H$49,IF($D84=\"MT\",AR84*Balance!H$50,AR84*Balance!H$51))","v":0},{"$f":"IF($D84=\"BT\",AS84*Balance!I$49,IF($D84=\"MT\",AS84*Balance!I$50,AS84*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF84:BI84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!E167","v":"Et"},{"$f":"+PremisaCosto!B167","v":"BT"},null,{"$f":"+[1]Energía!F85","v":0},{"$f":"+[1]Energía!G85","v":0},{"$f":"+[1]Energía!H85","v":0},{"$f":"+[1]Energía!I85","v":0},{"$f":"+[1]Energía!J85","v":0},{"$f":"+[1]Energía!K85","v":0},null,{"$f":"+[1]Energía!M85","v":0},{"$f":"+[1]Energía!N85","v":0},{"$f":"+[1]Energía!O85","v":0},{"$f":"+[1]Energía!P85","v":0},{"$f":"+[1]Energía!Q85","v":0},null,{"$f":"+[1]Energía!S85","v":0},{"$f":"+[1]Energía!T85","v":0},{"$f":"+[1]Energía!U85","v":0},{"$f":"+[1]Energía!V85","v":0},{"$f":"+[1]Energía!W85","v":0},null,{"$f":"+[1]Energía!Y85","v":0},{"$f":"+[1]Energía!Z85","v":0},{"$f":"+[1]Energía!AA85","v":0},{"$f":"+[1]Energía!AB85","v":0},{"$f":"+[1]Energía!AC85","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Ep\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Ep\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Ep\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Ep\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Ep\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Ep\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH85:AK85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Efp\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Efp\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Efp\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Efp\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Efp\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Efp\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP85:AS85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AF85*Balance!D$45,IF($D85=\"MT\",AF85*Balance!D$46,AF85*Balance!D$47))","v":0},{"$f":"IF($D85=\"BT\",AG85*Balance!E$45,IF($D85=\"MT\",AG85*Balance!E$46,AG85*Balance!E$47))","v":0},{"$f":"IF($D85=\"BT\",AH85*Balance!F$45,IF($D85=\"MT\",AH85*Balance!F$46,AH85*Balance!F$47))","v":0},{"$f":"IF($D85=\"BT\",AI85*Balance!G$45,IF($D85=\"MT\",AI85*Balance!G$46,AI85*Balance!G$47))","v":0},{"$f":"IF($D85=\"BT\",AJ85*Balance!H$45,IF($D85=\"MT\",AJ85*Balance!H$46,AJ85*Balance!H$47))","v":0},{"$f":"IF($D85=\"BT\",AK85*Balance!I$45,IF($D85=\"MT\",AK85*Balance!I$46,AK85*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX85:BA85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AN85*Balance!D$49,IF($D85=\"MT\",AN85*Balance!D$50,AN85*Balance!D$51))","v":0},{"$f":"IF($D85=\"BT\",AO85*Balance!E$49,IF($D85=\"MT\",AO85*Balance!E$50,AO85*Balance!E$51))","v":0},{"$f":"IF($D85=\"BT\",AP85*Balance!F$49,IF($D85=\"MT\",AP85*Balance!F$50,AP85*Balance!F$51))","v":0},{"$f":"IF($D85=\"BT\",AQ85*Balance!G$49,IF($D85=\"MT\",AQ85*Balance!G$50,AQ85*Balance!G$51))","v":0},{"$f":"IF($D85=\"BT\",AR85*Balance!H$49,IF($D85=\"MT\",AR85*Balance!H$50,AR85*Balance!H$51))","v":0},{"$f":"IF($D85=\"BT\",AS85*Balance!I$49,IF($D85=\"MT\",AS85*Balance!I$50,AS85*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF85:BI85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!E168","v":"Et"},{"$f":"+PremisaCosto!B168","v":"BT"},null,{"$f":"+[1]Energía!F86","v":0},{"$f":"+[1]Energía!G86","v":0},{"$f":"+[1]Energía!H86","v":0},{"$f":"+[1]Energía!I86","v":0},{"$f":"+[1]Energía!J86","v":0},{"$f":"+[1]Energía!K86","v":0},null,{"$f":"+[1]Energía!M86","v":0},{"$f":"+[1]Energía!N86","v":0},{"$f":"+[1]Energía!O86","v":0},{"$f":"+[1]Energía!P86","v":0},{"$f":"+[1]Energía!Q86","v":0},null,{"$f":"+[1]Energía!S86","v":0},{"$f":"+[1]Energía!T86","v":0},{"$f":"+[1]Energía!U86","v":0},{"$f":"+[1]Energía!V86","v":0},{"$f":"+[1]Energía!W86","v":0},null,{"$f":"+[1]Energía!Y86","v":0},{"$f":"+[1]Energía!Z86","v":0},{"$f":"+[1]Energía!AA86","v":0},{"$f":"+[1]Energía!AB86","v":0},{"$f":"+[1]Energía!AC86","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Ep\",F86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Ep\",G86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Ep\",H86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Ep\",I86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Ep\",J86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Ep\",K86,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH86:AK86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Efp\",F86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Efp\",G86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Efp\",H86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Efp\",I86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Efp\",J86,\"\"))","v":0},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Efp\",K86,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP86:AS86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D86=\"BT\",AF86*Balance!D$45,IF($D86=\"MT\",AF86*Balance!D$46,AF86*Balance!D$47))","v":0},{"$f":"IF($D86=\"BT\",AG86*Balance!E$45,IF($D86=\"MT\",AG86*Balance!E$46,AG86*Balance!E$47))","v":0},{"$f":"IF($D86=\"BT\",AH86*Balance!F$45,IF($D86=\"MT\",AH86*Balance!F$46,AH86*Balance!F$47))","v":0},{"$f":"IF($D86=\"BT\",AI86*Balance!G$45,IF($D86=\"MT\",AI86*Balance!G$46,AI86*Balance!G$47))","v":0},{"$f":"IF($D86=\"BT\",AJ86*Balance!H$45,IF($D86=\"MT\",AJ86*Balance!H$46,AJ86*Balance!H$47))","v":0},{"$f":"IF($D86=\"BT\",AK86*Balance!I$45,IF($D86=\"MT\",AK86*Balance!I$46,AK86*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX86:BA86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D86=\"BT\",AN86*Balance!D$49,IF($D86=\"MT\",AN86*Balance!D$50,AN86*Balance!D$51))","v":0},{"$f":"IF($D86=\"BT\",AO86*Balance!E$49,IF($D86=\"MT\",AO86*Balance!E$50,AO86*Balance!E$51))","v":0},{"$f":"IF($D86=\"BT\",AP86*Balance!F$49,IF($D86=\"MT\",AP86*Balance!F$50,AP86*Balance!F$51))","v":0},{"$f":"IF($D86=\"BT\",AQ86*Balance!G$49,IF($D86=\"MT\",AQ86*Balance!G$50,AQ86*Balance!G$51))","v":0},{"$f":"IF($D86=\"BT\",AR86*Balance!H$49,IF($D86=\"MT\",AR86*Balance!H$50,AR86*Balance!H$51))","v":0},{"$f":"IF($D86=\"BT\",AS86*Balance!I$49,IF($D86=\"MT\",AS86*Balance!I$50,AS86*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF86:BI86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!E169","v":"Et"},{"$f":"+PremisaCosto!B169","v":"BT"},null,{"$f":"+[1]Energía!F87","v":0},{"$f":"+[1]Energía!G87","v":0},{"$f":"+[1]Energía!H87","v":0},{"$f":"+[1]Energía!I87","v":0},{"$f":"+[1]Energía!J87","v":0},{"$f":"+[1]Energía!K87","v":0},null,{"$f":"+[1]Energía!M87","v":0},{"$f":"+[1]Energía!N87","v":0},{"$f":"+[1]Energía!O87","v":0},{"$f":"+[1]Energía!P87","v":0},{"$f":"+[1]Energía!Q87","v":0},null,{"$f":"+[1]Energía!S87","v":0},{"$f":"+[1]Energía!T87","v":0},{"$f":"+[1]Energía!U87","v":0},{"$f":"+[1]Energía!V87","v":0},{"$f":"+[1]Energía!W87","v":0},null,{"$f":"+[1]Energía!Y87","v":0},{"$f":"+[1]Energía!Z87","v":0},{"$f":"+[1]Energía!AA87","v":0},{"$f":"+[1]Energía!AB87","v":0},{"$f":"+[1]Energía!AC87","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Ep\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Ep\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Ep\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Ep\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Ep\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Ep\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH87:AK87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Efp\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Efp\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Efp\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Efp\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Efp\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Efp\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP87:AS87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AF87*Balance!D$45,IF($D87=\"MT\",AF87*Balance!D$46,AF87*Balance!D$47))","v":0},{"$f":"IF($D87=\"BT\",AG87*Balance!E$45,IF($D87=\"MT\",AG87*Balance!E$46,AG87*Balance!E$47))","v":0},{"$f":"IF($D87=\"BT\",AH87*Balance!F$45,IF($D87=\"MT\",AH87*Balance!F$46,AH87*Balance!F$47))","v":0},{"$f":"IF($D87=\"BT\",AI87*Balance!G$45,IF($D87=\"MT\",AI87*Balance!G$46,AI87*Balance!G$47))","v":0},{"$f":"IF($D87=\"BT\",AJ87*Balance!H$45,IF($D87=\"MT\",AJ87*Balance!H$46,AJ87*Balance!H$47))","v":0},{"$f":"IF($D87=\"BT\",AK87*Balance!I$45,IF($D87=\"MT\",AK87*Balance!I$46,AK87*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX87:BA87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AN87*Balance!D$49,IF($D87=\"MT\",AN87*Balance!D$50,AN87*Balance!D$51))","v":0},{"$f":"IF($D87=\"BT\",AO87*Balance!E$49,IF($D87=\"MT\",AO87*Balance!E$50,AO87*Balance!E$51))","v":0},{"$f":"IF($D87=\"BT\",AP87*Balance!F$49,IF($D87=\"MT\",AP87*Balance!F$50,AP87*Balance!F$51))","v":0},{"$f":"IF($D87=\"BT\",AQ87*Balance!G$49,IF($D87=\"MT\",AQ87*Balance!G$50,AQ87*Balance!G$51))","v":0},{"$f":"IF($D87=\"BT\",AR87*Balance!H$49,IF($D87=\"MT\",AR87*Balance!H$50,AR87*Balance!H$51))","v":0},{"$f":"IF($D87=\"BT\",AS87*Balance!I$49,IF($D87=\"MT\",AS87*Balance!I$50,AS87*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF87:BI87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!E170","v":"Et"},{"$f":"+PremisaCosto!B170","v":"BT"},null,{"$f":"+[1]Energía!F88","v":0},{"$f":"+[1]Energía!G88","v":0},{"$f":"+[1]Energía!H88","v":0},{"$f":"+[1]Energía!I88","v":0},{"$f":"+[1]Energía!J88","v":0},{"$f":"+[1]Energía!K88","v":0},null,{"$f":"+[1]Energía!M88","v":0},{"$f":"+[1]Energía!N88","v":0},{"$f":"+[1]Energía!O88","v":0},{"$f":"+[1]Energía!P88","v":0},{"$f":"+[1]Energía!Q88","v":0},null,{"$f":"+[1]Energía!S88","v":0},{"$f":"+[1]Energía!T88","v":0},{"$f":"+[1]Energía!U88","v":0},{"$f":"+[1]Energía!V88","v":0},{"$f":"+[1]Energía!W88","v":0},null,{"$f":"+[1]Energía!Y88","v":0},{"$f":"+[1]Energía!Z88","v":0},{"$f":"+[1]Energía!AA88","v":0},{"$f":"+[1]Energía!AB88","v":0},{"$f":"+[1]Energía!AC88","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Ep\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Ep\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Ep\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Ep\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Ep\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Ep\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH88:AK88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Efp\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Efp\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Efp\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Efp\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Efp\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Efp\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP88:AS88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AF88*Balance!D$45,IF($D88=\"MT\",AF88*Balance!D$46,AF88*Balance!D$47))","v":0},{"$f":"IF($D88=\"BT\",AG88*Balance!E$45,IF($D88=\"MT\",AG88*Balance!E$46,AG88*Balance!E$47))","v":0},{"$f":"IF($D88=\"BT\",AH88*Balance!F$45,IF($D88=\"MT\",AH88*Balance!F$46,AH88*Balance!F$47))","v":0},{"$f":"IF($D88=\"BT\",AI88*Balance!G$45,IF($D88=\"MT\",AI88*Balance!G$46,AI88*Balance!G$47))","v":0},{"$f":"IF($D88=\"BT\",AJ88*Balance!H$45,IF($D88=\"MT\",AJ88*Balance!H$46,AJ88*Balance!H$47))","v":0},{"$f":"IF($D88=\"BT\",AK88*Balance!I$45,IF($D88=\"MT\",AK88*Balance!I$46,AK88*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX88:BA88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AN88*Balance!D$49,IF($D88=\"MT\",AN88*Balance!D$50,AN88*Balance!D$51))","v":0},{"$f":"IF($D88=\"BT\",AO88*Balance!E$49,IF($D88=\"MT\",AO88*Balance!E$50,AO88*Balance!E$51))","v":0},{"$f":"IF($D88=\"BT\",AP88*Balance!F$49,IF($D88=\"MT\",AP88*Balance!F$50,AP88*Balance!F$51))","v":0},{"$f":"IF($D88=\"BT\",AQ88*Balance!G$49,IF($D88=\"MT\",AQ88*Balance!G$50,AQ88*Balance!G$51))","v":0},{"$f":"IF($D88=\"BT\",AR88*Balance!H$49,IF($D88=\"MT\",AR88*Balance!H$50,AR88*Balance!H$51))","v":0},{"$f":"IF($D88=\"BT\",AS88*Balance!I$49,IF($D88=\"MT\",AS88*Balance!I$50,AS88*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF88:BI88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!E171","v":"Et"},{"$f":"+PremisaCosto!B171","v":"BT"},null,{"$f":"+[1]Energía!F89","v":0},{"$f":"+[1]Energía!G89","v":0},{"$f":"+[1]Energía!H89","v":0},{"$f":"+[1]Energía!I89","v":0},{"$f":"+[1]Energía!J89","v":0},{"$f":"+[1]Energía!K89","v":0},null,{"$f":"+[1]Energía!M89","v":0},{"$f":"+[1]Energía!N89","v":0},{"$f":"+[1]Energía!O89","v":0},{"$f":"+[1]Energía!P89","v":0},{"$f":"+[1]Energía!Q89","v":0},null,{"$f":"+[1]Energía!S89","v":0},{"$f":"+[1]Energía!T89","v":0},{"$f":"+[1]Energía!U89","v":0},{"$f":"+[1]Energía!V89","v":0},{"$f":"+[1]Energía!W89","v":0},null,{"$f":"+[1]Energía!Y89","v":0},{"$f":"+[1]Energía!Z89","v":0},{"$f":"+[1]Energía!AA89","v":0},{"$f":"+[1]Energía!AB89","v":0},{"$f":"+[1]Energía!AC89","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Ep\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Ep\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Ep\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Ep\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Ep\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Ep\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH89:AK89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Efp\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Efp\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Efp\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Efp\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Efp\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Efp\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP89:AS89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AF89*Balance!D$45,IF($D89=\"MT\",AF89*Balance!D$46,AF89*Balance!D$47))","v":0},{"$f":"IF($D89=\"BT\",AG89*Balance!E$45,IF($D89=\"MT\",AG89*Balance!E$46,AG89*Balance!E$47))","v":0},{"$f":"IF($D89=\"BT\",AH89*Balance!F$45,IF($D89=\"MT\",AH89*Balance!F$46,AH89*Balance!F$47))","v":0},{"$f":"IF($D89=\"BT\",AI89*Balance!G$45,IF($D89=\"MT\",AI89*Balance!G$46,AI89*Balance!G$47))","v":0},{"$f":"IF($D89=\"BT\",AJ89*Balance!H$45,IF($D89=\"MT\",AJ89*Balance!H$46,AJ89*Balance!H$47))","v":0},{"$f":"IF($D89=\"BT\",AK89*Balance!I$45,IF($D89=\"MT\",AK89*Balance!I$46,AK89*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX89:BA89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AN89*Balance!D$49,IF($D89=\"MT\",AN89*Balance!D$50,AN89*Balance!D$51))","v":0},{"$f":"IF($D89=\"BT\",AO89*Balance!E$49,IF($D89=\"MT\",AO89*Balance!E$50,AO89*Balance!E$51))","v":0},{"$f":"IF($D89=\"BT\",AP89*Balance!F$49,IF($D89=\"MT\",AP89*Balance!F$50,AP89*Balance!F$51))","v":0},{"$f":"IF($D89=\"BT\",AQ89*Balance!G$49,IF($D89=\"MT\",AQ89*Balance!G$50,AQ89*Balance!G$51))","v":0},{"$f":"IF($D89=\"BT\",AR89*Balance!H$49,IF($D89=\"MT\",AR89*Balance!H$50,AR89*Balance!H$51))","v":0},{"$f":"IF($D89=\"BT\",AS89*Balance!I$49,IF($D89=\"MT\",AS89*Balance!I$50,AS89*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF89:BI89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!E172","v":"Et"},{"$f":"+PremisaCosto!B172","v":"BT"},null,{"$f":"+[1]Energía!F90","v":0},{"$f":"+[1]Energía!G90","v":0},{"$f":"+[1]Energía!H90","v":0},{"$f":"+[1]Energía!I90","v":0},{"$f":"+[1]Energía!J90","v":0},{"$f":"+[1]Energía!K90","v":0},null,{"$f":"+[1]Energía!M90","v":0},{"$f":"+[1]Energía!N90","v":0},{"$f":"+[1]Energía!O90","v":0},{"$f":"+[1]Energía!P90","v":0},{"$f":"+[1]Energía!Q90","v":0},null,{"$f":"+[1]Energía!S90","v":0},{"$f":"+[1]Energía!T90","v":0},{"$f":"+[1]Energía!U90","v":0},{"$f":"+[1]Energía!V90","v":0},{"$f":"+[1]Energía!W90","v":0},null,{"$f":"+[1]Energía!Y90","v":0},{"$f":"+[1]Energía!Z90","v":0},{"$f":"+[1]Energía!AA90","v":0},{"$f":"+[1]Energía!AB90","v":0},{"$f":"+[1]Energía!AC90","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Ep\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Ep\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Ep\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Ep\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Ep\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Ep\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH90:AK90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Efp\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Efp\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Efp\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Efp\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Efp\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Efp\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP90:AS90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AF90*Balance!D$45,IF($D90=\"MT\",AF90*Balance!D$46,AF90*Balance!D$47))","v":0},{"$f":"IF($D90=\"BT\",AG90*Balance!E$45,IF($D90=\"MT\",AG90*Balance!E$46,AG90*Balance!E$47))","v":0},{"$f":"IF($D90=\"BT\",AH90*Balance!F$45,IF($D90=\"MT\",AH90*Balance!F$46,AH90*Balance!F$47))","v":0},{"$f":"IF($D90=\"BT\",AI90*Balance!G$45,IF($D90=\"MT\",AI90*Balance!G$46,AI90*Balance!G$47))","v":0},{"$f":"IF($D90=\"BT\",AJ90*Balance!H$45,IF($D90=\"MT\",AJ90*Balance!H$46,AJ90*Balance!H$47))","v":0},{"$f":"IF($D90=\"BT\",AK90*Balance!I$45,IF($D90=\"MT\",AK90*Balance!I$46,AK90*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX90:BA90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AN90*Balance!D$49,IF($D90=\"MT\",AN90*Balance!D$50,AN90*Balance!D$51))","v":0},{"$f":"IF($D90=\"BT\",AO90*Balance!E$49,IF($D90=\"MT\",AO90*Balance!E$50,AO90*Balance!E$51))","v":0},{"$f":"IF($D90=\"BT\",AP90*Balance!F$49,IF($D90=\"MT\",AP90*Balance!F$50,AP90*Balance!F$51))","v":0},{"$f":"IF($D90=\"BT\",AQ90*Balance!G$49,IF($D90=\"MT\",AQ90*Balance!G$50,AQ90*Balance!G$51))","v":0},{"$f":"IF($D90=\"BT\",AR90*Balance!H$49,IF($D90=\"MT\",AR90*Balance!H$50,AR90*Balance!H$51))","v":0},{"$f":"IF($D90=\"BT\",AS90*Balance!I$49,IF($D90=\"MT\",AS90*Balance!I$50,AS90*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF90:BI90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!E173","v":"Et"},{"$f":"+PremisaCosto!B173","v":"BT"},null,{"$f":"+[1]Energía!F91","v":58.765565420087476},{"$f":"+[1]Energía!G91","v":58.598845347393627},{"$f":"+[1]Energía!H91","v":60.878911046271284},{"$f":"+[1]Energía!I91","v":62.439829934012373},{"$f":"+[1]Energía!J91","v":64.12317404314507},{"$f":"+[1]Energía!K91","v":65.900659104320951},null,{"$f":"+[1]Energía!M91","v":0},{"$f":"+[1]Energía!N91","v":0},{"$f":"+[1]Energía!O91","v":0},{"$f":"+[1]Energía!P91","v":0},{"$f":"+[1]Energía!Q91","v":0},null,{"$f":"+[1]Energía!S91","v":0},{"$f":"+[1]Energía!T91","v":0},{"$f":"+[1]Energía!U91","v":0},{"$f":"+[1]Energía!V91","v":0},{"$f":"+[1]Energía!W91","v":0},null,{"$f":"+[1]Energía!Y91","v":58.598845347393627},{"$f":"+[1]Energía!Z91","v":60.878911046271284},{"$f":"+[1]Energía!AA91","v":62.439829934012373},{"$f":"+[1]Energía!AB91","v":64.12317404314507},{"$f":"+[1]Energía!AC91","v":65.900659104320951},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":207.49098571388055},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Ep\",F91,\"\"))","v":24.043202235718791},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Ep\",G91,\"\"))","v":23.974990785767154},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Ep\",H91,\"\"))","v":24.907851387327913},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Ep\",I91,\"\"))","v":25.546481990526086},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Ep\",J91,\"\"))","v":26.235201354644531},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Ep\",K91,\"\"))","v":26.962437321682675},{"$f":"+SUMPRODUCT(AH91:AK91,PremisaCosto!$F$84:$I$84)","v":84.892363341444081},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Efp\",F91,\"\"))","v":34.722363184368653},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Efp\",G91,\"\"))","v":34.623854561626445},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Efp\",H91,\"\"))","v":35.971059658943339},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Efp\",I91,\"\"))","v":36.893347943486248},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Efp\",J91,\"\"))","v":37.887972688500504},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Efp\",K91,\"\"))","v":38.938221782638237},{"$f":"+SUMPRODUCT(AP91:AS91,PremisaCosto!$F$84:$I$84)","v":122.59862237243632},null,{"$f":"IF($D91=\"BT\",AF91*Balance!D$45,IF($D91=\"MT\",AF91*Balance!D$46,AF91*Balance!D$47))","v":26.919867042668447},{"$f":"IF($D91=\"BT\",AG91*Balance!E$45,IF($D91=\"MT\",AG91*Balance!E$46,AG91*Balance!E$47))","v":26.843494388748088},{"$f":"IF($D91=\"BT\",AH91*Balance!F$45,IF($D91=\"MT\",AH91*Balance!F$46,AH91*Balance!F$47))","v":26.716344279162534},{"$f":"IF($D91=\"BT\",AI91*Balance!G$45,IF($D91=\"MT\",AI91*Balance!G$46,AI91*Balance!G$47))","v":27.956943449730264},{"$f":"IF($D91=\"BT\",AJ91*Balance!H$45,IF($D91=\"MT\",AJ91*Balance!H$46,AJ91*Balance!H$47))","v":28.711446574607539},{"$f":"IF($D91=\"BT\",AK91*Balance!I$45,IF($D91=\"MT\",AK91*Balance!I$46,AK91*Balance!I$47))","v":29.508090193489458},{"$f":"+SUMPRODUCT(AX91:BA91,PremisaCosto!$F$84:$I$84)","v":92.38875734747181},null,{"$f":"IF($D91=\"BT\",AN91*Balance!D$49,IF($D91=\"MT\",AN91*Balance!D$50,AN91*Balance!D$51))","v":38.876743254349854},{"$f":"IF($D91=\"BT\",AO91*Balance!E$49,IF($D91=\"MT\",AO91*Balance!E$50,AO91*Balance!E$51))","v":38.766448502395512},{"$f":"IF($D91=\"BT\",AP91*Balance!F$49,IF($D91=\"MT\",AP91*Balance!F$50,AP91*Balance!F$51))","v":38.582822700778998},{"$f":"IF($D91=\"BT\",AQ91*Balance!G$49,IF($D91=\"MT\",AQ91*Balance!G$50,AQ91*Balance!G$51))","v":40.374453222552184},{"$f":"IF($D91=\"BT\",AR91*Balance!H$49,IF($D91=\"MT\",AR91*Balance!H$50,AR91*Balance!H$51))","v":41.46408060533107},{"$f":"IF($D91=\"BT\",AS91*Balance!I$49,IF($D91=\"MT\",AS91*Balance!I$50,AS91*Balance!I$51))","v":42.614565835714977},{"$f":"+SUMPRODUCT(BF91:BI91,PremisaCosto!$F$84:$I$84)","v":133.42465597222554}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!E174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,{"$f":"+[1]Energía!F92","v":52026.482381833994},{"$f":"+[1]Energía!G92","v":51878.712842401066},{"$f":"+[1]Energía!H92","v":53897.179758145343},{"$f":"+[1]Energía!I92","v":55278.851698601167},{"$f":"+[1]Energía!J92","v":56768.873664295148},{"$f":"+[1]Energía!K92","v":58342.231327817157},null,{"$f":"+[1]Energía!M92","v":0},{"$f":"+[1]Energía!N92","v":0},{"$f":"+[1]Energía!O92","v":0},{"$f":"+[1]Energía!P92","v":0},{"$f":"+[1]Energía!Q92","v":0},null,{"$f":"+[1]Energía!S92","v":0},{"$f":"+[1]Energía!T92","v":0},{"$f":"+[1]Energía!U92","v":0},{"$f":"+[1]Energía!V92","v":0},{"$f":"+[1]Energía!W92","v":0},null,{"$f":"+[1]Energía!Y92","v":51878.712842401066},{"$f":"+[1]Energía!Z92","v":53897.179758145343},{"$f":"+[1]Energía!AA92","v":55278.851698601167},{"$f":"+[1]Energía!AB92","v":56768.873664295148},{"$f":"+[1]Energía!AC92","v":58342.231327817157},{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":183694.29647422943},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Ep\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Ep\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Ep\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Ep\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Ep\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Ep\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH92:AK92,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Efp\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Efp\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Efp\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Efp\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Efp\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Efp\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP92:AS92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX92:BA92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF92:BI92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!E175","v":"Et"},{"$f":"+PremisaCosto!B175","v":"BT"},null,{"$f":"+[1]Energía!F93","v":51858.025231259831},{"$f":"+[1]Energía!G93","v":51710.733610965246},{"$f":"+[1]Energía!H93","v":53722.664498884224},{"$f":"+[1]Energía!I93","v":55099.861915080364},{"$f":"+[1]Energía!J93","v":56585.058412831801},{"$f":"+[1]Energía!K93","v":58153.320744309385},null,{"$f":"+[1]Energía!M93","v":0},{"$f":"+[1]Energía!N93","v":0},{"$f":"+[1]Energía!O93","v":0},{"$f":"+[1]Energía!P93","v":0},{"$f":"+[1]Energía!Q93","v":0},null,{"$f":"+[1]Energía!S93","v":0},{"$f":"+[1]Energía!T93","v":0},{"$f":"+[1]Energía!U93","v":0},{"$f":"+[1]Energía!V93","v":0},{"$f":"+[1]Energía!W93","v":0},null,{"$f":"+[1]Energía!Y93","v":51710.733610965246},{"$f":"+[1]Energía!Z93","v":53722.664498884224},{"$f":"+[1]Energía!AA93","v":55099.861915080364},{"$f":"+[1]Energía!AB93","v":56585.058412831801},{"$f":"+[1]Energía!AC93","v":58153.320744309385},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":183099.50358874761},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Ep\",F93,\"\"))","v":21217.06784010608},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Ep\",G93,\"\"))","v":21156.805300486933},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Ep\",H93,\"\"))","v":21979.961869758878},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Ep\",I93,\"\"))","v":22543.425111529963},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Ep\",J93,\"\"))","v":23151.074838031411},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Ep\",K93,\"\"))","v":23792.709920155314},{"$f":"+SUMPRODUCT(AH93:AK93,PremisaCosto!$F$84:$I$84)","v":74912.890951937748},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Efp\",F93,\"\"))","v":30640.957391153726},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Efp\",G93,\"\"))","v":30553.928310478284},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Efp\",H93,\"\"))","v":31742.702629125313},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Efp\",I93,\"\"))","v":32556.436803550372},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Efp\",J93,\"\"))","v":33433.983574800361},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Efp\",K93,\"\"))","v":34360.610824154042},{"$f":"+SUMPRODUCT(AP93:AS93,PremisaCosto!$F$84:$I$84)","v":108186.61263680976},null,{"$f":"IF($D93=\"BT\",AF93*Balance!D$45,IF($D93=\"MT\",AF93*Balance!D$46,AF93*Balance!D$47))","v":23755.59793122777},{"$f":"IF($D93=\"BT\",AG93*Balance!E$45,IF($D93=\"MT\",AG93*Balance!E$46,AG93*Balance!E$47))","v":23688.12524026521},{"$f":"IF($D93=\"BT\",AH93*Balance!F$45,IF($D93=\"MT\",AH93*Balance!F$46,AH93*Balance!F$47))","v":23575.868485151579},{"$f":"IF($D93=\"BT\",AI93*Balance!G$45,IF($D93=\"MT\",AI93*Balance!G$46,AI93*Balance!G$47))","v":24670.530417456259},{"$f":"IF($D93=\"BT\",AJ93*Balance!H$45,IF($D93=\"MT\",AJ93*Balance!H$46,AJ93*Balance!H$47))","v":25336.220575231258},{"$f":"IF($D93=\"BT\",AK93*Balance!I$45,IF($D93=\"MT\",AK93*Balance!I$46,AK93*Balance!I$47))","v":26039.09364332123},{"$f":"+SUMPRODUCT(AX93:BA93,PremisaCosto!$F$84:$I$84)","v":81528.047847393085},null,{"$f":"IF($D93=\"BT\",AN93*Balance!D$49,IF($D93=\"MT\",AN93*Balance!D$50,AN93*Balance!D$51))","v":34307.014970099204},{"$f":"IF($D93=\"BT\",AO93*Balance!E$49,IF($D93=\"MT\",AO93*Balance!E$50,AO93*Balance!E$51))","v":34209.573237602024},{"$f":"IF($D93=\"BT\",AP93*Balance!F$49,IF($D93=\"MT\",AP93*Balance!F$50,AP93*Balance!F$51))","v":34047.455904696857},{"$f":"IF($D93=\"BT\",AQ93*Balance!G$49,IF($D93=\"MT\",AQ93*Balance!G$50,AQ93*Balance!G$51))","v":35628.328901768728},{"$f":"IF($D93=\"BT\",AR93*Balance!H$49,IF($D93=\"MT\",AR93*Balance!H$50,AR93*Balance!H$51))","v":36589.695661483631},{"$f":"IF($D93=\"BT\",AS93*Balance!I$49,IF($D93=\"MT\",AS93*Balance!I$50,AS93*Balance!I$51))","v":37604.760697474332},{"$f":"+SUMPRODUCT(BF93:BI93,PremisaCosto!$F$84:$I$84)","v":117739.99400396997}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!E176","v":"Et"},{"$f":"+PremisaCosto!B176","v":"BT"},null,{"$f":"+[1]Energía!F94","v":168.45715057416135},{"$f":"+[1]Energía!G94","v":167.97923143582318},{"$f":"+[1]Energía!H94","v":174.51525926111697},{"$f":"+[1]Energía!I94","v":178.98978352080138},{"$f":"+[1]Energía!J94","v":183.8152514633486},{"$f":"+[1]Energía!K94","v":188.91058350777536},null,{"$f":"+[1]Energía!M94","v":0},{"$f":"+[1]Energía!N94","v":0},{"$f":"+[1]Energía!O94","v":0},{"$f":"+[1]Energía!P94","v":0},{"$f":"+[1]Energía!Q94","v":0},null,{"$f":"+[1]Energía!S94","v":0},{"$f":"+[1]Energía!T94","v":0},{"$f":"+[1]Energía!U94","v":0},{"$f":"+[1]Energía!V94","v":0},{"$f":"+[1]Energía!W94","v":0},null,{"$f":"+[1]Energía!Y94","v":167.97923143582318},{"$f":"+[1]Energía!Z94","v":174.51525926111697},{"$f":"+[1]Energía!AA94","v":178.98978352080138},{"$f":"+[1]Energía!AB94","v":183.8152514633486},{"$f":"+[1]Energía!AC94","v":188.91058350777536},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":594.79288548181739},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Ep\",F94,\"\"))","v":68.922153821785926},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Ep\",G94,\"\"))","v":68.726619133856985},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Ep\",H94,\"\"))","v":71.400753853712956},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Ep\",I94,\"\"))","v":73.23144995805859},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Ep\",J94,\"\"))","v":75.205730317573042},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Ep\",K94,\"\"))","v":77.290422227308582},{"$f":"+SUMPRODUCT(AH94:AK94,PremisaCosto!$F$84:$I$84)","v":243.35213201433319},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Efp\",F94,\"\"))","v":99.534996752375321},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Efp\",G94,\"\"))","v":99.25261230196611},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Efp\",H94,\"\"))","v":103.11450540740391},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Efp\",I94,\"\"))","v":105.75833356274269},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Efp\",J94,\"\"))","v":108.60952114577546},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Efp\",K94,\"\"))","v":111.62016128046668},{"$f":"+SUMPRODUCT(AP94:AS94,PremisaCosto!$F$84:$I$84)","v":351.44075346748377},null,{"$f":"IF($D94=\"BT\",AF94*Balance!D$45,IF($D94=\"MT\",AF94*Balance!D$46,AF94*Balance!D$47))","v":77.16839042431954},{"$f":"IF($D94=\"BT\",AG94*Balance!E$45,IF($D94=\"MT\",AG94*Balance!E$46,AG94*Balance!E$47))","v":76.949460859543976},{"$f":"IF($D94=\"BT\",AH94*Balance!F$45,IF($D94=\"MT\",AH94*Balance!F$46,AH94*Balance!F$47))","v":76.584972829813324},{"$f":"IF($D94=\"BT\",AI94*Balance!G$45,IF($D94=\"MT\",AI94*Balance!G$46,AI94*Balance!G$47))","v":80.141269783387287},{"$f":"IF($D94=\"BT\",AJ94*Balance!H$45,IF($D94=\"MT\",AJ94*Balance!H$46,AJ94*Balance!H$47))","v":82.304125626048474},{"$f":"IF($D94=\"BT\",AK94*Balance!I$45,IF($D94=\"MT\",AK94*Balance!I$46,AK94*Balance!I$47))","v":84.587781251593853},{"$f":"+SUMPRODUCT(AX94:BA94,PremisaCosto!$F$84:$I$84)","v":264.84126710236194},null,{"$f":"IF($D94=\"BT\",AN94*Balance!D$49,IF($D94=\"MT\",AN94*Balance!D$50,AN94*Balance!D$51))","v":111.44392716065653},{"$f":"IF($D94=\"BT\",AO94*Balance!E$49,IF($D94=\"MT\",AO94*Balance!E$50,AO94*Balance!E$51))","v":111.12775663622281},{"$f":"IF($D94=\"BT\",AP94*Balance!F$49,IF($D94=\"MT\",AP94*Balance!F$50,AP94*Balance!F$51))","v":110.60137559843157},{"$f":"IF($D94=\"BT\",AQ94*Balance!G$49,IF($D94=\"MT\",AQ94*Balance!G$50,AQ94*Balance!G$51))","v":115.73725696742872},{"$f":"IF($D94=\"BT\",AR94*Balance!H$49,IF($D94=\"MT\",AR94*Balance!H$50,AR94*Balance!H$51))","v":118.86077875741508},{"$f":"IF($D94=\"BT\",AS94*Balance!I$49,IF($D94=\"MT\",AS94*Balance!I$50,AS94*Balance!I$51))","v":122.15875542628048},{"$f":"+SUMPRODUCT(BF94:BI94,PremisaCosto!$F$84:$I$84)","v":382.47462099183554}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!E177","v":"Et"},{"$f":"+PremisaCosto!B177","v":"BT"},null,{"$f":"+[1]Energía!F95","v":0},{"$f":"+[1]Energía!G95","v":0},{"$f":"+[1]Energía!H95","v":0},{"$f":"+[1]Energía!I95","v":0},{"$f":"+[1]Energía!J95","v":0},{"$f":"+[1]Energía!K95","v":0},null,{"$f":"+[1]Energía!M95","v":0},{"$f":"+[1]Energía!N95","v":0},{"$f":"+[1]Energía!O95","v":0},{"$f":"+[1]Energía!P95","v":0},{"$f":"+[1]Energía!Q95","v":0},null,{"$f":"+[1]Energía!S95","v":0},{"$f":"+[1]Energía!T95","v":0},{"$f":"+[1]Energía!U95","v":0},{"$f":"+[1]Energía!V95","v":0},{"$f":"+[1]Energía!W95","v":0},null,{"$f":"+[1]Energía!Y95","v":0},{"$f":"+[1]Energía!Z95","v":0},{"$f":"+[1]Energía!AA95","v":0},{"$f":"+[1]Energía!AB95","v":0},{"$f":"+[1]Energía!AC95","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Ep\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Ep\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Ep\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Ep\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Ep\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Ep\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH95:AK95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Efp\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Efp\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Efp\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Efp\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Efp\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Efp\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP95:AS95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AF95*Balance!D$45,IF($D95=\"MT\",AF95*Balance!D$46,AF95*Balance!D$47))","v":0},{"$f":"IF($D95=\"BT\",AG95*Balance!E$45,IF($D95=\"MT\",AG95*Balance!E$46,AG95*Balance!E$47))","v":0},{"$f":"IF($D95=\"BT\",AH95*Balance!F$45,IF($D95=\"MT\",AH95*Balance!F$46,AH95*Balance!F$47))","v":0},{"$f":"IF($D95=\"BT\",AI95*Balance!G$45,IF($D95=\"MT\",AI95*Balance!G$46,AI95*Balance!G$47))","v":0},{"$f":"IF($D95=\"BT\",AJ95*Balance!H$45,IF($D95=\"MT\",AJ95*Balance!H$46,AJ95*Balance!H$47))","v":0},{"$f":"IF($D95=\"BT\",AK95*Balance!I$45,IF($D95=\"MT\",AK95*Balance!I$46,AK95*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX95:BA95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AN95*Balance!D$49,IF($D95=\"MT\",AN95*Balance!D$50,AN95*Balance!D$51))","v":0},{"$f":"IF($D95=\"BT\",AO95*Balance!E$49,IF($D95=\"MT\",AO95*Balance!E$50,AO95*Balance!E$51))","v":0},{"$f":"IF($D95=\"BT\",AP95*Balance!F$49,IF($D95=\"MT\",AP95*Balance!F$50,AP95*Balance!F$51))","v":0},{"$f":"IF($D95=\"BT\",AQ95*Balance!G$49,IF($D95=\"MT\",AQ95*Balance!G$50,AQ95*Balance!G$51))","v":0},{"$f":"IF($D95=\"BT\",AR95*Balance!H$49,IF($D95=\"MT\",AR95*Balance!H$50,AR95*Balance!H$51))","v":0},{"$f":"IF($D95=\"BT\",AS95*Balance!I$49,IF($D95=\"MT\",AS95*Balance!I$50,AS95*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF95:BI95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!E178","v":"Et"},{"$f":"+PremisaCosto!B178","v":"BT"},null,{"$f":"+[1]Energía!F96","v":0},{"$f":"+[1]Energía!G96","v":0},{"$f":"+[1]Energía!H96","v":0},{"$f":"+[1]Energía!I96","v":0},{"$f":"+[1]Energía!J96","v":0},{"$f":"+[1]Energía!K96","v":0},null,{"$f":"+[1]Energía!M96","v":0},{"$f":"+[1]Energía!N96","v":0},{"$f":"+[1]Energía!O96","v":0},{"$f":"+[1]Energía!P96","v":0},{"$f":"+[1]Energía!Q96","v":0},null,{"$f":"+[1]Energía!S96","v":0},{"$f":"+[1]Energía!T96","v":0},{"$f":"+[1]Energía!U96","v":0},{"$f":"+[1]Energía!V96","v":0},{"$f":"+[1]Energía!W96","v":0},null,{"$f":"+[1]Energía!Y96","v":0},{"$f":"+[1]Energía!Z96","v":0},{"$f":"+[1]Energía!AA96","v":0},{"$f":"+[1]Energía!AB96","v":0},{"$f":"+[1]Energía!AC96","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Ep\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Ep\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Ep\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Ep\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Ep\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Ep\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH96:AK96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Efp\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Efp\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Efp\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Efp\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Efp\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Efp\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP96:AS96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AF96*Balance!D$45,IF($D96=\"MT\",AF96*Balance!D$46,AF96*Balance!D$47))","v":0},{"$f":"IF($D96=\"BT\",AG96*Balance!E$45,IF($D96=\"MT\",AG96*Balance!E$46,AG96*Balance!E$47))","v":0},{"$f":"IF($D96=\"BT\",AH96*Balance!F$45,IF($D96=\"MT\",AH96*Balance!F$46,AH96*Balance!F$47))","v":0},{"$f":"IF($D96=\"BT\",AI96*Balance!G$45,IF($D96=\"MT\",AI96*Balance!G$46,AI96*Balance!G$47))","v":0},{"$f":"IF($D96=\"BT\",AJ96*Balance!H$45,IF($D96=\"MT\",AJ96*Balance!H$46,AJ96*Balance!H$47))","v":0},{"$f":"IF($D96=\"BT\",AK96*Balance!I$45,IF($D96=\"MT\",AK96*Balance!I$46,AK96*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX96:BA96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AN96*Balance!D$49,IF($D96=\"MT\",AN96*Balance!D$50,AN96*Balance!D$51))","v":0},{"$f":"IF($D96=\"BT\",AO96*Balance!E$49,IF($D96=\"MT\",AO96*Balance!E$50,AO96*Balance!E$51))","v":0},{"$f":"IF($D96=\"BT\",AP96*Balance!F$49,IF($D96=\"MT\",AP96*Balance!F$50,AP96*Balance!F$51))","v":0},{"$f":"IF($D96=\"BT\",AQ96*Balance!G$49,IF($D96=\"MT\",AQ96*Balance!G$50,AQ96*Balance!G$51))","v":0},{"$f":"IF($D96=\"BT\",AR96*Balance!H$49,IF($D96=\"MT\",AR96*Balance!H$50,AR96*Balance!H$51))","v":0},{"$f":"IF($D96=\"BT\",AS96*Balance!I$49,IF($D96=\"MT\",AS96*Balance!I$50,AS96*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF96:BI96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!E179","v":"Et"},{"$f":"+PremisaCosto!B179","v":"BT"},null,{"$f":"+[1]Energía!F97","v":0},{"$f":"+[1]Energía!G97","v":0},{"$f":"+[1]Energía!H97","v":0},{"$f":"+[1]Energía!I97","v":0},{"$f":"+[1]Energía!J97","v":0},{"$f":"+[1]Energía!K97","v":0},null,{"$f":"+[1]Energía!M97","v":0},{"$f":"+[1]Energía!N97","v":0},{"$f":"+[1]Energía!O97","v":0},{"$f":"+[1]Energía!P97","v":0},{"$f":"+[1]Energía!Q97","v":0},null,{"$f":"+[1]Energía!S97","v":0},{"$f":"+[1]Energía!T97","v":0},{"$f":"+[1]Energía!U97","v":0},{"$f":"+[1]Energía!V97","v":0},{"$f":"+[1]Energía!W97","v":0},null,{"$f":"+[1]Energía!Y97","v":0},{"$f":"+[1]Energía!Z97","v":0},{"$f":"+[1]Energía!AA97","v":0},{"$f":"+[1]Energía!AB97","v":0},{"$f":"+[1]Energía!AC97","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Ep\",F97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Ep\",G97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Ep\",H97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Ep\",I97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Ep\",J97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Ep\",K97,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH97:AK97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Efp\",F97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Efp\",G97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Efp\",H97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Efp\",I97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Efp\",J97,\"\"))","v":0},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Efp\",K97,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP97:AS97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D97=\"BT\",AF97*Balance!D$45,IF($D97=\"MT\",AF97*Balance!D$46,AF97*Balance!D$47))","v":0},{"$f":"IF($D97=\"BT\",AG97*Balance!E$45,IF($D97=\"MT\",AG97*Balance!E$46,AG97*Balance!E$47))","v":0},{"$f":"IF($D97=\"BT\",AH97*Balance!F$45,IF($D97=\"MT\",AH97*Balance!F$46,AH97*Balance!F$47))","v":0},{"$f":"IF($D97=\"BT\",AI97*Balance!G$45,IF($D97=\"MT\",AI97*Balance!G$46,AI97*Balance!G$47))","v":0},{"$f":"IF($D97=\"BT\",AJ97*Balance!H$45,IF($D97=\"MT\",AJ97*Balance!H$46,AJ97*Balance!H$47))","v":0},{"$f":"IF($D97=\"BT\",AK97*Balance!I$45,IF($D97=\"MT\",AK97*Balance!I$46,AK97*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX97:BA97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D97=\"BT\",AN97*Balance!D$49,IF($D97=\"MT\",AN97*Balance!D$50,AN97*Balance!D$51))","v":0},{"$f":"IF($D97=\"BT\",AO97*Balance!E$49,IF($D97=\"MT\",AO97*Balance!E$50,AO97*Balance!E$51))","v":0},{"$f":"IF($D97=\"BT\",AP97*Balance!F$49,IF($D97=\"MT\",AP97*Balance!F$50,AP97*Balance!F$51))","v":0},{"$f":"IF($D97=\"BT\",AQ97*Balance!G$49,IF($D97=\"MT\",AQ97*Balance!G$50,AQ97*Balance!G$51))","v":0},{"$f":"IF($D97=\"BT\",AR97*Balance!H$49,IF($D97=\"MT\",AR97*Balance!H$50,AR97*Balance!H$51))","v":0},{"$f":"IF($D97=\"BT\",AS97*Balance!I$49,IF($D97=\"MT\",AS97*Balance!I$50,AS97*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF97:BI97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!E180","v":"Et"},{"$f":"+PremisaCosto!B180","v":"BT"},null,{"$f":"+[1]Energía!F98","v":0},{"$f":"+[1]Energía!G98","v":0},{"$f":"+[1]Energía!H98","v":0},{"$f":"+[1]Energía!I98","v":0},{"$f":"+[1]Energía!J98","v":0},{"$f":"+[1]Energía!K98","v":0},null,{"$f":"+[1]Energía!M98","v":0},{"$f":"+[1]Energía!N98","v":0},{"$f":"+[1]Energía!O98","v":0},{"$f":"+[1]Energía!P98","v":0},{"$f":"+[1]Energía!Q98","v":0},null,{"$f":"+[1]Energía!S98","v":0},{"$f":"+[1]Energía!T98","v":0},{"$f":"+[1]Energía!U98","v":0},{"$f":"+[1]Energía!V98","v":0},{"$f":"+[1]Energía!W98","v":0},null,{"$f":"+[1]Energía!Y98","v":0},{"$f":"+[1]Energía!Z98","v":0},{"$f":"+[1]Energía!AA98","v":0},{"$f":"+[1]Energía!AB98","v":0},{"$f":"+[1]Energía!AC98","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Ep\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Ep\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Ep\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Ep\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Ep\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Ep\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH98:AK98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Efp\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Efp\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Efp\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Efp\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Efp\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Efp\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP98:AS98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AF98*Balance!D$45,IF($D98=\"MT\",AF98*Balance!D$46,AF98*Balance!D$47))","v":0},{"$f":"IF($D98=\"BT\",AG98*Balance!E$45,IF($D98=\"MT\",AG98*Balance!E$46,AG98*Balance!E$47))","v":0},{"$f":"IF($D98=\"BT\",AH98*Balance!F$45,IF($D98=\"MT\",AH98*Balance!F$46,AH98*Balance!F$47))","v":0},{"$f":"IF($D98=\"BT\",AI98*Balance!G$45,IF($D98=\"MT\",AI98*Balance!G$46,AI98*Balance!G$47))","v":0},{"$f":"IF($D98=\"BT\",AJ98*Balance!H$45,IF($D98=\"MT\",AJ98*Balance!H$46,AJ98*Balance!H$47))","v":0},{"$f":"IF($D98=\"BT\",AK98*Balance!I$45,IF($D98=\"MT\",AK98*Balance!I$46,AK98*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX98:BA98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AN98*Balance!D$49,IF($D98=\"MT\",AN98*Balance!D$50,AN98*Balance!D$51))","v":0},{"$f":"IF($D98=\"BT\",AO98*Balance!E$49,IF($D98=\"MT\",AO98*Balance!E$50,AO98*Balance!E$51))","v":0},{"$f":"IF($D98=\"BT\",AP98*Balance!F$49,IF($D98=\"MT\",AP98*Balance!F$50,AP98*Balance!F$51))","v":0},{"$f":"IF($D98=\"BT\",AQ98*Balance!G$49,IF($D98=\"MT\",AQ98*Balance!G$50,AQ98*Balance!G$51))","v":0},{"$f":"IF($D98=\"BT\",AR98*Balance!H$49,IF($D98=\"MT\",AR98*Balance!H$50,AR98*Balance!H$51))","v":0},{"$f":"IF($D98=\"BT\",AS98*Balance!I$49,IF($D98=\"MT\",AS98*Balance!I$50,AS98*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF98:BI98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!E181","v":"Et"},{"$f":"+PremisaCosto!B181","v":"BT"},null,{"$f":"+[1]Energía!F99","v":0},{"$f":"+[1]Energía!G99","v":0},{"$f":"+[1]Energía!H99","v":0},{"$f":"+[1]Energía!I99","v":0},{"$f":"+[1]Energía!J99","v":0},{"$f":"+[1]Energía!K99","v":0},null,{"$f":"+[1]Energía!M99","v":0},{"$f":"+[1]Energía!N99","v":0},{"$f":"+[1]Energía!O99","v":0},{"$f":"+[1]Energía!P99","v":0},{"$f":"+[1]Energía!Q99","v":0},null,{"$f":"+[1]Energía!S99","v":0},{"$f":"+[1]Energía!T99","v":0},{"$f":"+[1]Energía!U99","v":0},{"$f":"+[1]Energía!V99","v":0},{"$f":"+[1]Energía!W99","v":0},null,{"$f":"+[1]Energía!Y99","v":0},{"$f":"+[1]Energía!Z99","v":0},{"$f":"+[1]Energía!AA99","v":0},{"$f":"+[1]Energía!AB99","v":0},{"$f":"+[1]Energía!AC99","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Ep\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Ep\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Ep\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Ep\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Ep\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Ep\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH99:AK99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Efp\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Efp\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Efp\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Efp\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Efp\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Efp\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP99:AS99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AF99*Balance!D$45,IF($D99=\"MT\",AF99*Balance!D$46,AF99*Balance!D$47))","v":0},{"$f":"IF($D99=\"BT\",AG99*Balance!E$45,IF($D99=\"MT\",AG99*Balance!E$46,AG99*Balance!E$47))","v":0},{"$f":"IF($D99=\"BT\",AH99*Balance!F$45,IF($D99=\"MT\",AH99*Balance!F$46,AH99*Balance!F$47))","v":0},{"$f":"IF($D99=\"BT\",AI99*Balance!G$45,IF($D99=\"MT\",AI99*Balance!G$46,AI99*Balance!G$47))","v":0},{"$f":"IF($D99=\"BT\",AJ99*Balance!H$45,IF($D99=\"MT\",AJ99*Balance!H$46,AJ99*Balance!H$47))","v":0},{"$f":"IF($D99=\"BT\",AK99*Balance!I$45,IF($D99=\"MT\",AK99*Balance!I$46,AK99*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX99:BA99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AN99*Balance!D$49,IF($D99=\"MT\",AN99*Balance!D$50,AN99*Balance!D$51))","v":0},{"$f":"IF($D99=\"BT\",AO99*Balance!E$49,IF($D99=\"MT\",AO99*Balance!E$50,AO99*Balance!E$51))","v":0},{"$f":"IF($D99=\"BT\",AP99*Balance!F$49,IF($D99=\"MT\",AP99*Balance!F$50,AP99*Balance!F$51))","v":0},{"$f":"IF($D99=\"BT\",AQ99*Balance!G$49,IF($D99=\"MT\",AQ99*Balance!G$50,AQ99*Balance!G$51))","v":0},{"$f":"IF($D99=\"BT\",AR99*Balance!H$49,IF($D99=\"MT\",AR99*Balance!H$50,AR99*Balance!H$51))","v":0},{"$f":"IF($D99=\"BT\",AS99*Balance!I$49,IF($D99=\"MT\",AS99*Balance!I$50,AS99*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF99:BI99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!E182","v":"Et"},{"$f":"+PremisaCosto!B182","v":"BT"},null,{"$f":"+[1]Energía!F100","v":0},{"$f":"+[1]Energía!G100","v":0},{"$f":"+[1]Energía!H100","v":0},{"$f":"+[1]Energía!I100","v":0},{"$f":"+[1]Energía!J100","v":0},{"$f":"+[1]Energía!K100","v":0},null,{"$f":"+[1]Energía!M100","v":0},{"$f":"+[1]Energía!N100","v":0},{"$f":"+[1]Energía!O100","v":0},{"$f":"+[1]Energía!P100","v":0},{"$f":"+[1]Energía!Q100","v":0},null,{"$f":"+[1]Energía!S100","v":0},{"$f":"+[1]Energía!T100","v":0},{"$f":"+[1]Energía!U100","v":0},{"$f":"+[1]Energía!V100","v":0},{"$f":"+[1]Energía!W100","v":0},null,{"$f":"+[1]Energía!Y100","v":0},{"$f":"+[1]Energía!Z100","v":0},{"$f":"+[1]Energía!AA100","v":0},{"$f":"+[1]Energía!AB100","v":0},{"$f":"+[1]Energía!AC100","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Ep\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Ep\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Ep\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Ep\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Ep\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Ep\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH100:AK100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Efp\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Efp\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Efp\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Efp\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Efp\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Efp\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP100:AS100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AF100*Balance!D$45,IF($D100=\"MT\",AF100*Balance!D$46,AF100*Balance!D$47))","v":0},{"$f":"IF($D100=\"BT\",AG100*Balance!E$45,IF($D100=\"MT\",AG100*Balance!E$46,AG100*Balance!E$47))","v":0},{"$f":"IF($D100=\"BT\",AH100*Balance!F$45,IF($D100=\"MT\",AH100*Balance!F$46,AH100*Balance!F$47))","v":0},{"$f":"IF($D100=\"BT\",AI100*Balance!G$45,IF($D100=\"MT\",AI100*Balance!G$46,AI100*Balance!G$47))","v":0},{"$f":"IF($D100=\"BT\",AJ100*Balance!H$45,IF($D100=\"MT\",AJ100*Balance!H$46,AJ100*Balance!H$47))","v":0},{"$f":"IF($D100=\"BT\",AK100*Balance!I$45,IF($D100=\"MT\",AK100*Balance!I$46,AK100*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX100:BA100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AN100*Balance!D$49,IF($D100=\"MT\",AN100*Balance!D$50,AN100*Balance!D$51))","v":0},{"$f":"IF($D100=\"BT\",AO100*Balance!E$49,IF($D100=\"MT\",AO100*Balance!E$50,AO100*Balance!E$51))","v":0},{"$f":"IF($D100=\"BT\",AP100*Balance!F$49,IF($D100=\"MT\",AP100*Balance!F$50,AP100*Balance!F$51))","v":0},{"$f":"IF($D100=\"BT\",AQ100*Balance!G$49,IF($D100=\"MT\",AQ100*Balance!G$50,AQ100*Balance!G$51))","v":0},{"$f":"IF($D100=\"BT\",AR100*Balance!H$49,IF($D100=\"MT\",AR100*Balance!H$50,AR100*Balance!H$51))","v":0},{"$f":"IF($D100=\"BT\",AS100*Balance!I$49,IF($D100=\"MT\",AS100*Balance!I$50,AS100*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF100:BI100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!E183","v":"Et"},{"$f":"+PremisaCosto!B183","v":"BT"},null,{"$f":"+[1]Energía!F101","v":0},{"$f":"+[1]Energía!G101","v":0},{"$f":"+[1]Energía!H101","v":0},{"$f":"+[1]Energía!I101","v":0},{"$f":"+[1]Energía!J101","v":0},{"$f":"+[1]Energía!K101","v":0},null,{"$f":"+[1]Energía!M101","v":0},{"$f":"+[1]Energía!N101","v":0},{"$f":"+[1]Energía!O101","v":0},{"$f":"+[1]Energía!P101","v":0},{"$f":"+[1]Energía!Q101","v":0},null,{"$f":"+[1]Energía!S101","v":0},{"$f":"+[1]Energía!T101","v":0},{"$f":"+[1]Energía!U101","v":0},{"$f":"+[1]Energía!V101","v":0},{"$f":"+[1]Energía!W101","v":0},null,{"$f":"+[1]Energía!Y101","v":0},{"$f":"+[1]Energía!Z101","v":0},{"$f":"+[1]Energía!AA101","v":0},{"$f":"+[1]Energía!AB101","v":0},{"$f":"+[1]Energía!AC101","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Ep\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Ep\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Ep\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Ep\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Ep\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Ep\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH101:AK101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Efp\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Efp\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Efp\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Efp\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Efp\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Efp\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP101:AS101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AF101*Balance!D$45,IF($D101=\"MT\",AF101*Balance!D$46,AF101*Balance!D$47))","v":0},{"$f":"IF($D101=\"BT\",AG101*Balance!E$45,IF($D101=\"MT\",AG101*Balance!E$46,AG101*Balance!E$47))","v":0},{"$f":"IF($D101=\"BT\",AH101*Balance!F$45,IF($D101=\"MT\",AH101*Balance!F$46,AH101*Balance!F$47))","v":0},{"$f":"IF($D101=\"BT\",AI101*Balance!G$45,IF($D101=\"MT\",AI101*Balance!G$46,AI101*Balance!G$47))","v":0},{"$f":"IF($D101=\"BT\",AJ101*Balance!H$45,IF($D101=\"MT\",AJ101*Balance!H$46,AJ101*Balance!H$47))","v":0},{"$f":"IF($D101=\"BT\",AK101*Balance!I$45,IF($D101=\"MT\",AK101*Balance!I$46,AK101*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX101:BA101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AN101*Balance!D$49,IF($D101=\"MT\",AN101*Balance!D$50,AN101*Balance!D$51))","v":0},{"$f":"IF($D101=\"BT\",AO101*Balance!E$49,IF($D101=\"MT\",AO101*Balance!E$50,AO101*Balance!E$51))","v":0},{"$f":"IF($D101=\"BT\",AP101*Balance!F$49,IF($D101=\"MT\",AP101*Balance!F$50,AP101*Balance!F$51))","v":0},{"$f":"IF($D101=\"BT\",AQ101*Balance!G$49,IF($D101=\"MT\",AQ101*Balance!G$50,AQ101*Balance!G$51))","v":0},{"$f":"IF($D101=\"BT\",AR101*Balance!H$49,IF($D101=\"MT\",AR101*Balance!H$50,AR101*Balance!H$51))","v":0},{"$f":"IF($D101=\"BT\",AS101*Balance!I$49,IF($D101=\"MT\",AS101*Balance!I$50,AS101*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF101:BI101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!E184","v":"Et"},{"$f":"+PremisaCosto!B184","v":"BT"},null,{"$f":"+[1]Energía!F102","v":0},{"$f":"+[1]Energía!G102","v":0},{"$f":"+[1]Energía!H102","v":0},{"$f":"+[1]Energía!I102","v":0},{"$f":"+[1]Energía!J102","v":0},{"$f":"+[1]Energía!K102","v":0},null,{"$f":"+[1]Energía!M102","v":0},{"$f":"+[1]Energía!N102","v":0},{"$f":"+[1]Energía!O102","v":0},{"$f":"+[1]Energía!P102","v":0},{"$f":"+[1]Energía!Q102","v":0},null,{"$f":"+[1]Energía!S102","v":0},{"$f":"+[1]Energía!T102","v":0},{"$f":"+[1]Energía!U102","v":0},{"$f":"+[1]Energía!V102","v":0},{"$f":"+[1]Energía!W102","v":0},null,{"$f":"+[1]Energía!Y102","v":0},{"$f":"+[1]Energía!Z102","v":0},{"$f":"+[1]Energía!AA102","v":0},{"$f":"+[1]Energía!AB102","v":0},{"$f":"+[1]Energía!AC102","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Ep\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Ep\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Ep\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Ep\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Ep\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Ep\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH102:AK102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Efp\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Efp\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Efp\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Efp\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Efp\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Efp\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP102:AS102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AF102*Balance!D$45,IF($D102=\"MT\",AF102*Balance!D$46,AF102*Balance!D$47))","v":0},{"$f":"IF($D102=\"BT\",AG102*Balance!E$45,IF($D102=\"MT\",AG102*Balance!E$46,AG102*Balance!E$47))","v":0},{"$f":"IF($D102=\"BT\",AH102*Balance!F$45,IF($D102=\"MT\",AH102*Balance!F$46,AH102*Balance!F$47))","v":0},{"$f":"IF($D102=\"BT\",AI102*Balance!G$45,IF($D102=\"MT\",AI102*Balance!G$46,AI102*Balance!G$47))","v":0},{"$f":"IF($D102=\"BT\",AJ102*Balance!H$45,IF($D102=\"MT\",AJ102*Balance!H$46,AJ102*Balance!H$47))","v":0},{"$f":"IF($D102=\"BT\",AK102*Balance!I$45,IF($D102=\"MT\",AK102*Balance!I$46,AK102*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX102:BA102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AN102*Balance!D$49,IF($D102=\"MT\",AN102*Balance!D$50,AN102*Balance!D$51))","v":0},{"$f":"IF($D102=\"BT\",AO102*Balance!E$49,IF($D102=\"MT\",AO102*Balance!E$50,AO102*Balance!E$51))","v":0},{"$f":"IF($D102=\"BT\",AP102*Balance!F$49,IF($D102=\"MT\",AP102*Balance!F$50,AP102*Balance!F$51))","v":0},{"$f":"IF($D102=\"BT\",AQ102*Balance!G$49,IF($D102=\"MT\",AQ102*Balance!G$50,AQ102*Balance!G$51))","v":0},{"$f":"IF($D102=\"BT\",AR102*Balance!H$49,IF($D102=\"MT\",AR102*Balance!H$50,AR102*Balance!H$51))","v":0},{"$f":"IF($D102=\"BT\",AS102*Balance!I$49,IF($D102=\"MT\",AS102*Balance!I$50,AS102*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF102:BI102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!E185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,{"$f":"+[1]Energía!F103","v":22799.432172704208},{"$f":"+[1]Energía!G103","v":22734.74934421376},{"$f":"+[1]Energía!H103","v":23619.352476664877},{"$f":"+[1]Energía!I103","v":24224.946314718567},{"$f":"+[1]Energía!J103","v":24878.037790400569},{"$f":"+[1]Energía!K103","v":25567.653380765019},null,{"$f":"+[1]Energía!M103","v":0},{"$f":"+[1]Energía!N103","v":0},{"$f":"+[1]Energía!O103","v":0},{"$f":"+[1]Energía!P103","v":0},{"$f":"+[1]Energía!Q103","v":0},null,{"$f":"+[1]Energía!S103","v":0},{"$f":"+[1]Energía!T103","v":0},{"$f":"+[1]Energía!U103","v":0},{"$f":"+[1]Energía!V103","v":0},{"$f":"+[1]Energía!W103","v":0},null,{"$f":"+[1]Energía!Y103","v":22734.74934421376},{"$f":"+[1]Energía!Z103","v":23619.352476664877},{"$f":"+[1]Energía!AA103","v":24224.946314718567},{"$f":"+[1]Energía!AB103","v":24878.037790400569},{"$f":"+[1]Energía!AC103","v":25567.653380765019},{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":80500.827677122928},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Ep\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Ep\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Ep\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Ep\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Ep\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Ep\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH103:AK103,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Efp\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Efp\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Efp\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Efp\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Efp\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Efp\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP103:AS103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX103:BA103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF103:BI103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!E186","v":"Et"},{"$f":"+PremisaCosto!B186","v":"BT"},null,{"$f":"+[1]Energía!F104","v":22300.017948310473},{"$f":"+[1]Energía!G104","v":22236.751976361778},{"$f":"+[1]Energía!H104","v":23101.978161880936},{"$f":"+[1]Energía!I104","v":23694.306661805225},{"$f":"+[1]Energía!J104","v":24333.092378891346},{"$f":"+[1]Energía!K104","v":25007.602161682044},null,{"$f":"+[1]Energía!M104","v":0},{"$f":"+[1]Energía!N104","v":0},{"$f":"+[1]Energía!O104","v":0},{"$f":"+[1]Energía!P104","v":0},{"$f":"+[1]Energía!Q104","v":0},null,{"$f":"+[1]Energía!S104","v":0},{"$f":"+[1]Energía!T104","v":0},{"$f":"+[1]Energía!U104","v":0},{"$f":"+[1]Energía!V104","v":0},{"$f":"+[1]Energía!W104","v":0},null,{"$f":"+[1]Energía!Y104","v":22236.751976361778},{"$f":"+[1]Energía!Z104","v":23101.978161880936},{"$f":"+[1]Energía!AA104","v":23694.306661805225},{"$f":"+[1]Energía!AB104","v":24333.092378891346},{"$f":"+[1]Energía!AC104","v":25007.602161682044},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":78737.482953759347},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Ep\",F104,\"\"))","v":9123.7757615127775},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Ep\",G104,\"\"))","v":9097.8912737633946},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Ep\",H104,\"\"))","v":9451.8878363654403},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Ep\",I104,\"\"))","v":9694.2316955941242},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Ep\",J104,\"\"))","v":9955.5829490262968},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Ep\",K104,\"\"))","v":10231.550260864056},{"$f":"+SUMPRODUCT(AH104:AK104,PremisaCosto!$F$84:$I$84)","v":32214.464587480848},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Efp\",F104,\"\"))","v":13176.242186797685},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Efp\",G104,\"\"))","v":13138.860702598371},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Efp\",H104,\"\"))","v":13650.090325515483},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Efp\",I104,\"\"))","v":14000.074966211088},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Efp\",J104,\"\"))","v":14377.509429865035},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Efp\",K104,\"\"))","v":14776.051900817974},{"$f":"+SUMPRODUCT(AP104:AS104,PremisaCosto!$F$84:$I$84)","v":46523.018366278462},null,{"$f":"IF($D104=\"BT\",AF104*Balance!D$45,IF($D104=\"MT\",AF104*Balance!D$46,AF104*Balance!D$47))","v":10215.395936825895},{"$f":"IF($D104=\"BT\",AG104*Balance!E$45,IF($D104=\"MT\",AG104*Balance!E$46,AG104*Balance!E$47))","v":10186.414482448499},{"$f":"IF($D104=\"BT\",AH104*Balance!F$45,IF($D104=\"MT\",AH104*Balance!F$46,AH104*Balance!F$47))","v":10138.164291956529},{"$f":"IF($D104=\"BT\",AI104*Balance!G$45,IF($D104=\"MT\",AI104*Balance!G$46,AI104*Balance!G$47))","v":10608.939712435389},{"$f":"IF($D104=\"BT\",AJ104*Balance!H$45,IF($D104=\"MT\",AJ104*Balance!H$46,AJ104*Balance!H$47))","v":10895.254208119082},{"$f":"IF($D104=\"BT\",AK104*Balance!I$45,IF($D104=\"MT\",AK104*Balance!I$46,AK104*Balance!I$47))","v":11197.559935503461},{"$f":"+SUMPRODUCT(AX104:BA104,PremisaCosto!$F$84:$I$84)","v":35059.152963862616},null,{"$f":"IF($D104=\"BT\",AN104*Balance!D$49,IF($D104=\"MT\",AN104*Balance!D$50,AN104*Balance!D$51))","v":14752.722383362196},{"$f":"IF($D104=\"BT\",AO104*Balance!E$49,IF($D104=\"MT\",AO104*Balance!E$50,AO104*Balance!E$51))","v":14710.868366803281},{"$f":"IF($D104=\"BT\",AP104*Balance!F$49,IF($D104=\"MT\",AP104*Balance!F$50,AP104*Balance!F$51))","v":14641.187106314268},{"$f":"IF($D104=\"BT\",AQ104*Balance!G$49,IF($D104=\"MT\",AQ104*Balance!G$50,AQ104*Balance!G$51))","v":15321.064726935716},{"$f":"IF($D104=\"BT\",AR104*Balance!H$49,IF($D104=\"MT\",AR104*Balance!H$50,AR104*Balance!H$51))","v":15734.550243823702},{"$f":"IF($D104=\"BT\",AS104*Balance!I$49,IF($D104=\"MT\",AS104*Balance!I$50,AS104*Balance!I$51))","v":16171.12974584033},{"$f":"+SUMPRODUCT(BF104:BI104,PremisaCosto!$F$84:$I$84)","v":50631.219178412372}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!E187","v":"Et"},{"$f":"+PremisaCosto!B187","v":"BT"},null,{"$f":"+[1]Energía!F105","v":499.41422439373179},{"$f":"+[1]Energía!G105","v":497.99736785197877},{"$f":"+[1]Energía!H105","v":517.37431478394012},{"$f":"+[1]Energía!I105","v":530.63965291333852},{"$f":"+[1]Energía!J105","v":544.94541150922021},{"$f":"+[1]Energía!K105","v":560.05121908297258},null,{"$f":"+[1]Energía!M105","v":0},{"$f":"+[1]Energía!N105","v":0},{"$f":"+[1]Energía!O105","v":0},{"$f":"+[1]Energía!P105","v":0},{"$f":"+[1]Energía!Q105","v":0},null,{"$f":"+[1]Energía!S105","v":0},{"$f":"+[1]Energía!T105","v":0},{"$f":"+[1]Energía!U105","v":0},{"$f":"+[1]Energía!V105","v":0},{"$f":"+[1]Energía!W105","v":0},null,{"$f":"+[1]Energía!Y105","v":497.99736785197877},{"$f":"+[1]Energía!Z105","v":517.37431478394012},{"$f":"+[1]Energía!AA105","v":530.63965291333852},{"$f":"+[1]Energía!AB105","v":544.94541150922021},{"$f":"+[1]Energía!AC105","v":560.05121908297258},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":1763.3447233635804},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Ep\",F105,\"\"))","v":204.32913578993117},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Ep\",G105,\"\"))","v":203.74944650882159},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Ep\",H105,\"\"))","v":211.67728401817851},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Ep\",I105,\"\"))","v":217.10463258685741},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Ep\",J105,\"\"))","v":222.95765628530009},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Ep\",K105,\"\"))","v":229.13801010021348},{"$f":"+SUMPRODUCT(AH105:AK105,PremisaCosto!$F$84:$I$84)","v":721.45062320162833},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Efp\",F105,\"\"))","v":295.08508860380033},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Efp\",G105,\"\"))","v":294.24792134315692},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Efp\",H105,\"\"))","v":305.69703076576133},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Efp\",I105,\"\"))","v":313.53502032648083},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Efp\",J105,\"\"))","v":321.98775522391981},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Efp\",K105,\"\"))","v":330.91320898275876},{"$f":"+SUMPRODUCT(AP105:AS105,PremisaCosto!$F$84:$I$84)","v":1041.8941001619512},null,{"$f":"IF($D105=\"BT\",AF105*Balance!D$45,IF($D105=\"MT\",AF105*Balance!D$46,AF105*Balance!D$47))","v":228.77623015775674},{"$f":"IF($D105=\"BT\",AG105*Balance!E$45,IF($D105=\"MT\",AG105*Balance!E$46,AG105*Balance!E$47))","v":228.12718356984647},{"$f":"IF($D105=\"BT\",AH105*Balance!F$45,IF($D105=\"MT\",AH105*Balance!F$46,AH105*Balance!F$47))","v":227.04660903769806},{"$f":"IF($D105=\"BT\",AI105*Balance!G$45,IF($D105=\"MT\",AI105*Balance!G$46,AI105*Balance!G$47))","v":237.5897369413191},{"$f":"IF($D105=\"BT\",AJ105*Balance!H$45,IF($D105=\"MT\",AJ105*Balance!H$46,AJ105*Balance!H$47))","v":244.00181840806911},{"$f":"IF($D105=\"BT\",AK105*Balance!I$45,IF($D105=\"MT\",AK105*Balance!I$46,AK105*Balance!I$47))","v":250.77202732545214},{"$f":"+SUMPRODUCT(AX105:BA105,PremisaCosto!$F$84:$I$84)","v":785.15809834472338},null,{"$f":"IF($D105=\"BT\",AN105*Balance!D$49,IF($D105=\"MT\",AN105*Balance!D$50,AN105*Balance!D$51))","v":330.39073887118019},{"$f":"IF($D105=\"BT\",AO105*Balance!E$49,IF($D105=\"MT\",AO105*Balance!E$50,AO105*Balance!E$51))","v":329.45340818086493},{"$f":"IF($D105=\"BT\",AP105*Balance!F$49,IF($D105=\"MT\",AP105*Balance!F$50,AP105*Balance!F$51))","v":327.89287972108696},{"$f":"IF($D105=\"BT\",AQ105*Balance!G$49,IF($D105=\"MT\",AQ105*Balance!G$50,AQ105*Balance!G$51))","v":343.11890130422387},{"$f":"IF($D105=\"BT\",AR105*Balance!H$49,IF($D105=\"MT\",AR105*Balance!H$50,AR105*Balance!H$51))","v":352.3790081432993},{"$f":"IF($D105=\"BT\",AS105*Balance!I$49,IF($D105=\"MT\",AS105*Balance!I$50,AS105*Balance!I$51))","v":362.15631029127155},{"$f":"+SUMPRODUCT(BF105:BI105,PremisaCosto!$F$84:$I$84)","v":1133.8982378716696}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!E188","v":"Et"},{"$f":"+PremisaCosto!B188","v":"BT"},null,{"$f":"+[1]Energía!F106","v":0},{"$f":"+[1]Energía!G106","v":0},{"$f":"+[1]Energía!H106","v":0},{"$f":"+[1]Energía!I106","v":0},{"$f":"+[1]Energía!J106","v":0},{"$f":"+[1]Energía!K106","v":0},null,{"$f":"+[1]Energía!M106","v":0},{"$f":"+[1]Energía!N106","v":0},{"$f":"+[1]Energía!O106","v":0},{"$f":"+[1]Energía!P106","v":0},{"$f":"+[1]Energía!Q106","v":0},null,{"$f":"+[1]Energía!S106","v":0},{"$f":"+[1]Energía!T106","v":0},{"$f":"+[1]Energía!U106","v":0},{"$f":"+[1]Energía!V106","v":0},{"$f":"+[1]Energía!W106","v":0},null,{"$f":"+[1]Energía!Y106","v":0},{"$f":"+[1]Energía!Z106","v":0},{"$f":"+[1]Energía!AA106","v":0},{"$f":"+[1]Energía!AB106","v":0},{"$f":"+[1]Energía!AC106","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Ep\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Ep\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Ep\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Ep\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Ep\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Ep\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH106:AK106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Efp\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Efp\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Efp\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Efp\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Efp\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Efp\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP106:AS106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AF106*Balance!D$45,IF($D106=\"MT\",AF106*Balance!D$46,AF106*Balance!D$47))","v":0},{"$f":"IF($D106=\"BT\",AG106*Balance!E$45,IF($D106=\"MT\",AG106*Balance!E$46,AG106*Balance!E$47))","v":0},{"$f":"IF($D106=\"BT\",AH106*Balance!F$45,IF($D106=\"MT\",AH106*Balance!F$46,AH106*Balance!F$47))","v":0},{"$f":"IF($D106=\"BT\",AI106*Balance!G$45,IF($D106=\"MT\",AI106*Balance!G$46,AI106*Balance!G$47))","v":0},{"$f":"IF($D106=\"BT\",AJ106*Balance!H$45,IF($D106=\"MT\",AJ106*Balance!H$46,AJ106*Balance!H$47))","v":0},{"$f":"IF($D106=\"BT\",AK106*Balance!I$45,IF($D106=\"MT\",AK106*Balance!I$46,AK106*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX106:BA106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AN106*Balance!D$49,IF($D106=\"MT\",AN106*Balance!D$50,AN106*Balance!D$51))","v":0},{"$f":"IF($D106=\"BT\",AO106*Balance!E$49,IF($D106=\"MT\",AO106*Balance!E$50,AO106*Balance!E$51))","v":0},{"$f":"IF($D106=\"BT\",AP106*Balance!F$49,IF($D106=\"MT\",AP106*Balance!F$50,AP106*Balance!F$51))","v":0},{"$f":"IF($D106=\"BT\",AQ106*Balance!G$49,IF($D106=\"MT\",AQ106*Balance!G$50,AQ106*Balance!G$51))","v":0},{"$f":"IF($D106=\"BT\",AR106*Balance!H$49,IF($D106=\"MT\",AR106*Balance!H$50,AR106*Balance!H$51))","v":0},{"$f":"IF($D106=\"BT\",AS106*Balance!I$49,IF($D106=\"MT\",AS106*Balance!I$50,AS106*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF106:BI106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!E189","v":"Et"},{"$f":"+PremisaCosto!B189","v":"BT"},null,{"$f":"+[1]Energía!F107","v":0},{"$f":"+[1]Energía!G107","v":0},{"$f":"+[1]Energía!H107","v":0},{"$f":"+[1]Energía!I107","v":0},{"$f":"+[1]Energía!J107","v":0},{"$f":"+[1]Energía!K107","v":0},null,{"$f":"+[1]Energía!M107","v":0},{"$f":"+[1]Energía!N107","v":0},{"$f":"+[1]Energía!O107","v":0},{"$f":"+[1]Energía!P107","v":0},{"$f":"+[1]Energía!Q107","v":0},null,{"$f":"+[1]Energía!S107","v":0},{"$f":"+[1]Energía!T107","v":0},{"$f":"+[1]Energía!U107","v":0},{"$f":"+[1]Energía!V107","v":0},{"$f":"+[1]Energía!W107","v":0},null,{"$f":"+[1]Energía!Y107","v":0},{"$f":"+[1]Energía!Z107","v":0},{"$f":"+[1]Energía!AA107","v":0},{"$f":"+[1]Energía!AB107","v":0},{"$f":"+[1]Energía!AC107","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Ep\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Ep\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Ep\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Ep\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Ep\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Ep\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH107:AK107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Efp\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Efp\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Efp\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Efp\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Efp\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Efp\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP107:AS107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AF107*Balance!D$45,IF($D107=\"MT\",AF107*Balance!D$46,AF107*Balance!D$47))","v":0},{"$f":"IF($D107=\"BT\",AG107*Balance!E$45,IF($D107=\"MT\",AG107*Balance!E$46,AG107*Balance!E$47))","v":0},{"$f":"IF($D107=\"BT\",AH107*Balance!F$45,IF($D107=\"MT\",AH107*Balance!F$46,AH107*Balance!F$47))","v":0},{"$f":"IF($D107=\"BT\",AI107*Balance!G$45,IF($D107=\"MT\",AI107*Balance!G$46,AI107*Balance!G$47))","v":0},{"$f":"IF($D107=\"BT\",AJ107*Balance!H$45,IF($D107=\"MT\",AJ107*Balance!H$46,AJ107*Balance!H$47))","v":0},{"$f":"IF($D107=\"BT\",AK107*Balance!I$45,IF($D107=\"MT\",AK107*Balance!I$46,AK107*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX107:BA107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AN107*Balance!D$49,IF($D107=\"MT\",AN107*Balance!D$50,AN107*Balance!D$51))","v":0},{"$f":"IF($D107=\"BT\",AO107*Balance!E$49,IF($D107=\"MT\",AO107*Balance!E$50,AO107*Balance!E$51))","v":0},{"$f":"IF($D107=\"BT\",AP107*Balance!F$49,IF($D107=\"MT\",AP107*Balance!F$50,AP107*Balance!F$51))","v":0},{"$f":"IF($D107=\"BT\",AQ107*Balance!G$49,IF($D107=\"MT\",AQ107*Balance!G$50,AQ107*Balance!G$51))","v":0},{"$f":"IF($D107=\"BT\",AR107*Balance!H$49,IF($D107=\"MT\",AR107*Balance!H$50,AR107*Balance!H$51))","v":0},{"$f":"IF($D107=\"BT\",AS107*Balance!I$49,IF($D107=\"MT\",AS107*Balance!I$50,AS107*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF107:BI107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!E190","v":"Et"},{"$f":"+PremisaCosto!B190","v":"BT"},null,{"$f":"+[1]Energía!F108","v":0},{"$f":"+[1]Energía!G108","v":0},{"$f":"+[1]Energía!H108","v":0},{"$f":"+[1]Energía!I108","v":0},{"$f":"+[1]Energía!J108","v":0},{"$f":"+[1]Energía!K108","v":0},null,{"$f":"+[1]Energía!M108","v":0},{"$f":"+[1]Energía!N108","v":0},{"$f":"+[1]Energía!O108","v":0},{"$f":"+[1]Energía!P108","v":0},{"$f":"+[1]Energía!Q108","v":0},null,{"$f":"+[1]Energía!S108","v":0},{"$f":"+[1]Energía!T108","v":0},{"$f":"+[1]Energía!U108","v":0},{"$f":"+[1]Energía!V108","v":0},{"$f":"+[1]Energía!W108","v":0},null,{"$f":"+[1]Energía!Y108","v":0},{"$f":"+[1]Energía!Z108","v":0},{"$f":"+[1]Energía!AA108","v":0},{"$f":"+[1]Energía!AB108","v":0},{"$f":"+[1]Energía!AC108","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Ep\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Ep\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Ep\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Ep\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Ep\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Ep\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH108:AK108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Efp\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Efp\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Efp\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Efp\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Efp\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Efp\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP108:AS108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AF108*Balance!D$45,IF($D108=\"MT\",AF108*Balance!D$46,AF108*Balance!D$47))","v":0},{"$f":"IF($D108=\"BT\",AG108*Balance!E$45,IF($D108=\"MT\",AG108*Balance!E$46,AG108*Balance!E$47))","v":0},{"$f":"IF($D108=\"BT\",AH108*Balance!F$45,IF($D108=\"MT\",AH108*Balance!F$46,AH108*Balance!F$47))","v":0},{"$f":"IF($D108=\"BT\",AI108*Balance!G$45,IF($D108=\"MT\",AI108*Balance!G$46,AI108*Balance!G$47))","v":0},{"$f":"IF($D108=\"BT\",AJ108*Balance!H$45,IF($D108=\"MT\",AJ108*Balance!H$46,AJ108*Balance!H$47))","v":0},{"$f":"IF($D108=\"BT\",AK108*Balance!I$45,IF($D108=\"MT\",AK108*Balance!I$46,AK108*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX108:BA108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AN108*Balance!D$49,IF($D108=\"MT\",AN108*Balance!D$50,AN108*Balance!D$51))","v":0},{"$f":"IF($D108=\"BT\",AO108*Balance!E$49,IF($D108=\"MT\",AO108*Balance!E$50,AO108*Balance!E$51))","v":0},{"$f":"IF($D108=\"BT\",AP108*Balance!F$49,IF($D108=\"MT\",AP108*Balance!F$50,AP108*Balance!F$51))","v":0},{"$f":"IF($D108=\"BT\",AQ108*Balance!G$49,IF($D108=\"MT\",AQ108*Balance!G$50,AQ108*Balance!G$51))","v":0},{"$f":"IF($D108=\"BT\",AR108*Balance!H$49,IF($D108=\"MT\",AR108*Balance!H$50,AR108*Balance!H$51))","v":0},{"$f":"IF($D108=\"BT\",AS108*Balance!I$49,IF($D108=\"MT\",AS108*Balance!I$50,AS108*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF108:BI108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!E191","v":"Et"},{"$f":"+PremisaCosto!B191","v":"BT"},null,{"$f":"+[1]Energía!F109","v":0},{"$f":"+[1]Energía!G109","v":0},{"$f":"+[1]Energía!H109","v":0},{"$f":"+[1]Energía!I109","v":0},{"$f":"+[1]Energía!J109","v":0},{"$f":"+[1]Energía!K109","v":0},null,{"$f":"+[1]Energía!M109","v":0},{"$f":"+[1]Energía!N109","v":0},{"$f":"+[1]Energía!O109","v":0},{"$f":"+[1]Energía!P109","v":0},{"$f":"+[1]Energía!Q109","v":0},null,{"$f":"+[1]Energía!S109","v":0},{"$f":"+[1]Energía!T109","v":0},{"$f":"+[1]Energía!U109","v":0},{"$f":"+[1]Energía!V109","v":0},{"$f":"+[1]Energía!W109","v":0},null,{"$f":"+[1]Energía!Y109","v":0},{"$f":"+[1]Energía!Z109","v":0},{"$f":"+[1]Energía!AA109","v":0},{"$f":"+[1]Energía!AB109","v":0},{"$f":"+[1]Energía!AC109","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Ep\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Ep\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Ep\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Ep\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Ep\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Ep\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH109:AK109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Efp\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Efp\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Efp\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Efp\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Efp\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Efp\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP109:AS109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AF109*Balance!D$45,IF($D109=\"MT\",AF109*Balance!D$46,AF109*Balance!D$47))","v":0},{"$f":"IF($D109=\"BT\",AG109*Balance!E$45,IF($D109=\"MT\",AG109*Balance!E$46,AG109*Balance!E$47))","v":0},{"$f":"IF($D109=\"BT\",AH109*Balance!F$45,IF($D109=\"MT\",AH109*Balance!F$46,AH109*Balance!F$47))","v":0},{"$f":"IF($D109=\"BT\",AI109*Balance!G$45,IF($D109=\"MT\",AI109*Balance!G$46,AI109*Balance!G$47))","v":0},{"$f":"IF($D109=\"BT\",AJ109*Balance!H$45,IF($D109=\"MT\",AJ109*Balance!H$46,AJ109*Balance!H$47))","v":0},{"$f":"IF($D109=\"BT\",AK109*Balance!I$45,IF($D109=\"MT\",AK109*Balance!I$46,AK109*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX109:BA109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AN109*Balance!D$49,IF($D109=\"MT\",AN109*Balance!D$50,AN109*Balance!D$51))","v":0},{"$f":"IF($D109=\"BT\",AO109*Balance!E$49,IF($D109=\"MT\",AO109*Balance!E$50,AO109*Balance!E$51))","v":0},{"$f":"IF($D109=\"BT\",AP109*Balance!F$49,IF($D109=\"MT\",AP109*Balance!F$50,AP109*Balance!F$51))","v":0},{"$f":"IF($D109=\"BT\",AQ109*Balance!G$49,IF($D109=\"MT\",AQ109*Balance!G$50,AQ109*Balance!G$51))","v":0},{"$f":"IF($D109=\"BT\",AR109*Balance!H$49,IF($D109=\"MT\",AR109*Balance!H$50,AR109*Balance!H$51))","v":0},{"$f":"IF($D109=\"BT\",AS109*Balance!I$49,IF($D109=\"MT\",AS109*Balance!I$50,AS109*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF109:BI109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!E192","v":"Et"},{"$f":"+PremisaCosto!B192","v":"BT"},null,{"$f":"+[1]Energía!F110","v":0},{"$f":"+[1]Energía!G110","v":0},{"$f":"+[1]Energía!H110","v":0},{"$f":"+[1]Energía!I110","v":0},{"$f":"+[1]Energía!J110","v":0},{"$f":"+[1]Energía!K110","v":0},null,{"$f":"+[1]Energía!M110","v":0},{"$f":"+[1]Energía!N110","v":0},{"$f":"+[1]Energía!O110","v":0},{"$f":"+[1]Energía!P110","v":0},{"$f":"+[1]Energía!Q110","v":0},null,{"$f":"+[1]Energía!S110","v":0},{"$f":"+[1]Energía!T110","v":0},{"$f":"+[1]Energía!U110","v":0},{"$f":"+[1]Energía!V110","v":0},{"$f":"+[1]Energía!W110","v":0},null,{"$f":"+[1]Energía!Y110","v":0},{"$f":"+[1]Energía!Z110","v":0},{"$f":"+[1]Energía!AA110","v":0},{"$f":"+[1]Energía!AB110","v":0},{"$f":"+[1]Energía!AC110","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Ep\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Ep\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Ep\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Ep\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Ep\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Ep\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH110:AK110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Efp\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Efp\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Efp\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Efp\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Efp\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Efp\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP110:AS110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AF110*Balance!D$45,IF($D110=\"MT\",AF110*Balance!D$46,AF110*Balance!D$47))","v":0},{"$f":"IF($D110=\"BT\",AG110*Balance!E$45,IF($D110=\"MT\",AG110*Balance!E$46,AG110*Balance!E$47))","v":0},{"$f":"IF($D110=\"BT\",AH110*Balance!F$45,IF($D110=\"MT\",AH110*Balance!F$46,AH110*Balance!F$47))","v":0},{"$f":"IF($D110=\"BT\",AI110*Balance!G$45,IF($D110=\"MT\",AI110*Balance!G$46,AI110*Balance!G$47))","v":0},{"$f":"IF($D110=\"BT\",AJ110*Balance!H$45,IF($D110=\"MT\",AJ110*Balance!H$46,AJ110*Balance!H$47))","v":0},{"$f":"IF($D110=\"BT\",AK110*Balance!I$45,IF($D110=\"MT\",AK110*Balance!I$46,AK110*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX110:BA110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AN110*Balance!D$49,IF($D110=\"MT\",AN110*Balance!D$50,AN110*Balance!D$51))","v":0},{"$f":"IF($D110=\"BT\",AO110*Balance!E$49,IF($D110=\"MT\",AO110*Balance!E$50,AO110*Balance!E$51))","v":0},{"$f":"IF($D110=\"BT\",AP110*Balance!F$49,IF($D110=\"MT\",AP110*Balance!F$50,AP110*Balance!F$51))","v":0},{"$f":"IF($D110=\"BT\",AQ110*Balance!G$49,IF($D110=\"MT\",AQ110*Balance!G$50,AQ110*Balance!G$51))","v":0},{"$f":"IF($D110=\"BT\",AR110*Balance!H$49,IF($D110=\"MT\",AR110*Balance!H$50,AR110*Balance!H$51))","v":0},{"$f":"IF($D110=\"BT\",AS110*Balance!I$49,IF($D110=\"MT\",AS110*Balance!I$50,AS110*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF110:BI110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!E193","v":"Et"},{"$f":"+PremisaCosto!B193","v":"BT"},null,{"$f":"+[1]Energía!F111","v":0},{"$f":"+[1]Energía!G111","v":0},{"$f":"+[1]Energía!H111","v":0},{"$f":"+[1]Energía!I111","v":0},{"$f":"+[1]Energía!J111","v":0},{"$f":"+[1]Energía!K111","v":0},null,{"$f":"+[1]Energía!M111","v":0},{"$f":"+[1]Energía!N111","v":0},{"$f":"+[1]Energía!O111","v":0},{"$f":"+[1]Energía!P111","v":0},{"$f":"+[1]Energía!Q111","v":0},null,{"$f":"+[1]Energía!S111","v":0},{"$f":"+[1]Energía!T111","v":0},{"$f":"+[1]Energía!U111","v":0},{"$f":"+[1]Energía!V111","v":0},{"$f":"+[1]Energía!W111","v":0},null,{"$f":"+[1]Energía!Y111","v":0},{"$f":"+[1]Energía!Z111","v":0},{"$f":"+[1]Energía!AA111","v":0},{"$f":"+[1]Energía!AB111","v":0},{"$f":"+[1]Energía!AC111","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Ep\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Ep\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Ep\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Ep\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Ep\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Ep\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH111:AK111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Efp\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Efp\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Efp\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Efp\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Efp\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Efp\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP111:AS111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AF111*Balance!D$45,IF($D111=\"MT\",AF111*Balance!D$46,AF111*Balance!D$47))","v":0},{"$f":"IF($D111=\"BT\",AG111*Balance!E$45,IF($D111=\"MT\",AG111*Balance!E$46,AG111*Balance!E$47))","v":0},{"$f":"IF($D111=\"BT\",AH111*Balance!F$45,IF($D111=\"MT\",AH111*Balance!F$46,AH111*Balance!F$47))","v":0},{"$f":"IF($D111=\"BT\",AI111*Balance!G$45,IF($D111=\"MT\",AI111*Balance!G$46,AI111*Balance!G$47))","v":0},{"$f":"IF($D111=\"BT\",AJ111*Balance!H$45,IF($D111=\"MT\",AJ111*Balance!H$46,AJ111*Balance!H$47))","v":0},{"$f":"IF($D111=\"BT\",AK111*Balance!I$45,IF($D111=\"MT\",AK111*Balance!I$46,AK111*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX111:BA111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AN111*Balance!D$49,IF($D111=\"MT\",AN111*Balance!D$50,AN111*Balance!D$51))","v":0},{"$f":"IF($D111=\"BT\",AO111*Balance!E$49,IF($D111=\"MT\",AO111*Balance!E$50,AO111*Balance!E$51))","v":0},{"$f":"IF($D111=\"BT\",AP111*Balance!F$49,IF($D111=\"MT\",AP111*Balance!F$50,AP111*Balance!F$51))","v":0},{"$f":"IF($D111=\"BT\",AQ111*Balance!G$49,IF($D111=\"MT\",AQ111*Balance!G$50,AQ111*Balance!G$51))","v":0},{"$f":"IF($D111=\"BT\",AR111*Balance!H$49,IF($D111=\"MT\",AR111*Balance!H$50,AR111*Balance!H$51))","v":0},{"$f":"IF($D111=\"BT\",AS111*Balance!I$49,IF($D111=\"MT\",AS111*Balance!I$50,AS111*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF111:BI111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!E194","v":"Et"},{"$f":"+PremisaCosto!B194","v":"BT"},null,{"$f":"+[1]Energía!F112","v":0},{"$f":"+[1]Energía!G112","v":0},{"$f":"+[1]Energía!H112","v":0},{"$f":"+[1]Energía!I112","v":0},{"$f":"+[1]Energía!J112","v":0},{"$f":"+[1]Energía!K112","v":0},null,{"$f":"+[1]Energía!M112","v":0},{"$f":"+[1]Energía!N112","v":0},{"$f":"+[1]Energía!O112","v":0},{"$f":"+[1]Energía!P112","v":0},{"$f":"+[1]Energía!Q112","v":0},null,{"$f":"+[1]Energía!S112","v":0},{"$f":"+[1]Energía!T112","v":0},{"$f":"+[1]Energía!U112","v":0},{"$f":"+[1]Energía!V112","v":0},{"$f":"+[1]Energía!W112","v":0},null,{"$f":"+[1]Energía!Y112","v":0},{"$f":"+[1]Energía!Z112","v":0},{"$f":"+[1]Energía!AA112","v":0},{"$f":"+[1]Energía!AB112","v":0},{"$f":"+[1]Energía!AC112","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Ep\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Ep\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Ep\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Ep\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Ep\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Ep\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH112:AK112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Efp\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Efp\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Efp\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Efp\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Efp\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Efp\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP112:AS112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AF112*Balance!D$45,IF($D112=\"MT\",AF112*Balance!D$46,AF112*Balance!D$47))","v":0},{"$f":"IF($D112=\"BT\",AG112*Balance!E$45,IF($D112=\"MT\",AG112*Balance!E$46,AG112*Balance!E$47))","v":0},{"$f":"IF($D112=\"BT\",AH112*Balance!F$45,IF($D112=\"MT\",AH112*Balance!F$46,AH112*Balance!F$47))","v":0},{"$f":"IF($D112=\"BT\",AI112*Balance!G$45,IF($D112=\"MT\",AI112*Balance!G$46,AI112*Balance!G$47))","v":0},{"$f":"IF($D112=\"BT\",AJ112*Balance!H$45,IF($D112=\"MT\",AJ112*Balance!H$46,AJ112*Balance!H$47))","v":0},{"$f":"IF($D112=\"BT\",AK112*Balance!I$45,IF($D112=\"MT\",AK112*Balance!I$46,AK112*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX112:BA112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AN112*Balance!D$49,IF($D112=\"MT\",AN112*Balance!D$50,AN112*Balance!D$51))","v":0},{"$f":"IF($D112=\"BT\",AO112*Balance!E$49,IF($D112=\"MT\",AO112*Balance!E$50,AO112*Balance!E$51))","v":0},{"$f":"IF($D112=\"BT\",AP112*Balance!F$49,IF($D112=\"MT\",AP112*Balance!F$50,AP112*Balance!F$51))","v":0},{"$f":"IF($D112=\"BT\",AQ112*Balance!G$49,IF($D112=\"MT\",AQ112*Balance!G$50,AQ112*Balance!G$51))","v":0},{"$f":"IF($D112=\"BT\",AR112*Balance!H$49,IF($D112=\"MT\",AR112*Balance!H$50,AR112*Balance!H$51))","v":0},{"$f":"IF($D112=\"BT\",AS112*Balance!I$49,IF($D112=\"MT\",AS112*Balance!I$50,AS112*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF112:BI112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!E195","v":"Et"},{"$f":"+PremisaCosto!B195","v":"BT"},null,{"$f":"+[1]Energía!F113","v":0},{"$f":"+[1]Energía!G113","v":0},{"$f":"+[1]Energía!H113","v":0},{"$f":"+[1]Energía!I113","v":0},{"$f":"+[1]Energía!J113","v":0},{"$f":"+[1]Energía!K113","v":0},null,{"$f":"+[1]Energía!M113","v":0},{"$f":"+[1]Energía!N113","v":0},{"$f":"+[1]Energía!O113","v":0},{"$f":"+[1]Energía!P113","v":0},{"$f":"+[1]Energía!Q113","v":0},null,{"$f":"+[1]Energía!S113","v":0},{"$f":"+[1]Energía!T113","v":0},{"$f":"+[1]Energía!U113","v":0},{"$f":"+[1]Energía!V113","v":0},{"$f":"+[1]Energía!W113","v":0},null,{"$f":"+[1]Energía!Y113","v":0},{"$f":"+[1]Energía!Z113","v":0},{"$f":"+[1]Energía!AA113","v":0},{"$f":"+[1]Energía!AB113","v":0},{"$f":"+[1]Energía!AC113","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Ep\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Ep\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Ep\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Ep\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Ep\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Ep\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH113:AK113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Efp\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Efp\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Efp\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Efp\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Efp\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Efp\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP113:AS113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AF113*Balance!D$45,IF($D113=\"MT\",AF113*Balance!D$46,AF113*Balance!D$47))","v":0},{"$f":"IF($D113=\"BT\",AG113*Balance!E$45,IF($D113=\"MT\",AG113*Balance!E$46,AG113*Balance!E$47))","v":0},{"$f":"IF($D113=\"BT\",AH113*Balance!F$45,IF($D113=\"MT\",AH113*Balance!F$46,AH113*Balance!F$47))","v":0},{"$f":"IF($D113=\"BT\",AI113*Balance!G$45,IF($D113=\"MT\",AI113*Balance!G$46,AI113*Balance!G$47))","v":0},{"$f":"IF($D113=\"BT\",AJ113*Balance!H$45,IF($D113=\"MT\",AJ113*Balance!H$46,AJ113*Balance!H$47))","v":0},{"$f":"IF($D113=\"BT\",AK113*Balance!I$45,IF($D113=\"MT\",AK113*Balance!I$46,AK113*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX113:BA113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AN113*Balance!D$49,IF($D113=\"MT\",AN113*Balance!D$50,AN113*Balance!D$51))","v":0},{"$f":"IF($D113=\"BT\",AO113*Balance!E$49,IF($D113=\"MT\",AO113*Balance!E$50,AO113*Balance!E$51))","v":0},{"$f":"IF($D113=\"BT\",AP113*Balance!F$49,IF($D113=\"MT\",AP113*Balance!F$50,AP113*Balance!F$51))","v":0},{"$f":"IF($D113=\"BT\",AQ113*Balance!G$49,IF($D113=\"MT\",AQ113*Balance!G$50,AQ113*Balance!G$51))","v":0},{"$f":"IF($D113=\"BT\",AR113*Balance!H$49,IF($D113=\"MT\",AR113*Balance!H$50,AR113*Balance!H$51))","v":0},{"$f":"IF($D113=\"BT\",AS113*Balance!I$49,IF($D113=\"MT\",AS113*Balance!I$50,AS113*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF113:BI113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!E196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,{"$f":"+[1]Energía!F114","v":80011.970147243919},{"$f":"+[1]Energía!G114","v":79784.973242101129},{"$f":"+[1]Energía!H114","v":82889.385619115259},{"$f":"+[1]Energía!I114","v":85014.64714864218},{"$f":"+[1]Energía!J114","v":87306.596143681119},{"$f":"+[1]Energía!K114","v":89726.722294689986},null,{"$f":"+[1]Energía!M114","v":0},{"$f":"+[1]Energía!N114","v":0},{"$f":"+[1]Energía!O114","v":0},{"$f":"+[1]Energía!P114","v":0},{"$f":"+[1]Energía!Q114","v":0},null,{"$f":"+[1]Energía!S114","v":0},{"$f":"+[1]Energía!T114","v":0},{"$f":"+[1]Energía!U114","v":0},{"$f":"+[1]Energía!V114","v":0},{"$f":"+[1]Energía!W114","v":0},null,{"$f":"+[1]Energía!Y114","v":79784.973242101129},{"$f":"+[1]Energía!Z114","v":82889.385619115259},{"$f":"+[1]Energía!AA114","v":85014.64714864218},{"$f":"+[1]Energía!AB114","v":87306.596143681119},{"$f":"+[1]Energía!AC114","v":89726.722294689986},{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":282508.34372277383},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Ep\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Ep\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Ep\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Ep\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Ep\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Ep\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH114:AK114,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Efp\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Efp\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Efp\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Efp\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Efp\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Efp\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP114:AS114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX114:BA114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF114:BI114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!E197","v":"Et"},{"$f":"+PremisaCosto!B197","v":"BT"},null,{"$f":"+[1]Energía!F115","v":80011.970147243919},{"$f":"+[1]Energía!G115","v":79784.973242101129},{"$f":"+[1]Energía!H115","v":82889.385619115259},{"$f":"+[1]Energía!I115","v":85014.64714864218},{"$f":"+[1]Energía!J115","v":87306.596143681119},{"$f":"+[1]Energía!K115","v":89726.722294689986},null,{"$f":"+[1]Energía!M115","v":0},{"$f":"+[1]Energía!N115","v":0},{"$f":"+[1]Energía!O115","v":0},{"$f":"+[1]Energía!P115","v":0},{"$f":"+[1]Energía!Q115","v":0},null,{"$f":"+[1]Energía!S115","v":0},{"$f":"+[1]Energía!T115","v":0},{"$f":"+[1]Energía!U115","v":0},{"$f":"+[1]Energía!V115","v":0},{"$f":"+[1]Energía!W115","v":0},null,{"$f":"+[1]Energía!Y115","v":79784.973242101129},{"$f":"+[1]Energía!Z115","v":82889.385619115259},{"$f":"+[1]Energía!AA115","v":85014.64714864218},{"$f":"+[1]Energía!AB115","v":87306.596143681119},{"$f":"+[1]Energía!AC115","v":89726.722294689986},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":282508.34372277383},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Ep\",F115,\"\"))","v":32735.905215520965},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Ep\",G115,\"\"))","v":32643.032247172654},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Ep\",H115,\"\"))","v":33913.164067909049},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Ep\",I115,\"\"))","v":34782.688463580773},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Ep\",J115,\"\"))","v":35720.410968380107},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Ep\",K115,\"\"))","v":36710.575566792497},{"$f":"+SUMPRODUCT(AH115:AK115,PremisaCosto!$F$84:$I$84)","v":115584.78494759451},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Efp\",F115,\"\"))","v":47276.064931722911},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Efp\",G115,\"\"))","v":47141.940994928431},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Efp\",H115,\"\"))","v":48976.221551206167},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Efp\",I115,\"\"))","v":50231.958685061363},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Efp\",J115,\"\"))","v":51586.185175300961},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Efp\",K115,\"\"))","v":53016.146727897438},{"$f":"+SUMPRODUCT(AP115:AS115,PremisaCosto!$F$84:$I$84)","v":166923.55877517915},null,{"$f":"IF($D115=\"BT\",AF115*Balance!D$45,IF($D115=\"MT\",AF115*Balance!D$46,AF115*Balance!D$47))","v":36652.614210183441},{"$f":"IF($D115=\"BT\",AG115*Balance!E$45,IF($D115=\"MT\",AG115*Balance!E$46,AG115*Balance!E$47))","v":36548.62939421412},{"$f":"IF($D115=\"BT\",AH115*Balance!F$45,IF($D115=\"MT\",AH115*Balance!F$46,AH115*Balance!F$47))","v":36375.508780132513},{"$f":"IF($D115=\"BT\",AI115*Balance!G$45,IF($D115=\"MT\",AI115*Balance!G$46,AI115*Balance!G$47))","v":38064.640554677317},{"$f":"IF($D115=\"BT\",AJ115*Balance!H$45,IF($D115=\"MT\",AJ115*Balance!H$46,AJ115*Balance!H$47))","v":39091.930619396859},{"$f":"IF($D115=\"BT\",AK115*Balance!I$45,IF($D115=\"MT\",AK115*Balance!I$46,AK115*Balance!I$47))","v":40176.596869033325},{"$f":"+SUMPRODUCT(AX115:BA115,PremisaCosto!$F$84:$I$84)","v":125791.46379318327},null,{"$f":"IF($D115=\"BT\",AN115*Balance!D$49,IF($D115=\"MT\",AN115*Balance!D$50,AN115*Balance!D$51))","v":52932.44093633494},{"$f":"IF($D115=\"BT\",AO115*Balance!E$49,IF($D115=\"MT\",AO115*Balance!E$50,AO115*Balance!E$51))","v":52782.26965256215},{"$f":"IF($D115=\"BT\",AP115*Balance!F$49,IF($D115=\"MT\",AP115*Balance!F$50,AP115*Balance!F$51))","v":52532.254834323321},{"$f":"IF($D115=\"BT\",AQ115*Balance!G$49,IF($D115=\"MT\",AQ115*Balance!G$50,AQ115*Balance!G$51))","v":54971.640668497683},{"$f":"IF($D115=\"BT\",AR115*Balance!H$49,IF($D115=\"MT\",AR115*Balance!H$50,AR115*Balance!H$51))","v":56455.217538715668},{"$f":"IF($D115=\"BT\",AS115*Balance!I$49,IF($D115=\"MT\",AS115*Balance!I$50,AS115*Balance!I$51))","v":58021.655115726651},{"$f":"+SUMPRODUCT(BF115:BI115,PremisaCosto!$F$84:$I$84)","v":181663.69223611412}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!E198","v":"Et"},{"$f":"+PremisaCosto!B198","v":"BT"},null,{"$f":"+[1]Energía!F116","v":0},{"$f":"+[1]Energía!G116","v":0},{"$f":"+[1]Energía!H116","v":0},{"$f":"+[1]Energía!I116","v":0},{"$f":"+[1]Energía!J116","v":0},{"$f":"+[1]Energía!K116","v":0},null,{"$f":"+[1]Energía!M116","v":0},{"$f":"+[1]Energía!N116","v":0},{"$f":"+[1]Energía!O116","v":0},{"$f":"+[1]Energía!P116","v":0},{"$f":"+[1]Energía!Q116","v":0},null,{"$f":"+[1]Energía!S116","v":0},{"$f":"+[1]Energía!T116","v":0},{"$f":"+[1]Energía!U116","v":0},{"$f":"+[1]Energía!V116","v":0},{"$f":"+[1]Energía!W116","v":0},null,{"$f":"+[1]Energía!Y116","v":0},{"$f":"+[1]Energía!Z116","v":0},{"$f":"+[1]Energía!AA116","v":0},{"$f":"+[1]Energía!AB116","v":0},{"$f":"+[1]Energía!AC116","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Ep\",F116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Ep\",G116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Ep\",H116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Ep\",I116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Ep\",J116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Ep\",K116,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH116:AK116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Efp\",F116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Efp\",G116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Efp\",H116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Efp\",I116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Efp\",J116,\"\"))","v":0},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Efp\",K116,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP116:AS116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D116=\"BT\",AF116*Balance!D$45,IF($D116=\"MT\",AF116*Balance!D$46,AF116*Balance!D$47))","v":0},{"$f":"IF($D116=\"BT\",AG116*Balance!E$45,IF($D116=\"MT\",AG116*Balance!E$46,AG116*Balance!E$47))","v":0},{"$f":"IF($D116=\"BT\",AH116*Balance!F$45,IF($D116=\"MT\",AH116*Balance!F$46,AH116*Balance!F$47))","v":0},{"$f":"IF($D116=\"BT\",AI116*Balance!G$45,IF($D116=\"MT\",AI116*Balance!G$46,AI116*Balance!G$47))","v":0},{"$f":"IF($D116=\"BT\",AJ116*Balance!H$45,IF($D116=\"MT\",AJ116*Balance!H$46,AJ116*Balance!H$47))","v":0},{"$f":"IF($D116=\"BT\",AK116*Balance!I$45,IF($D116=\"MT\",AK116*Balance!I$46,AK116*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX116:BA116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D116=\"BT\",AN116*Balance!D$49,IF($D116=\"MT\",AN116*Balance!D$50,AN116*Balance!D$51))","v":0},{"$f":"IF($D116=\"BT\",AO116*Balance!E$49,IF($D116=\"MT\",AO116*Balance!E$50,AO116*Balance!E$51))","v":0},{"$f":"IF($D116=\"BT\",AP116*Balance!F$49,IF($D116=\"MT\",AP116*Balance!F$50,AP116*Balance!F$51))","v":0},{"$f":"IF($D116=\"BT\",AQ116*Balance!G$49,IF($D116=\"MT\",AQ116*Balance!G$50,AQ116*Balance!G$51))","v":0},{"$f":"IF($D116=\"BT\",AR116*Balance!H$49,IF($D116=\"MT\",AR116*Balance!H$50,AR116*Balance!H$51))","v":0},{"$f":"IF($D116=\"BT\",AS116*Balance!I$49,IF($D116=\"MT\",AS116*Balance!I$50,AS116*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF116:BI116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!E199","v":"Et"},{"$f":"+PremisaCosto!B199","v":"BT"},null,{"$f":"+[1]Energía!F117","v":0},{"$f":"+[1]Energía!G117","v":0},{"$f":"+[1]Energía!H117","v":0},{"$f":"+[1]Energía!I117","v":0},{"$f":"+[1]Energía!J117","v":0},{"$f":"+[1]Energía!K117","v":0},null,{"$f":"+[1]Energía!M117","v":0},{"$f":"+[1]Energía!N117","v":0},{"$f":"+[1]Energía!O117","v":0},{"$f":"+[1]Energía!P117","v":0},{"$f":"+[1]Energía!Q117","v":0},null,{"$f":"+[1]Energía!S117","v":0},{"$f":"+[1]Energía!T117","v":0},{"$f":"+[1]Energía!U117","v":0},{"$f":"+[1]Energía!V117","v":0},{"$f":"+[1]Energía!W117","v":0},null,{"$f":"+[1]Energía!Y117","v":0},{"$f":"+[1]Energía!Z117","v":0},{"$f":"+[1]Energía!AA117","v":0},{"$f":"+[1]Energía!AB117","v":0},{"$f":"+[1]Energía!AC117","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Ep\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Ep\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Ep\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Ep\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Ep\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Ep\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH117:AK117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Efp\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Efp\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Efp\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Efp\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Efp\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Efp\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP117:AS117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AF117*Balance!D$45,IF($D117=\"MT\",AF117*Balance!D$46,AF117*Balance!D$47))","v":0},{"$f":"IF($D117=\"BT\",AG117*Balance!E$45,IF($D117=\"MT\",AG117*Balance!E$46,AG117*Balance!E$47))","v":0},{"$f":"IF($D117=\"BT\",AH117*Balance!F$45,IF($D117=\"MT\",AH117*Balance!F$46,AH117*Balance!F$47))","v":0},{"$f":"IF($D117=\"BT\",AI117*Balance!G$45,IF($D117=\"MT\",AI117*Balance!G$46,AI117*Balance!G$47))","v":0},{"$f":"IF($D117=\"BT\",AJ117*Balance!H$45,IF($D117=\"MT\",AJ117*Balance!H$46,AJ117*Balance!H$47))","v":0},{"$f":"IF($D117=\"BT\",AK117*Balance!I$45,IF($D117=\"MT\",AK117*Balance!I$46,AK117*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX117:BA117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AN117*Balance!D$49,IF($D117=\"MT\",AN117*Balance!D$50,AN117*Balance!D$51))","v":0},{"$f":"IF($D117=\"BT\",AO117*Balance!E$49,IF($D117=\"MT\",AO117*Balance!E$50,AO117*Balance!E$51))","v":0},{"$f":"IF($D117=\"BT\",AP117*Balance!F$49,IF($D117=\"MT\",AP117*Balance!F$50,AP117*Balance!F$51))","v":0},{"$f":"IF($D117=\"BT\",AQ117*Balance!G$49,IF($D117=\"MT\",AQ117*Balance!G$50,AQ117*Balance!G$51))","v":0},{"$f":"IF($D117=\"BT\",AR117*Balance!H$49,IF($D117=\"MT\",AR117*Balance!H$50,AR117*Balance!H$51))","v":0},{"$f":"IF($D117=\"BT\",AS117*Balance!I$49,IF($D117=\"MT\",AS117*Balance!I$50,AS117*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF117:BI117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!E200","v":"Et"},{"$f":"+PremisaCosto!B200","v":"BT"},null,{"$f":"+[1]Energía!F118","v":0},{"$f":"+[1]Energía!G118","v":0},{"$f":"+[1]Energía!H118","v":0},{"$f":"+[1]Energía!I118","v":0},{"$f":"+[1]Energía!J118","v":0},{"$f":"+[1]Energía!K118","v":0},null,{"$f":"+[1]Energía!M118","v":0},{"$f":"+[1]Energía!N118","v":0},{"$f":"+[1]Energía!O118","v":0},{"$f":"+[1]Energía!P118","v":0},{"$f":"+[1]Energía!Q118","v":0},null,{"$f":"+[1]Energía!S118","v":0},{"$f":"+[1]Energía!T118","v":0},{"$f":"+[1]Energía!U118","v":0},{"$f":"+[1]Energía!V118","v":0},{"$f":"+[1]Energía!W118","v":0},null,{"$f":"+[1]Energía!Y118","v":0},{"$f":"+[1]Energía!Z118","v":0},{"$f":"+[1]Energía!AA118","v":0},{"$f":"+[1]Energía!AB118","v":0},{"$f":"+[1]Energía!AC118","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Ep\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Ep\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Ep\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Ep\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Ep\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Ep\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH118:AK118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Efp\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Efp\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Efp\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Efp\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Efp\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Efp\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP118:AS118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AF118*Balance!D$45,IF($D118=\"MT\",AF118*Balance!D$46,AF118*Balance!D$47))","v":0},{"$f":"IF($D118=\"BT\",AG118*Balance!E$45,IF($D118=\"MT\",AG118*Balance!E$46,AG118*Balance!E$47))","v":0},{"$f":"IF($D118=\"BT\",AH118*Balance!F$45,IF($D118=\"MT\",AH118*Balance!F$46,AH118*Balance!F$47))","v":0},{"$f":"IF($D118=\"BT\",AI118*Balance!G$45,IF($D118=\"MT\",AI118*Balance!G$46,AI118*Balance!G$47))","v":0},{"$f":"IF($D118=\"BT\",AJ118*Balance!H$45,IF($D118=\"MT\",AJ118*Balance!H$46,AJ118*Balance!H$47))","v":0},{"$f":"IF($D118=\"BT\",AK118*Balance!I$45,IF($D118=\"MT\",AK118*Balance!I$46,AK118*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX118:BA118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AN118*Balance!D$49,IF($D118=\"MT\",AN118*Balance!D$50,AN118*Balance!D$51))","v":0},{"$f":"IF($D118=\"BT\",AO118*Balance!E$49,IF($D118=\"MT\",AO118*Balance!E$50,AO118*Balance!E$51))","v":0},{"$f":"IF($D118=\"BT\",AP118*Balance!F$49,IF($D118=\"MT\",AP118*Balance!F$50,AP118*Balance!F$51))","v":0},{"$f":"IF($D118=\"BT\",AQ118*Balance!G$49,IF($D118=\"MT\",AQ118*Balance!G$50,AQ118*Balance!G$51))","v":0},{"$f":"IF($D118=\"BT\",AR118*Balance!H$49,IF($D118=\"MT\",AR118*Balance!H$50,AR118*Balance!H$51))","v":0},{"$f":"IF($D118=\"BT\",AS118*Balance!I$49,IF($D118=\"MT\",AS118*Balance!I$50,AS118*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF118:BI118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!E201","v":"Et"},{"$f":"+PremisaCosto!B201","v":"BT"},null,{"$f":"+[1]Energía!F119","v":0},{"$f":"+[1]Energía!G119","v":0},{"$f":"+[1]Energía!H119","v":0},{"$f":"+[1]Energía!I119","v":0},{"$f":"+[1]Energía!J119","v":0},{"$f":"+[1]Energía!K119","v":0},null,{"$f":"+[1]Energía!M119","v":0},{"$f":"+[1]Energía!N119","v":0},{"$f":"+[1]Energía!O119","v":0},{"$f":"+[1]Energía!P119","v":0},{"$f":"+[1]Energía!Q119","v":0},null,{"$f":"+[1]Energía!S119","v":0},{"$f":"+[1]Energía!T119","v":0},{"$f":"+[1]Energía!U119","v":0},{"$f":"+[1]Energía!V119","v":0},{"$f":"+[1]Energía!W119","v":0},null,{"$f":"+[1]Energía!Y119","v":0},{"$f":"+[1]Energía!Z119","v":0},{"$f":"+[1]Energía!AA119","v":0},{"$f":"+[1]Energía!AB119","v":0},{"$f":"+[1]Energía!AC119","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Ep\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Ep\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Ep\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Ep\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Ep\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Ep\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH119:AK119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Efp\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Efp\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Efp\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Efp\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Efp\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Efp\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP119:AS119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AF119*Balance!D$45,IF($D119=\"MT\",AF119*Balance!D$46,AF119*Balance!D$47))","v":0},{"$f":"IF($D119=\"BT\",AG119*Balance!E$45,IF($D119=\"MT\",AG119*Balance!E$46,AG119*Balance!E$47))","v":0},{"$f":"IF($D119=\"BT\",AH119*Balance!F$45,IF($D119=\"MT\",AH119*Balance!F$46,AH119*Balance!F$47))","v":0},{"$f":"IF($D119=\"BT\",AI119*Balance!G$45,IF($D119=\"MT\",AI119*Balance!G$46,AI119*Balance!G$47))","v":0},{"$f":"IF($D119=\"BT\",AJ119*Balance!H$45,IF($D119=\"MT\",AJ119*Balance!H$46,AJ119*Balance!H$47))","v":0},{"$f":"IF($D119=\"BT\",AK119*Balance!I$45,IF($D119=\"MT\",AK119*Balance!I$46,AK119*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX119:BA119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AN119*Balance!D$49,IF($D119=\"MT\",AN119*Balance!D$50,AN119*Balance!D$51))","v":0},{"$f":"IF($D119=\"BT\",AO119*Balance!E$49,IF($D119=\"MT\",AO119*Balance!E$50,AO119*Balance!E$51))","v":0},{"$f":"IF($D119=\"BT\",AP119*Balance!F$49,IF($D119=\"MT\",AP119*Balance!F$50,AP119*Balance!F$51))","v":0},{"$f":"IF($D119=\"BT\",AQ119*Balance!G$49,IF($D119=\"MT\",AQ119*Balance!G$50,AQ119*Balance!G$51))","v":0},{"$f":"IF($D119=\"BT\",AR119*Balance!H$49,IF($D119=\"MT\",AR119*Balance!H$50,AR119*Balance!H$51))","v":0},{"$f":"IF($D119=\"BT\",AS119*Balance!I$49,IF($D119=\"MT\",AS119*Balance!I$50,AS119*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF119:BI119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!E202","v":"Et"},{"$f":"+PremisaCosto!B202","v":"BT"},null,{"$f":"+[1]Energía!F120","v":0},{"$f":"+[1]Energía!G120","v":0},{"$f":"+[1]Energía!H120","v":0},{"$f":"+[1]Energía!I120","v":0},{"$f":"+[1]Energía!J120","v":0},{"$f":"+[1]Energía!K120","v":0},null,{"$f":"+[1]Energía!M120","v":0},{"$f":"+[1]Energía!N120","v":0},{"$f":"+[1]Energía!O120","v":0},{"$f":"+[1]Energía!P120","v":0},{"$f":"+[1]Energía!Q120","v":0},null,{"$f":"+[1]Energía!S120","v":0},{"$f":"+[1]Energía!T120","v":0},{"$f":"+[1]Energía!U120","v":0},{"$f":"+[1]Energía!V120","v":0},{"$f":"+[1]Energía!W120","v":0},null,{"$f":"+[1]Energía!Y120","v":0},{"$f":"+[1]Energía!Z120","v":0},{"$f":"+[1]Energía!AA120","v":0},{"$f":"+[1]Energía!AB120","v":0},{"$f":"+[1]Energía!AC120","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Ep\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Ep\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Ep\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Ep\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Ep\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Ep\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH120:AK120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Efp\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Efp\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Efp\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Efp\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Efp\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Efp\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP120:AS120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AF120*Balance!D$45,IF($D120=\"MT\",AF120*Balance!D$46,AF120*Balance!D$47))","v":0},{"$f":"IF($D120=\"BT\",AG120*Balance!E$45,IF($D120=\"MT\",AG120*Balance!E$46,AG120*Balance!E$47))","v":0},{"$f":"IF($D120=\"BT\",AH120*Balance!F$45,IF($D120=\"MT\",AH120*Balance!F$46,AH120*Balance!F$47))","v":0},{"$f":"IF($D120=\"BT\",AI120*Balance!G$45,IF($D120=\"MT\",AI120*Balance!G$46,AI120*Balance!G$47))","v":0},{"$f":"IF($D120=\"BT\",AJ120*Balance!H$45,IF($D120=\"MT\",AJ120*Balance!H$46,AJ120*Balance!H$47))","v":0},{"$f":"IF($D120=\"BT\",AK120*Balance!I$45,IF($D120=\"MT\",AK120*Balance!I$46,AK120*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX120:BA120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AN120*Balance!D$49,IF($D120=\"MT\",AN120*Balance!D$50,AN120*Balance!D$51))","v":0},{"$f":"IF($D120=\"BT\",AO120*Balance!E$49,IF($D120=\"MT\",AO120*Balance!E$50,AO120*Balance!E$51))","v":0},{"$f":"IF($D120=\"BT\",AP120*Balance!F$49,IF($D120=\"MT\",AP120*Balance!F$50,AP120*Balance!F$51))","v":0},{"$f":"IF($D120=\"BT\",AQ120*Balance!G$49,IF($D120=\"MT\",AQ120*Balance!G$50,AQ120*Balance!G$51))","v":0},{"$f":"IF($D120=\"BT\",AR120*Balance!H$49,IF($D120=\"MT\",AR120*Balance!H$50,AR120*Balance!H$51))","v":0},{"$f":"IF($D120=\"BT\",AS120*Balance!I$49,IF($D120=\"MT\",AS120*Balance!I$50,AS120*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF120:BI120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!E203","v":"Et"},{"$f":"+PremisaCosto!B203","v":"BT"},null,{"$f":"+[1]Energía!F121","v":0},{"$f":"+[1]Energía!G121","v":0},{"$f":"+[1]Energía!H121","v":0},{"$f":"+[1]Energía!I121","v":0},{"$f":"+[1]Energía!J121","v":0},{"$f":"+[1]Energía!K121","v":0},null,{"$f":"+[1]Energía!M121","v":0},{"$f":"+[1]Energía!N121","v":0},{"$f":"+[1]Energía!O121","v":0},{"$f":"+[1]Energía!P121","v":0},{"$f":"+[1]Energía!Q121","v":0},null,{"$f":"+[1]Energía!S121","v":0},{"$f":"+[1]Energía!T121","v":0},{"$f":"+[1]Energía!U121","v":0},{"$f":"+[1]Energía!V121","v":0},{"$f":"+[1]Energía!W121","v":0},null,{"$f":"+[1]Energía!Y121","v":0},{"$f":"+[1]Energía!Z121","v":0},{"$f":"+[1]Energía!AA121","v":0},{"$f":"+[1]Energía!AB121","v":0},{"$f":"+[1]Energía!AC121","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Ep\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Ep\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Ep\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Ep\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Ep\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Ep\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH121:AK121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Efp\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Efp\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Efp\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Efp\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Efp\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Efp\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP121:AS121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AF121*Balance!D$45,IF($D121=\"MT\",AF121*Balance!D$46,AF121*Balance!D$47))","v":0},{"$f":"IF($D121=\"BT\",AG121*Balance!E$45,IF($D121=\"MT\",AG121*Balance!E$46,AG121*Balance!E$47))","v":0},{"$f":"IF($D121=\"BT\",AH121*Balance!F$45,IF($D121=\"MT\",AH121*Balance!F$46,AH121*Balance!F$47))","v":0},{"$f":"IF($D121=\"BT\",AI121*Balance!G$45,IF($D121=\"MT\",AI121*Balance!G$46,AI121*Balance!G$47))","v":0},{"$f":"IF($D121=\"BT\",AJ121*Balance!H$45,IF($D121=\"MT\",AJ121*Balance!H$46,AJ121*Balance!H$47))","v":0},{"$f":"IF($D121=\"BT\",AK121*Balance!I$45,IF($D121=\"MT\",AK121*Balance!I$46,AK121*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX121:BA121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AN121*Balance!D$49,IF($D121=\"MT\",AN121*Balance!D$50,AN121*Balance!D$51))","v":0},{"$f":"IF($D121=\"BT\",AO121*Balance!E$49,IF($D121=\"MT\",AO121*Balance!E$50,AO121*Balance!E$51))","v":0},{"$f":"IF($D121=\"BT\",AP121*Balance!F$49,IF($D121=\"MT\",AP121*Balance!F$50,AP121*Balance!F$51))","v":0},{"$f":"IF($D121=\"BT\",AQ121*Balance!G$49,IF($D121=\"MT\",AQ121*Balance!G$50,AQ121*Balance!G$51))","v":0},{"$f":"IF($D121=\"BT\",AR121*Balance!H$49,IF($D121=\"MT\",AR121*Balance!H$50,AR121*Balance!H$51))","v":0},{"$f":"IF($D121=\"BT\",AS121*Balance!I$49,IF($D121=\"MT\",AS121*Balance!I$50,AS121*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF121:BI121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!E204","v":"Et"},{"$f":"+PremisaCosto!B204","v":"BT"},null,{"$f":"+[1]Energía!F122","v":0},{"$f":"+[1]Energía!G122","v":0},{"$f":"+[1]Energía!H122","v":0},{"$f":"+[1]Energía!I122","v":0},{"$f":"+[1]Energía!J122","v":0},{"$f":"+[1]Energía!K122","v":0},null,{"$f":"+[1]Energía!M122","v":0},{"$f":"+[1]Energía!N122","v":0},{"$f":"+[1]Energía!O122","v":0},{"$f":"+[1]Energía!P122","v":0},{"$f":"+[1]Energía!Q122","v":0},null,{"$f":"+[1]Energía!S122","v":0},{"$f":"+[1]Energía!T122","v":0},{"$f":"+[1]Energía!U122","v":0},{"$f":"+[1]Energía!V122","v":0},{"$f":"+[1]Energía!W122","v":0},null,{"$f":"+[1]Energía!Y122","v":0},{"$f":"+[1]Energía!Z122","v":0},{"$f":"+[1]Energía!AA122","v":0},{"$f":"+[1]Energía!AB122","v":0},{"$f":"+[1]Energía!AC122","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Ep\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Ep\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Ep\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Ep\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Ep\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Ep\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH122:AK122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Efp\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Efp\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Efp\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Efp\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Efp\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Efp\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP122:AS122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AF122*Balance!D$45,IF($D122=\"MT\",AF122*Balance!D$46,AF122*Balance!D$47))","v":0},{"$f":"IF($D122=\"BT\",AG122*Balance!E$45,IF($D122=\"MT\",AG122*Balance!E$46,AG122*Balance!E$47))","v":0},{"$f":"IF($D122=\"BT\",AH122*Balance!F$45,IF($D122=\"MT\",AH122*Balance!F$46,AH122*Balance!F$47))","v":0},{"$f":"IF($D122=\"BT\",AI122*Balance!G$45,IF($D122=\"MT\",AI122*Balance!G$46,AI122*Balance!G$47))","v":0},{"$f":"IF($D122=\"BT\",AJ122*Balance!H$45,IF($D122=\"MT\",AJ122*Balance!H$46,AJ122*Balance!H$47))","v":0},{"$f":"IF($D122=\"BT\",AK122*Balance!I$45,IF($D122=\"MT\",AK122*Balance!I$46,AK122*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX122:BA122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AN122*Balance!D$49,IF($D122=\"MT\",AN122*Balance!D$50,AN122*Balance!D$51))","v":0},{"$f":"IF($D122=\"BT\",AO122*Balance!E$49,IF($D122=\"MT\",AO122*Balance!E$50,AO122*Balance!E$51))","v":0},{"$f":"IF($D122=\"BT\",AP122*Balance!F$49,IF($D122=\"MT\",AP122*Balance!F$50,AP122*Balance!F$51))","v":0},{"$f":"IF($D122=\"BT\",AQ122*Balance!G$49,IF($D122=\"MT\",AQ122*Balance!G$50,AQ122*Balance!G$51))","v":0},{"$f":"IF($D122=\"BT\",AR122*Balance!H$49,IF($D122=\"MT\",AR122*Balance!H$50,AR122*Balance!H$51))","v":0},{"$f":"IF($D122=\"BT\",AS122*Balance!I$49,IF($D122=\"MT\",AS122*Balance!I$50,AS122*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF122:BI122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!E205","v":"Et"},{"$f":"+PremisaCosto!B205","v":"BT"},null,{"$f":"+[1]Energía!F123","v":0},{"$f":"+[1]Energía!G123","v":0},{"$f":"+[1]Energía!H123","v":0},{"$f":"+[1]Energía!I123","v":0},{"$f":"+[1]Energía!J123","v":0},{"$f":"+[1]Energía!K123","v":0},null,{"$f":"+[1]Energía!M123","v":0},{"$f":"+[1]Energía!N123","v":0},{"$f":"+[1]Energía!O123","v":0},{"$f":"+[1]Energía!P123","v":0},{"$f":"+[1]Energía!Q123","v":0},null,{"$f":"+[1]Energía!S123","v":0},{"$f":"+[1]Energía!T123","v":0},{"$f":"+[1]Energía!U123","v":0},{"$f":"+[1]Energía!V123","v":0},{"$f":"+[1]Energía!W123","v":0},null,{"$f":"+[1]Energía!Y123","v":0},{"$f":"+[1]Energía!Z123","v":0},{"$f":"+[1]Energía!AA123","v":0},{"$f":"+[1]Energía!AB123","v":0},{"$f":"+[1]Energía!AC123","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Ep\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Ep\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Ep\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Ep\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Ep\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Ep\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH123:AK123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Efp\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Efp\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Efp\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Efp\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Efp\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Efp\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP123:AS123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AF123*Balance!D$45,IF($D123=\"MT\",AF123*Balance!D$46,AF123*Balance!D$47))","v":0},{"$f":"IF($D123=\"BT\",AG123*Balance!E$45,IF($D123=\"MT\",AG123*Balance!E$46,AG123*Balance!E$47))","v":0},{"$f":"IF($D123=\"BT\",AH123*Balance!F$45,IF($D123=\"MT\",AH123*Balance!F$46,AH123*Balance!F$47))","v":0},{"$f":"IF($D123=\"BT\",AI123*Balance!G$45,IF($D123=\"MT\",AI123*Balance!G$46,AI123*Balance!G$47))","v":0},{"$f":"IF($D123=\"BT\",AJ123*Balance!H$45,IF($D123=\"MT\",AJ123*Balance!H$46,AJ123*Balance!H$47))","v":0},{"$f":"IF($D123=\"BT\",AK123*Balance!I$45,IF($D123=\"MT\",AK123*Balance!I$46,AK123*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX123:BA123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AN123*Balance!D$49,IF($D123=\"MT\",AN123*Balance!D$50,AN123*Balance!D$51))","v":0},{"$f":"IF($D123=\"BT\",AO123*Balance!E$49,IF($D123=\"MT\",AO123*Balance!E$50,AO123*Balance!E$51))","v":0},{"$f":"IF($D123=\"BT\",AP123*Balance!F$49,IF($D123=\"MT\",AP123*Balance!F$50,AP123*Balance!F$51))","v":0},{"$f":"IF($D123=\"BT\",AQ123*Balance!G$49,IF($D123=\"MT\",AQ123*Balance!G$50,AQ123*Balance!G$51))","v":0},{"$f":"IF($D123=\"BT\",AR123*Balance!H$49,IF($D123=\"MT\",AR123*Balance!H$50,AR123*Balance!H$51))","v":0},{"$f":"IF($D123=\"BT\",AS123*Balance!I$49,IF($D123=\"MT\",AS123*Balance!I$50,AS123*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF123:BI123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!E206","v":"Et"},{"$f":"+PremisaCosto!B206","v":"BT"},null,{"$f":"+[1]Energía!F124","v":0},{"$f":"+[1]Energía!G124","v":0},{"$f":"+[1]Energía!H124","v":0},{"$f":"+[1]Energía!I124","v":0},{"$f":"+[1]Energía!J124","v":0},{"$f":"+[1]Energía!K124","v":0},null,{"$f":"+[1]Energía!M124","v":0},{"$f":"+[1]Energía!N124","v":0},{"$f":"+[1]Energía!O124","v":0},{"$f":"+[1]Energía!P124","v":0},{"$f":"+[1]Energía!Q124","v":0},null,{"$f":"+[1]Energía!S124","v":0},{"$f":"+[1]Energía!T124","v":0},{"$f":"+[1]Energía!U124","v":0},{"$f":"+[1]Energía!V124","v":0},{"$f":"+[1]Energía!W124","v":0},null,{"$f":"+[1]Energía!Y124","v":0},{"$f":"+[1]Energía!Z124","v":0},{"$f":"+[1]Energía!AA124","v":0},{"$f":"+[1]Energía!AB124","v":0},{"$f":"+[1]Energía!AC124","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Ep\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Ep\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Ep\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Ep\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Ep\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Ep\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH124:AK124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Efp\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Efp\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Efp\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Efp\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Efp\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Efp\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP124:AS124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AF124*Balance!D$45,IF($D124=\"MT\",AF124*Balance!D$46,AF124*Balance!D$47))","v":0},{"$f":"IF($D124=\"BT\",AG124*Balance!E$45,IF($D124=\"MT\",AG124*Balance!E$46,AG124*Balance!E$47))","v":0},{"$f":"IF($D124=\"BT\",AH124*Balance!F$45,IF($D124=\"MT\",AH124*Balance!F$46,AH124*Balance!F$47))","v":0},{"$f":"IF($D124=\"BT\",AI124*Balance!G$45,IF($D124=\"MT\",AI124*Balance!G$46,AI124*Balance!G$47))","v":0},{"$f":"IF($D124=\"BT\",AJ124*Balance!H$45,IF($D124=\"MT\",AJ124*Balance!H$46,AJ124*Balance!H$47))","v":0},{"$f":"IF($D124=\"BT\",AK124*Balance!I$45,IF($D124=\"MT\",AK124*Balance!I$46,AK124*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX124:BA124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AN124*Balance!D$49,IF($D124=\"MT\",AN124*Balance!D$50,AN124*Balance!D$51))","v":0},{"$f":"IF($D124=\"BT\",AO124*Balance!E$49,IF($D124=\"MT\",AO124*Balance!E$50,AO124*Balance!E$51))","v":0},{"$f":"IF($D124=\"BT\",AP124*Balance!F$49,IF($D124=\"MT\",AP124*Balance!F$50,AP124*Balance!F$51))","v":0},{"$f":"IF($D124=\"BT\",AQ124*Balance!G$49,IF($D124=\"MT\",AQ124*Balance!G$50,AQ124*Balance!G$51))","v":0},{"$f":"IF($D124=\"BT\",AR124*Balance!H$49,IF($D124=\"MT\",AR124*Balance!H$50,AR124*Balance!H$51))","v":0},{"$f":"IF($D124=\"BT\",AS124*Balance!I$49,IF($D124=\"MT\",AS124*Balance!I$50,AS124*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF124:BI124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!E207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,{"$f":"+[1]Energía!F125","v":0},{"$f":"+[1]Energía!G125","v":0},{"$f":"+[1]Energía!H125","v":0},{"$f":"+[1]Energía!I125","v":0},{"$f":"+[1]Energía!J125","v":0},{"$f":"+[1]Energía!K125","v":0},null,{"$f":"+[1]Energía!M125","v":0},{"$f":"+[1]Energía!N125","v":0},{"$f":"+[1]Energía!O125","v":0},{"$f":"+[1]Energía!P125","v":0},{"$f":"+[1]Energía!Q125","v":0},null,{"$f":"+[1]Energía!S125","v":0},{"$f":"+[1]Energía!T125","v":0},{"$f":"+[1]Energía!U125","v":0},{"$f":"+[1]Energía!V125","v":0},{"$f":"+[1]Energía!W125","v":0},null,{"$f":"+[1]Energía!Y125","v":0},{"$f":"+[1]Energía!Z125","v":0},{"$f":"+[1]Energía!AA125","v":0},{"$f":"+[1]Energía!AB125","v":0},{"$f":"+[1]Energía!AC125","v":0},{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Ep\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Ep\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Ep\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Ep\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Ep\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Ep\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH125:AK125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Efp\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Efp\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Efp\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Efp\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Efp\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Efp\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP125:AS125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX125:BA125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF125:BI125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!E208","v":"Et"},{"$f":"+PremisaCosto!B208","v":"BT"},null,{"$f":"+[1]Energía!F126","v":0},{"$f":"+[1]Energía!G126","v":0},{"$f":"+[1]Energía!H126","v":0},{"$f":"+[1]Energía!I126","v":0},{"$f":"+[1]Energía!J126","v":0},{"$f":"+[1]Energía!K126","v":0},null,{"$f":"+[1]Energía!M126","v":0},{"$f":"+[1]Energía!N126","v":0},{"$f":"+[1]Energía!O126","v":0},{"$f":"+[1]Energía!P126","v":0},{"$f":"+[1]Energía!Q126","v":0},null,{"$f":"+[1]Energía!S126","v":0},{"$f":"+[1]Energía!T126","v":0},{"$f":"+[1]Energía!U126","v":0},{"$f":"+[1]Energía!V126","v":0},{"$f":"+[1]Energía!W126","v":0},null,{"$f":"+[1]Energía!Y126","v":0},{"$f":"+[1]Energía!Z126","v":0},{"$f":"+[1]Energía!AA126","v":0},{"$f":"+[1]Energía!AB126","v":0},{"$f":"+[1]Energía!AC126","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Ep\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Ep\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Ep\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Ep\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Ep\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Ep\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH126:AK126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Efp\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Efp\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Efp\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Efp\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Efp\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Efp\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP126:AS126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AF126*Balance!D$45,IF($D126=\"MT\",AF126*Balance!D$46,AF126*Balance!D$47))","v":0},{"$f":"IF($D126=\"BT\",AG126*Balance!E$45,IF($D126=\"MT\",AG126*Balance!E$46,AG126*Balance!E$47))","v":0},{"$f":"IF($D126=\"BT\",AH126*Balance!F$45,IF($D126=\"MT\",AH126*Balance!F$46,AH126*Balance!F$47))","v":0},{"$f":"IF($D126=\"BT\",AI126*Balance!G$45,IF($D126=\"MT\",AI126*Balance!G$46,AI126*Balance!G$47))","v":0},{"$f":"IF($D126=\"BT\",AJ126*Balance!H$45,IF($D126=\"MT\",AJ126*Balance!H$46,AJ126*Balance!H$47))","v":0},{"$f":"IF($D126=\"BT\",AK126*Balance!I$45,IF($D126=\"MT\",AK126*Balance!I$46,AK126*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX126:BA126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AN126*Balance!D$49,IF($D126=\"MT\",AN126*Balance!D$50,AN126*Balance!D$51))","v":0},{"$f":"IF($D126=\"BT\",AO126*Balance!E$49,IF($D126=\"MT\",AO126*Balance!E$50,AO126*Balance!E$51))","v":0},{"$f":"IF($D126=\"BT\",AP126*Balance!F$49,IF($D126=\"MT\",AP126*Balance!F$50,AP126*Balance!F$51))","v":0},{"$f":"IF($D126=\"BT\",AQ126*Balance!G$49,IF($D126=\"MT\",AQ126*Balance!G$50,AQ126*Balance!G$51))","v":0},{"$f":"IF($D126=\"BT\",AR126*Balance!H$49,IF($D126=\"MT\",AR126*Balance!H$50,AR126*Balance!H$51))","v":0},{"$f":"IF($D126=\"BT\",AS126*Balance!I$49,IF($D126=\"MT\",AS126*Balance!I$50,AS126*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF126:BI126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!E209","v":"Et"},{"$f":"+PremisaCosto!B209","v":"BT"},null,{"$f":"+[1]Energía!F127","v":0},{"$f":"+[1]Energía!G127","v":0},{"$f":"+[1]Energía!H127","v":0},{"$f":"+[1]Energía!I127","v":0},{"$f":"+[1]Energía!J127","v":0},{"$f":"+[1]Energía!K127","v":0},null,{"$f":"+[1]Energía!M127","v":0},{"$f":"+[1]Energía!N127","v":0},{"$f":"+[1]Energía!O127","v":0},{"$f":"+[1]Energía!P127","v":0},{"$f":"+[1]Energía!Q127","v":0},null,{"$f":"+[1]Energía!S127","v":0},{"$f":"+[1]Energía!T127","v":0},{"$f":"+[1]Energía!U127","v":0},{"$f":"+[1]Energía!V127","v":0},{"$f":"+[1]Energía!W127","v":0},null,{"$f":"+[1]Energía!Y127","v":0},{"$f":"+[1]Energía!Z127","v":0},{"$f":"+[1]Energía!AA127","v":0},{"$f":"+[1]Energía!AB127","v":0},{"$f":"+[1]Energía!AC127","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Ep\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Ep\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Ep\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Ep\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Ep\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Ep\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH127:AK127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Efp\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Efp\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Efp\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Efp\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Efp\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Efp\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP127:AS127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AF127*Balance!D$45,IF($D127=\"MT\",AF127*Balance!D$46,AF127*Balance!D$47))","v":0},{"$f":"IF($D127=\"BT\",AG127*Balance!E$45,IF($D127=\"MT\",AG127*Balance!E$46,AG127*Balance!E$47))","v":0},{"$f":"IF($D127=\"BT\",AH127*Balance!F$45,IF($D127=\"MT\",AH127*Balance!F$46,AH127*Balance!F$47))","v":0},{"$f":"IF($D127=\"BT\",AI127*Balance!G$45,IF($D127=\"MT\",AI127*Balance!G$46,AI127*Balance!G$47))","v":0},{"$f":"IF($D127=\"BT\",AJ127*Balance!H$45,IF($D127=\"MT\",AJ127*Balance!H$46,AJ127*Balance!H$47))","v":0},{"$f":"IF($D127=\"BT\",AK127*Balance!I$45,IF($D127=\"MT\",AK127*Balance!I$46,AK127*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX127:BA127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AN127*Balance!D$49,IF($D127=\"MT\",AN127*Balance!D$50,AN127*Balance!D$51))","v":0},{"$f":"IF($D127=\"BT\",AO127*Balance!E$49,IF($D127=\"MT\",AO127*Balance!E$50,AO127*Balance!E$51))","v":0},{"$f":"IF($D127=\"BT\",AP127*Balance!F$49,IF($D127=\"MT\",AP127*Balance!F$50,AP127*Balance!F$51))","v":0},{"$f":"IF($D127=\"BT\",AQ127*Balance!G$49,IF($D127=\"MT\",AQ127*Balance!G$50,AQ127*Balance!G$51))","v":0},{"$f":"IF($D127=\"BT\",AR127*Balance!H$49,IF($D127=\"MT\",AR127*Balance!H$50,AR127*Balance!H$51))","v":0},{"$f":"IF($D127=\"BT\",AS127*Balance!I$49,IF($D127=\"MT\",AS127*Balance!I$50,AS127*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF127:BI127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!E210","v":"Et"},{"$f":"+PremisaCosto!B210","v":"BT"},null,{"$f":"+[1]Energía!F128","v":0},{"$f":"+[1]Energía!G128","v":0},{"$f":"+[1]Energía!H128","v":0},{"$f":"+[1]Energía!I128","v":0},{"$f":"+[1]Energía!J128","v":0},{"$f":"+[1]Energía!K128","v":0},null,{"$f":"+[1]Energía!M128","v":0},{"$f":"+[1]Energía!N128","v":0},{"$f":"+[1]Energía!O128","v":0},{"$f":"+[1]Energía!P128","v":0},{"$f":"+[1]Energía!Q128","v":0},null,{"$f":"+[1]Energía!S128","v":0},{"$f":"+[1]Energía!T128","v":0},{"$f":"+[1]Energía!U128","v":0},{"$f":"+[1]Energía!V128","v":0},{"$f":"+[1]Energía!W128","v":0},null,{"$f":"+[1]Energía!Y128","v":0},{"$f":"+[1]Energía!Z128","v":0},{"$f":"+[1]Energía!AA128","v":0},{"$f":"+[1]Energía!AB128","v":0},{"$f":"+[1]Energía!AC128","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Ep\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Ep\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Ep\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Ep\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Ep\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Ep\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH128:AK128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Efp\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Efp\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Efp\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Efp\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Efp\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Efp\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP128:AS128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AF128*Balance!D$45,IF($D128=\"MT\",AF128*Balance!D$46,AF128*Balance!D$47))","v":0},{"$f":"IF($D128=\"BT\",AG128*Balance!E$45,IF($D128=\"MT\",AG128*Balance!E$46,AG128*Balance!E$47))","v":0},{"$f":"IF($D128=\"BT\",AH128*Balance!F$45,IF($D128=\"MT\",AH128*Balance!F$46,AH128*Balance!F$47))","v":0},{"$f":"IF($D128=\"BT\",AI128*Balance!G$45,IF($D128=\"MT\",AI128*Balance!G$46,AI128*Balance!G$47))","v":0},{"$f":"IF($D128=\"BT\",AJ128*Balance!H$45,IF($D128=\"MT\",AJ128*Balance!H$46,AJ128*Balance!H$47))","v":0},{"$f":"IF($D128=\"BT\",AK128*Balance!I$45,IF($D128=\"MT\",AK128*Balance!I$46,AK128*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX128:BA128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AN128*Balance!D$49,IF($D128=\"MT\",AN128*Balance!D$50,AN128*Balance!D$51))","v":0},{"$f":"IF($D128=\"BT\",AO128*Balance!E$49,IF($D128=\"MT\",AO128*Balance!E$50,AO128*Balance!E$51))","v":0},{"$f":"IF($D128=\"BT\",AP128*Balance!F$49,IF($D128=\"MT\",AP128*Balance!F$50,AP128*Balance!F$51))","v":0},{"$f":"IF($D128=\"BT\",AQ128*Balance!G$49,IF($D128=\"MT\",AQ128*Balance!G$50,AQ128*Balance!G$51))","v":0},{"$f":"IF($D128=\"BT\",AR128*Balance!H$49,IF($D128=\"MT\",AR128*Balance!H$50,AR128*Balance!H$51))","v":0},{"$f":"IF($D128=\"BT\",AS128*Balance!I$49,IF($D128=\"MT\",AS128*Balance!I$50,AS128*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF128:BI128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!E211","v":"Et"},{"$f":"+PremisaCosto!B211","v":"BT"},null,{"$f":"+[1]Energía!F129","v":0},{"$f":"+[1]Energía!G129","v":0},{"$f":"+[1]Energía!H129","v":0},{"$f":"+[1]Energía!I129","v":0},{"$f":"+[1]Energía!J129","v":0},{"$f":"+[1]Energía!K129","v":0},null,{"$f":"+[1]Energía!M129","v":0},{"$f":"+[1]Energía!N129","v":0},{"$f":"+[1]Energía!O129","v":0},{"$f":"+[1]Energía!P129","v":0},{"$f":"+[1]Energía!Q129","v":0},null,{"$f":"+[1]Energía!S129","v":0},{"$f":"+[1]Energía!T129","v":0},{"$f":"+[1]Energía!U129","v":0},{"$f":"+[1]Energía!V129","v":0},{"$f":"+[1]Energía!W129","v":0},null,{"$f":"+[1]Energía!Y129","v":0},{"$f":"+[1]Energía!Z129","v":0},{"$f":"+[1]Energía!AA129","v":0},{"$f":"+[1]Energía!AB129","v":0},{"$f":"+[1]Energía!AC129","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Ep\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Ep\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Ep\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Ep\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Ep\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Ep\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH129:AK129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Efp\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Efp\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Efp\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Efp\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Efp\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Efp\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP129:AS129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AF129*Balance!D$45,IF($D129=\"MT\",AF129*Balance!D$46,AF129*Balance!D$47))","v":0},{"$f":"IF($D129=\"BT\",AG129*Balance!E$45,IF($D129=\"MT\",AG129*Balance!E$46,AG129*Balance!E$47))","v":0},{"$f":"IF($D129=\"BT\",AH129*Balance!F$45,IF($D129=\"MT\",AH129*Balance!F$46,AH129*Balance!F$47))","v":0},{"$f":"IF($D129=\"BT\",AI129*Balance!G$45,IF($D129=\"MT\",AI129*Balance!G$46,AI129*Balance!G$47))","v":0},{"$f":"IF($D129=\"BT\",AJ129*Balance!H$45,IF($D129=\"MT\",AJ129*Balance!H$46,AJ129*Balance!H$47))","v":0},{"$f":"IF($D129=\"BT\",AK129*Balance!I$45,IF($D129=\"MT\",AK129*Balance!I$46,AK129*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX129:BA129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AN129*Balance!D$49,IF($D129=\"MT\",AN129*Balance!D$50,AN129*Balance!D$51))","v":0},{"$f":"IF($D129=\"BT\",AO129*Balance!E$49,IF($D129=\"MT\",AO129*Balance!E$50,AO129*Balance!E$51))","v":0},{"$f":"IF($D129=\"BT\",AP129*Balance!F$49,IF($D129=\"MT\",AP129*Balance!F$50,AP129*Balance!F$51))","v":0},{"$f":"IF($D129=\"BT\",AQ129*Balance!G$49,IF($D129=\"MT\",AQ129*Balance!G$50,AQ129*Balance!G$51))","v":0},{"$f":"IF($D129=\"BT\",AR129*Balance!H$49,IF($D129=\"MT\",AR129*Balance!H$50,AR129*Balance!H$51))","v":0},{"$f":"IF($D129=\"BT\",AS129*Balance!I$49,IF($D129=\"MT\",AS129*Balance!I$50,AS129*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF129:BI129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!E212","v":"Et"},{"$f":"+PremisaCosto!B212","v":"BT"},null,{"$f":"+[1]Energía!F130","v":0},{"$f":"+[1]Energía!G130","v":0},{"$f":"+[1]Energía!H130","v":0},{"$f":"+[1]Energía!I130","v":0},{"$f":"+[1]Energía!J130","v":0},{"$f":"+[1]Energía!K130","v":0},null,{"$f":"+[1]Energía!M130","v":0},{"$f":"+[1]Energía!N130","v":0},{"$f":"+[1]Energía!O130","v":0},{"$f":"+[1]Energía!P130","v":0},{"$f":"+[1]Energía!Q130","v":0},null,{"$f":"+[1]Energía!S130","v":0},{"$f":"+[1]Energía!T130","v":0},{"$f":"+[1]Energía!U130","v":0},{"$f":"+[1]Energía!V130","v":0},{"$f":"+[1]Energía!W130","v":0},null,{"$f":"+[1]Energía!Y130","v":0},{"$f":"+[1]Energía!Z130","v":0},{"$f":"+[1]Energía!AA130","v":0},{"$f":"+[1]Energía!AB130","v":0},{"$f":"+[1]Energía!AC130","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Ep\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Ep\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Ep\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Ep\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Ep\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Ep\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH130:AK130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Efp\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Efp\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Efp\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Efp\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Efp\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Efp\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP130:AS130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AF130*Balance!D$45,IF($D130=\"MT\",AF130*Balance!D$46,AF130*Balance!D$47))","v":0},{"$f":"IF($D130=\"BT\",AG130*Balance!E$45,IF($D130=\"MT\",AG130*Balance!E$46,AG130*Balance!E$47))","v":0},{"$f":"IF($D130=\"BT\",AH130*Balance!F$45,IF($D130=\"MT\",AH130*Balance!F$46,AH130*Balance!F$47))","v":0},{"$f":"IF($D130=\"BT\",AI130*Balance!G$45,IF($D130=\"MT\",AI130*Balance!G$46,AI130*Balance!G$47))","v":0},{"$f":"IF($D130=\"BT\",AJ130*Balance!H$45,IF($D130=\"MT\",AJ130*Balance!H$46,AJ130*Balance!H$47))","v":0},{"$f":"IF($D130=\"BT\",AK130*Balance!I$45,IF($D130=\"MT\",AK130*Balance!I$46,AK130*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX130:BA130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AN130*Balance!D$49,IF($D130=\"MT\",AN130*Balance!D$50,AN130*Balance!D$51))","v":0},{"$f":"IF($D130=\"BT\",AO130*Balance!E$49,IF($D130=\"MT\",AO130*Balance!E$50,AO130*Balance!E$51))","v":0},{"$f":"IF($D130=\"BT\",AP130*Balance!F$49,IF($D130=\"MT\",AP130*Balance!F$50,AP130*Balance!F$51))","v":0},{"$f":"IF($D130=\"BT\",AQ130*Balance!G$49,IF($D130=\"MT\",AQ130*Balance!G$50,AQ130*Balance!G$51))","v":0},{"$f":"IF($D130=\"BT\",AR130*Balance!H$49,IF($D130=\"MT\",AR130*Balance!H$50,AR130*Balance!H$51))","v":0},{"$f":"IF($D130=\"BT\",AS130*Balance!I$49,IF($D130=\"MT\",AS130*Balance!I$50,AS130*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF130:BI130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!E213","v":"Et"},{"$f":"+PremisaCosto!B213","v":"BT"},null,{"$f":"+[1]Energía!F131","v":0},{"$f":"+[1]Energía!G131","v":0},{"$f":"+[1]Energía!H131","v":0},{"$f":"+[1]Energía!I131","v":0},{"$f":"+[1]Energía!J131","v":0},{"$f":"+[1]Energía!K131","v":0},null,{"$f":"+[1]Energía!M131","v":0},{"$f":"+[1]Energía!N131","v":0},{"$f":"+[1]Energía!O131","v":0},{"$f":"+[1]Energía!P131","v":0},{"$f":"+[1]Energía!Q131","v":0},null,{"$f":"+[1]Energía!S131","v":0},{"$f":"+[1]Energía!T131","v":0},{"$f":"+[1]Energía!U131","v":0},{"$f":"+[1]Energía!V131","v":0},{"$f":"+[1]Energía!W131","v":0},null,{"$f":"+[1]Energía!Y131","v":0},{"$f":"+[1]Energía!Z131","v":0},{"$f":"+[1]Energía!AA131","v":0},{"$f":"+[1]Energía!AB131","v":0},{"$f":"+[1]Energía!AC131","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Ep\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Ep\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Ep\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Ep\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Ep\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Ep\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH131:AK131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Efp\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Efp\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Efp\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Efp\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Efp\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Efp\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP131:AS131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AF131*Balance!D$45,IF($D131=\"MT\",AF131*Balance!D$46,AF131*Balance!D$47))","v":0},{"$f":"IF($D131=\"BT\",AG131*Balance!E$45,IF($D131=\"MT\",AG131*Balance!E$46,AG131*Balance!E$47))","v":0},{"$f":"IF($D131=\"BT\",AH131*Balance!F$45,IF($D131=\"MT\",AH131*Balance!F$46,AH131*Balance!F$47))","v":0},{"$f":"IF($D131=\"BT\",AI131*Balance!G$45,IF($D131=\"MT\",AI131*Balance!G$46,AI131*Balance!G$47))","v":0},{"$f":"IF($D131=\"BT\",AJ131*Balance!H$45,IF($D131=\"MT\",AJ131*Balance!H$46,AJ131*Balance!H$47))","v":0},{"$f":"IF($D131=\"BT\",AK131*Balance!I$45,IF($D131=\"MT\",AK131*Balance!I$46,AK131*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX131:BA131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AN131*Balance!D$49,IF($D131=\"MT\",AN131*Balance!D$50,AN131*Balance!D$51))","v":0},{"$f":"IF($D131=\"BT\",AO131*Balance!E$49,IF($D131=\"MT\",AO131*Balance!E$50,AO131*Balance!E$51))","v":0},{"$f":"IF($D131=\"BT\",AP131*Balance!F$49,IF($D131=\"MT\",AP131*Balance!F$50,AP131*Balance!F$51))","v":0},{"$f":"IF($D131=\"BT\",AQ131*Balance!G$49,IF($D131=\"MT\",AQ131*Balance!G$50,AQ131*Balance!G$51))","v":0},{"$f":"IF($D131=\"BT\",AR131*Balance!H$49,IF($D131=\"MT\",AR131*Balance!H$50,AR131*Balance!H$51))","v":0},{"$f":"IF($D131=\"BT\",AS131*Balance!I$49,IF($D131=\"MT\",AS131*Balance!I$50,AS131*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF131:BI131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!E214","v":"Et"},{"$f":"+PremisaCosto!B214","v":"BT"},null,{"$f":"+[1]Energía!F132","v":0},{"$f":"+[1]Energía!G132","v":0},{"$f":"+[1]Energía!H132","v":0},{"$f":"+[1]Energía!I132","v":0},{"$f":"+[1]Energía!J132","v":0},{"$f":"+[1]Energía!K132","v":0},null,{"$f":"+[1]Energía!M132","v":0},{"$f":"+[1]Energía!N132","v":0},{"$f":"+[1]Energía!O132","v":0},{"$f":"+[1]Energía!P132","v":0},{"$f":"+[1]Energía!Q132","v":0},null,{"$f":"+[1]Energía!S132","v":0},{"$f":"+[1]Energía!T132","v":0},{"$f":"+[1]Energía!U132","v":0},{"$f":"+[1]Energía!V132","v":0},{"$f":"+[1]Energía!W132","v":0},null,{"$f":"+[1]Energía!Y132","v":0},{"$f":"+[1]Energía!Z132","v":0},{"$f":"+[1]Energía!AA132","v":0},{"$f":"+[1]Energía!AB132","v":0},{"$f":"+[1]Energía!AC132","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Ep\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Ep\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Ep\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Ep\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Ep\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Ep\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH132:AK132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Efp\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Efp\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Efp\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Efp\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Efp\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Efp\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP132:AS132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AF132*Balance!D$45,IF($D132=\"MT\",AF132*Balance!D$46,AF132*Balance!D$47))","v":0},{"$f":"IF($D132=\"BT\",AG132*Balance!E$45,IF($D132=\"MT\",AG132*Balance!E$46,AG132*Balance!E$47))","v":0},{"$f":"IF($D132=\"BT\",AH132*Balance!F$45,IF($D132=\"MT\",AH132*Balance!F$46,AH132*Balance!F$47))","v":0},{"$f":"IF($D132=\"BT\",AI132*Balance!G$45,IF($D132=\"MT\",AI132*Balance!G$46,AI132*Balance!G$47))","v":0},{"$f":"IF($D132=\"BT\",AJ132*Balance!H$45,IF($D132=\"MT\",AJ132*Balance!H$46,AJ132*Balance!H$47))","v":0},{"$f":"IF($D132=\"BT\",AK132*Balance!I$45,IF($D132=\"MT\",AK132*Balance!I$46,AK132*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX132:BA132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AN132*Balance!D$49,IF($D132=\"MT\",AN132*Balance!D$50,AN132*Balance!D$51))","v":0},{"$f":"IF($D132=\"BT\",AO132*Balance!E$49,IF($D132=\"MT\",AO132*Balance!E$50,AO132*Balance!E$51))","v":0},{"$f":"IF($D132=\"BT\",AP132*Balance!F$49,IF($D132=\"MT\",AP132*Balance!F$50,AP132*Balance!F$51))","v":0},{"$f":"IF($D132=\"BT\",AQ132*Balance!G$49,IF($D132=\"MT\",AQ132*Balance!G$50,AQ132*Balance!G$51))","v":0},{"$f":"IF($D132=\"BT\",AR132*Balance!H$49,IF($D132=\"MT\",AR132*Balance!H$50,AR132*Balance!H$51))","v":0},{"$f":"IF($D132=\"BT\",AS132*Balance!I$49,IF($D132=\"MT\",AS132*Balance!I$50,AS132*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF132:BI132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!E215","v":"Et"},{"$f":"+PremisaCosto!B215","v":"BT"},null,{"$f":"+[1]Energía!F133","v":0},{"$f":"+[1]Energía!G133","v":0},{"$f":"+[1]Energía!H133","v":0},{"$f":"+[1]Energía!I133","v":0},{"$f":"+[1]Energía!J133","v":0},{"$f":"+[1]Energía!K133","v":0},null,{"$f":"+[1]Energía!M133","v":0},{"$f":"+[1]Energía!N133","v":0},{"$f":"+[1]Energía!O133","v":0},{"$f":"+[1]Energía!P133","v":0},{"$f":"+[1]Energía!Q133","v":0},null,{"$f":"+[1]Energía!S133","v":0},{"$f":"+[1]Energía!T133","v":0},{"$f":"+[1]Energía!U133","v":0},{"$f":"+[1]Energía!V133","v":0},{"$f":"+[1]Energía!W133","v":0},null,{"$f":"+[1]Energía!Y133","v":0},{"$f":"+[1]Energía!Z133","v":0},{"$f":"+[1]Energía!AA133","v":0},{"$f":"+[1]Energía!AB133","v":0},{"$f":"+[1]Energía!AC133","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Ep\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Ep\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Ep\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Ep\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Ep\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Ep\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH133:AK133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Efp\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Efp\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Efp\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Efp\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Efp\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Efp\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP133:AS133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AF133*Balance!D$45,IF($D133=\"MT\",AF133*Balance!D$46,AF133*Balance!D$47))","v":0},{"$f":"IF($D133=\"BT\",AG133*Balance!E$45,IF($D133=\"MT\",AG133*Balance!E$46,AG133*Balance!E$47))","v":0},{"$f":"IF($D133=\"BT\",AH133*Balance!F$45,IF($D133=\"MT\",AH133*Balance!F$46,AH133*Balance!F$47))","v":0},{"$f":"IF($D133=\"BT\",AI133*Balance!G$45,IF($D133=\"MT\",AI133*Balance!G$46,AI133*Balance!G$47))","v":0},{"$f":"IF($D133=\"BT\",AJ133*Balance!H$45,IF($D133=\"MT\",AJ133*Balance!H$46,AJ133*Balance!H$47))","v":0},{"$f":"IF($D133=\"BT\",AK133*Balance!I$45,IF($D133=\"MT\",AK133*Balance!I$46,AK133*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX133:BA133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AN133*Balance!D$49,IF($D133=\"MT\",AN133*Balance!D$50,AN133*Balance!D$51))","v":0},{"$f":"IF($D133=\"BT\",AO133*Balance!E$49,IF($D133=\"MT\",AO133*Balance!E$50,AO133*Balance!E$51))","v":0},{"$f":"IF($D133=\"BT\",AP133*Balance!F$49,IF($D133=\"MT\",AP133*Balance!F$50,AP133*Balance!F$51))","v":0},{"$f":"IF($D133=\"BT\",AQ133*Balance!G$49,IF($D133=\"MT\",AQ133*Balance!G$50,AQ133*Balance!G$51))","v":0},{"$f":"IF($D133=\"BT\",AR133*Balance!H$49,IF($D133=\"MT\",AR133*Balance!H$50,AR133*Balance!H$51))","v":0},{"$f":"IF($D133=\"BT\",AS133*Balance!I$49,IF($D133=\"MT\",AS133*Balance!I$50,AS133*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF133:BI133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!E216","v":"Et"},{"$f":"+PremisaCosto!B216","v":"BT"},null,{"$f":"+[1]Energía!F134","v":0},{"$f":"+[1]Energía!G134","v":0},{"$f":"+[1]Energía!H134","v":0},{"$f":"+[1]Energía!I134","v":0},{"$f":"+[1]Energía!J134","v":0},{"$f":"+[1]Energía!K134","v":0},null,{"$f":"+[1]Energía!M134","v":0},{"$f":"+[1]Energía!N134","v":0},{"$f":"+[1]Energía!O134","v":0},{"$f":"+[1]Energía!P134","v":0},{"$f":"+[1]Energía!Q134","v":0},null,{"$f":"+[1]Energía!S134","v":0},{"$f":"+[1]Energía!T134","v":0},{"$f":"+[1]Energía!U134","v":0},{"$f":"+[1]Energía!V134","v":0},{"$f":"+[1]Energía!W134","v":0},null,{"$f":"+[1]Energía!Y134","v":0},{"$f":"+[1]Energía!Z134","v":0},{"$f":"+[1]Energía!AA134","v":0},{"$f":"+[1]Energía!AB134","v":0},{"$f":"+[1]Energía!AC134","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Ep\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Ep\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Ep\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Ep\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Ep\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Ep\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH134:AK134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Efp\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Efp\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Efp\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Efp\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Efp\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Efp\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP134:AS134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AF134*Balance!D$45,IF($D134=\"MT\",AF134*Balance!D$46,AF134*Balance!D$47))","v":0},{"$f":"IF($D134=\"BT\",AG134*Balance!E$45,IF($D134=\"MT\",AG134*Balance!E$46,AG134*Balance!E$47))","v":0},{"$f":"IF($D134=\"BT\",AH134*Balance!F$45,IF($D134=\"MT\",AH134*Balance!F$46,AH134*Balance!F$47))","v":0},{"$f":"IF($D134=\"BT\",AI134*Balance!G$45,IF($D134=\"MT\",AI134*Balance!G$46,AI134*Balance!G$47))","v":0},{"$f":"IF($D134=\"BT\",AJ134*Balance!H$45,IF($D134=\"MT\",AJ134*Balance!H$46,AJ134*Balance!H$47))","v":0},{"$f":"IF($D134=\"BT\",AK134*Balance!I$45,IF($D134=\"MT\",AK134*Balance!I$46,AK134*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX134:BA134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AN134*Balance!D$49,IF($D134=\"MT\",AN134*Balance!D$50,AN134*Balance!D$51))","v":0},{"$f":"IF($D134=\"BT\",AO134*Balance!E$49,IF($D134=\"MT\",AO134*Balance!E$50,AO134*Balance!E$51))","v":0},{"$f":"IF($D134=\"BT\",AP134*Balance!F$49,IF($D134=\"MT\",AP134*Balance!F$50,AP134*Balance!F$51))","v":0},{"$f":"IF($D134=\"BT\",AQ134*Balance!G$49,IF($D134=\"MT\",AQ134*Balance!G$50,AQ134*Balance!G$51))","v":0},{"$f":"IF($D134=\"BT\",AR134*Balance!H$49,IF($D134=\"MT\",AR134*Balance!H$50,AR134*Balance!H$51))","v":0},{"$f":"IF($D134=\"BT\",AS134*Balance!I$49,IF($D134=\"MT\",AS134*Balance!I$50,AS134*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF134:BI134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!E217","v":"Et"},{"$f":"+PremisaCosto!B217","v":"BT"},null,{"$f":"+[1]Energía!F135","v":0},{"$f":"+[1]Energía!G135","v":0},{"$f":"+[1]Energía!H135","v":0},{"$f":"+[1]Energía!I135","v":0},{"$f":"+[1]Energía!J135","v":0},{"$f":"+[1]Energía!K135","v":0},null,{"$f":"+[1]Energía!M135","v":0},{"$f":"+[1]Energía!N135","v":0},{"$f":"+[1]Energía!O135","v":0},{"$f":"+[1]Energía!P135","v":0},{"$f":"+[1]Energía!Q135","v":0},null,{"$f":"+[1]Energía!S135","v":0},{"$f":"+[1]Energía!T135","v":0},{"$f":"+[1]Energía!U135","v":0},{"$f":"+[1]Energía!V135","v":0},{"$f":"+[1]Energía!W135","v":0},null,{"$f":"+[1]Energía!Y135","v":0},{"$f":"+[1]Energía!Z135","v":0},{"$f":"+[1]Energía!AA135","v":0},{"$f":"+[1]Energía!AB135","v":0},{"$f":"+[1]Energía!AC135","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Ep\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Ep\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Ep\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Ep\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Ep\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Ep\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH135:AK135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Efp\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Efp\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Efp\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Efp\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Efp\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Efp\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP135:AS135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AF135*Balance!D$45,IF($D135=\"MT\",AF135*Balance!D$46,AF135*Balance!D$47))","v":0},{"$f":"IF($D135=\"BT\",AG135*Balance!E$45,IF($D135=\"MT\",AG135*Balance!E$46,AG135*Balance!E$47))","v":0},{"$f":"IF($D135=\"BT\",AH135*Balance!F$45,IF($D135=\"MT\",AH135*Balance!F$46,AH135*Balance!F$47))","v":0},{"$f":"IF($D135=\"BT\",AI135*Balance!G$45,IF($D135=\"MT\",AI135*Balance!G$46,AI135*Balance!G$47))","v":0},{"$f":"IF($D135=\"BT\",AJ135*Balance!H$45,IF($D135=\"MT\",AJ135*Balance!H$46,AJ135*Balance!H$47))","v":0},{"$f":"IF($D135=\"BT\",AK135*Balance!I$45,IF($D135=\"MT\",AK135*Balance!I$46,AK135*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX135:BA135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AN135*Balance!D$49,IF($D135=\"MT\",AN135*Balance!D$50,AN135*Balance!D$51))","v":0},{"$f":"IF($D135=\"BT\",AO135*Balance!E$49,IF($D135=\"MT\",AO135*Balance!E$50,AO135*Balance!E$51))","v":0},{"$f":"IF($D135=\"BT\",AP135*Balance!F$49,IF($D135=\"MT\",AP135*Balance!F$50,AP135*Balance!F$51))","v":0},{"$f":"IF($D135=\"BT\",AQ135*Balance!G$49,IF($D135=\"MT\",AQ135*Balance!G$50,AQ135*Balance!G$51))","v":0},{"$f":"IF($D135=\"BT\",AR135*Balance!H$49,IF($D135=\"MT\",AR135*Balance!H$50,AR135*Balance!H$51))","v":0},{"$f":"IF($D135=\"BT\",AS135*Balance!I$49,IF($D135=\"MT\",AS135*Balance!I$50,AS135*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF135:BI135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!E218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,{"$f":"+[1]Energía!F136","v":637685.89872753469},{"$f":"+[1]Energía!G136","v":631773.19818008319},{"$f":"+[1]Energía!H136","v":653429.54618589254},{"$f":"+[1]Energía!I136","v":664408.53004935966},{"$f":"+[1]Energía!J136","v":675845.24339645752},{"$f":"+[1]Energía!K136","v":688074.60475873307},null,{"$f":"+[1]Energía!M136","v":22936.597954705438},{"$f":"+[1]Energía!N136","v":23325.060522254185},{"$f":"+[1]Energía!O136","v":24115.126282431451},{"$f":"+[1]Energía!P136","v":24931.919871032631},{"$f":"+[1]Energía!Q136","v":25776.349357449079},null,{"$f":"+[1]Energía!S136","v":588.76028865657588},{"$f":"+[1]Energía!T136","v":604.13330254091773},{"$f":"+[1]Energía!U136","v":604.66681775181871},{"$f":"+[1]Energía!V136","v":604.592893780586},{"$f":"+[1]Energía!W136","v":605.12644515993702},null,{"$f":"+[1]Energía!Y136","v":608247.83993672114},{"$f":"+[1]Energía!Z136","v":629500.35236109747},{"$f":"+[1]Energía!AA136","v":639688.73694917641},{"$f":"+[1]Energía!AB136","v":650308.73063164437},{"$f":"+[1]Energía!AC136","v":661693.12895612407},{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":2116678.2539995676},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Ep\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Ep\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Ep\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Ep\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Ep\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Ep\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH136:AK136,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Efp\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Efp\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Efp\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Efp\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Efp\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Efp\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP136:AS136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX136:BA136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF136:BI136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!E219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,{"$f":"+[1]Energía!F137","v":217996.06083965983},{"$f":"+[1]Energía!G137","v":215494.27218342238},{"$f":"+[1]Energía!H137","v":222535.72477361836},{"$f":"+[1]Energía!I137","v":225589.89098932079},{"$f":"+[1]Energía!J137","v":228698.21112778867},{"$f":"+[1]Energía!K137","v":232050.54899467106},null,{"$f":"+[1]Energía!M137","v":17784.710496960579},{"$f":"+[1]Energía!N137","v":18089.26364685352},{"$f":"+[1]Energía!O137","v":18708.728020793948},{"$f":"+[1]Energía!P137","v":19349.269095373202},{"$f":"+[1]Energía!Q137","v":20011.619459740268},null,{"$f":"+[1]Energía!S137","v":14.604359343741894},{"$f":"+[1]Energía!T137","v":15.066217720154366},{"$f":"+[1]Energía!U137","v":15.082246357801608},{"$f":"+[1]Energía!V137","v":15.080025426656398},{"$f":"+[1]Energía!W137","v":15.096055150928663},null,{"$f":"+[1]Energía!Y137","v":197694.95732711806},{"$f":"+[1]Energía!Z137","v":204431.39490904467},{"$f":"+[1]Energía!AA137","v":206866.08072216902},{"$f":"+[1]Energía!AB137","v":209333.86200698881},{"$f":"+[1]Energía!AC137","v":212023.83347977986},{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":683199.75920134317},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Ep\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Ep\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Ep\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Ep\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Ep\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Ep\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH137:AK137,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Efp\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Efp\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Efp\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Efp\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Efp\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Efp\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP137:AS137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX137:BA137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF137:BI137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!E220","v":"Et"},{"$f":"+PremisaCosto!B220","v":"BT"},null,{"$f":"+[1]Energía!F138","v":151495.47496642693},{"$f":"+[1]Energía!G138","v":149786.39643069392},{"$f":"+[1]Energía!H138","v":154702.05297791288},{"$f":"+[1]Energía!I138","v":156867.47143258972},{"$f":"+[1]Energía!J138","v":159076.80515707954},{"$f":"+[1]Energía!K138","v":161457.37098728202},null,{"$f":"+[1]Energía!M138","v":13182.342735450486},{"$f":"+[1]Energía!N138","v":13406.25180795827},{"$f":"+[1]Energía!O138","v":13861.655011407191},{"$f":"+[1]Energía!P138","v":14332.487761062039},{"$f":"+[1]Energía!Q138","v":14819.277471204512},null,{"$f":"+[1]Energía!S138","v":14.604359343741894},{"$f":"+[1]Energía!T138","v":15.066217720154366},{"$f":"+[1]Energía!U138","v":15.082246357801608},{"$f":"+[1]Energía!V138","v":15.080025426656398},{"$f":"+[1]Energía!W138","v":15.096055150928663},null,{"$f":"+[1]Energía!Y138","v":136589.4493358997},{"$f":"+[1]Energía!Z138","v":141280.73495223446},{"$f":"+[1]Energía!AA138","v":142990.73417482473},{"$f":"+[1]Energía!AB138","v":144729.23737059082},{"$f":"+[1]Energía!AC138","v":146622.99746092656},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":472290.4719902933},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Ep\",F138,\"\"))","v":57346.634560387189},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Ep\",G138,\"\"))","v":56699.685189487471},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Ep\",H138,\"\"))","v":58560.442810797365},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Ep\",I138,\"\"))","v":59380.133701354927},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Ep\",J138,\"\"))","v":60216.448144069036},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Ep\",K138,\"\"))","v":61117.580265287972},{"$f":"+SUMPRODUCT(AH138:AK138,PremisaCosto!$F$84:$I$84)","v":196274.23579944912},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Efp\",F138,\"\"))","v":94148.840406039759},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Efp\",G138,\"\"))","v":93086.711241206445},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Efp\",H138,\"\"))","v":96141.610167115534},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Efp\",I138,\"\"))","v":97487.337731234802},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Efp\",J138,\"\"))","v":98860.357013010507},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Efp\",K138,\"\"))","v":100339.79072199405},{"$f":"+SUMPRODUCT(AP138:AS138,PremisaCosto!$F$84:$I$84)","v":322233.23729034164},null,{"$f":"IF($D138=\"BT\",AF138*Balance!D$45,IF($D138=\"MT\",AF138*Balance!D$46,AF138*Balance!D$47))","v":64207.910517705059},{"$f":"IF($D138=\"BT\",AG138*Balance!E$45,IF($D138=\"MT\",AG138*Balance!E$46,AG138*Balance!E$47))","v":63483.55646215062},{"$f":"IF($D138=\"BT\",AH138*Balance!F$45,IF($D138=\"MT\",AH138*Balance!F$46,AH138*Balance!F$47))","v":62812.360927664544},{"$f":"IF($D138=\"BT\",AI138*Balance!G$45,IF($D138=\"MT\",AI138*Balance!G$46,AI138*Balance!G$47))","v":64983.00002880417},{"$f":"IF($D138=\"BT\",AJ138*Balance!H$45,IF($D138=\"MT\",AJ138*Balance!H$46,AJ138*Balance!H$47))","v":65900.059634762001},{"$f":"IF($D138=\"BT\",AK138*Balance!I$45,IF($D138=\"MT\",AK138*Balance!I$46,AK138*Balance!I$47))","v":66887.98380351314},{"$f":"+SUMPRODUCT(AX138:BA138,PremisaCosto!$F$84:$I$84)","v":213585.98471692187},null,{"$f":"IF($D138=\"BT\",AN138*Balance!D$49,IF($D138=\"MT\",AN138*Balance!D$50,AN138*Balance!D$51))","v":105413.34058184495},{"$f":"IF($D138=\"BT\",AO138*Balance!E$49,IF($D138=\"MT\",AO138*Balance!E$50,AO138*Balance!E$51))","v":104224.13227177317},{"$f":"IF($D138=\"BT\",AP138*Balance!F$49,IF($D138=\"MT\",AP138*Balance!F$50,AP138*Balance!F$51))","v":103122.19696655429},{"$f":"IF($D138=\"BT\",AQ138*Balance!G$49,IF($D138=\"MT\",AQ138*Balance!G$50,AQ138*Balance!G$51))","v":106685.84382881444},{"$f":"IF($D138=\"BT\",AR138*Balance!H$49,IF($D138=\"MT\",AR138*Balance!H$50,AR138*Balance!H$51))","v":108191.42648673365},{"$f":"IF($D138=\"BT\",AS138*Balance!I$49,IF($D138=\"MT\",AS138*Balance!I$50,AS138*Balance!I$51))","v":109813.35104446994},{"$f":"+SUMPRODUCT(BF138:BI138,PremisaCosto!$F$84:$I$84)","v":350654.80201641592}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!E221","v":"Et"},{"$f":"+PremisaCosto!B221","v":"BT"},null,{"$f":"+[1]Energía!F139","v":46.370188764688876},{"$f":"+[1]Energía!G139","v":46.238634831932302},{"$f":"+[1]Energía!H139","v":48.037767982393042},{"$f":"+[1]Energía!I139","v":49.269443419420007},{"$f":"+[1]Energía!J139","v":50.597721017677038},{"$f":"+[1]Energía!K139","v":52.000282487543643},null,{"$f":"+[1]Energía!M139","v":2.4786299111493451},{"$f":"+[1]Energía!N139","v":2.5065879879028108},{"$f":"+[1]Energía!O139","v":2.5632150476246416},{"$f":"+[1]Energía!P139","v":2.6212521576584535},{"$f":"+[1]Energía!Q139","v":2.6806777396607577},null,{"$f":"+[1]Energía!S139","v":0},{"$f":"+[1]Energía!T139","v":0},{"$f":"+[1]Energía!U139","v":0},{"$f":"+[1]Energía!V139","v":0},{"$f":"+[1]Energía!W139","v":0},null,{"$f":"+[1]Energía!Y139","v":43.760004920782954},{"$f":"+[1]Energía!Z139","v":45.53117999449023},{"$f":"+[1]Energía!AA139","v":46.706228371795362},{"$f":"+[1]Energía!AB139","v":47.976468860018585},{"$f":"+[1]Energía!AC139","v":49.319604747882885},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":155.22609916174667},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Ep\",F139,\"\"))","v":17.552829681375545},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Ep\",G139,\"\"))","v":17.503031657319415},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Ep\",H139,\"\"))","v":18.18407002713089},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Ep\",I139,\"\"))","v":18.650304686613911},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Ep\",J139,\"\"))","v":19.153106833271263},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Ep\",K139,\"\"))","v":19.684028169890354},{"$f":"+SUMPRODUCT(AH139:AK139,PremisaCosto!$F$84:$I$84)","v":61.975987240506164},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Efp\",F139,\"\"))","v":28.817359083313331},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Efp\",G139,\"\"))","v":28.735603174612887},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Efp\",H139,\"\"))","v":29.853697955262156},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Efp\",I139,\"\"))","v":30.6191387328061},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Efp\",J139,\"\"))","v":31.444614184405779},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Efp\",K139,\"\"))","v":32.316254317653289},{"$f":"+SUMPRODUCT(AP139:AS139,PremisaCosto!$F$84:$I$84)","v":101.74908042020898},null,{"$f":"IF($D139=\"BT\",AF139*Balance!D$45,IF($D139=\"MT\",AF139*Balance!D$46,AF139*Balance!D$47))","v":19.652949578540515},{"$f":"IF($D139=\"BT\",AG139*Balance!E$45,IF($D139=\"MT\",AG139*Balance!E$46,AG139*Balance!E$47))","v":19.597193437015111},{"$f":"IF($D139=\"BT\",AH139*Balance!F$45,IF($D139=\"MT\",AH139*Balance!F$46,AH139*Balance!F$47))","v":19.504367024142045},{"$f":"IF($D139=\"BT\",AI139*Balance!G$45,IF($D139=\"MT\",AI139*Balance!G$46,AI139*Balance!G$47))","v":20.410071086784775},{"$f":"IF($D139=\"BT\",AJ139*Balance!H$45,IF($D139=\"MT\",AJ139*Balance!H$46,AJ139*Balance!H$47))","v":20.960898913926762},{"$f":"IF($D139=\"BT\",AK139*Balance!I$45,IF($D139=\"MT\",AK139*Balance!I$46,AK139*Balance!I$47))","v":21.542491566265525},{"$f":"+SUMPRODUCT(AX139:BA139,PremisaCosto!$F$84:$I$84)","v":67.448757711022296},null,{"$f":"IF($D139=\"BT\",AN139*Balance!D$49,IF($D139=\"MT\",AN139*Balance!D$50,AN139*Balance!D$51))","v":32.265231038615717},{"$f":"IF($D139=\"BT\",AO139*Balance!E$49,IF($D139=\"MT\",AO139*Balance!E$50,AO139*Balance!E$51))","v":32.173693390236295},{"$f":"IF($D139=\"BT\",AP139*Balance!F$49,IF($D139=\"MT\",AP139*Balance!F$50,AP139*Balance!F$51))","v":32.021295621857249},{"$f":"IF($D139=\"BT\",AQ139*Balance!G$49,IF($D139=\"MT\",AQ139*Balance!G$50,AQ139*Balance!G$51))","v":33.508235315921773},{"$f":"IF($D139=\"BT\",AR139*Balance!H$49,IF($D139=\"MT\",AR139*Balance!H$50,AR139*Balance!H$51))","v":34.412556931067073},{"$f":"IF($D139=\"BT\",AS139*Balance!I$49,IF($D139=\"MT\",AS139*Balance!I$50,AS139*Balance!I$51))","v":35.367386699651107},{"$f":"+SUMPRODUCT(BF139:BI139,PremisaCosto!$F$84:$I$84)","v":110.73400163759855}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!E222","v":"Et"},{"$f":"+PremisaCosto!B222","v":"BT"},null,{"$f":"+[1]Energía!F140","v":66189.939331948597},{"$f":"+[1]Energía!G140","v":65400.486815267162},{"$f":"+[1]Energía!H140","v":67516.017498716756},{"$f":"+[1]Energía!I140","v":68399.966476220899},{"$f":"+[1]Energía!J140","v":69294.011672066146},{"$f":"+[1]Energía!K140","v":70260.477600464554},null,{"$f":"+[1]Energía!M140","v":4583.9901501970025},{"$f":"+[1]Energía!N140","v":4664.3292755132425},{"$f":"+[1]Energía!O140","v":4827.7703320659584},{"$f":"+[1]Energía!P140","v":4996.8377926968724},{"$f":"+[1]Energía!Q140","v":5171.7361586659808},null,{"$f":"+[1]Energía!S140","v":0},{"$f":"+[1]Energía!T140","v":0},{"$f":"+[1]Energía!U140","v":0},{"$f":"+[1]Energía!V140","v":0},{"$f":"+[1]Energía!W140","v":0},null,{"$f":"+[1]Energía!Y140","v":60816.496665070161},{"$f":"+[1]Energía!Z140","v":62851.688223203513},{"$f":"+[1]Energía!AA140","v":63572.196144154943},{"$f":"+[1]Energía!AB140","v":64297.173879369271},{"$f":"+[1]Energía!AC140","v":65088.741441798571},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":209907.17672615746},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Ep\",F140,\"\"))","v":25055.337549089432},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Ep\",G140,\"\"))","v":24756.500603715707},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Ep\",H140,\"\"))","v":25557.307129666107},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Ep\",I140,\"\"))","v":25891.914476810911},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Ep\",J140,\"\"))","v":26230.343615621619},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Ep\",K140,\"\"))","v":26596.186677424033},{"$f":"+SUMPRODUCT(AH140:AK140,PremisaCosto!$F$84:$I$84)","v":85546.754454241018},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Efp\",F140,\"\"))","v":41134.601782859172},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Efp\",G140,\"\"))","v":40643.986211551455},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Efp\",H140,\"\"))","v":41958.710369050656},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Efp\",I140,\"\"))","v":42508.051999409996},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Efp\",J140,\"\"))","v":43063.668056444534},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Efp\",K140,\"\"))","v":43664.29092304052},{"$f":"+SUMPRODUCT(AP140:AS140,PremisaCosto!$F$84:$I$84)","v":140446.38877432025},null,{"$f":"IF($D140=\"BT\",AF140*Balance!D$45,IF($D140=\"MT\",AF140*Balance!D$46,AF140*Balance!D$47))","v":28053.099953908924},{"$f":"IF($D140=\"BT\",AG140*Balance!E$45,IF($D140=\"MT\",AG140*Balance!E$46,AG140*Balance!E$47))","v":27718.508464887273},{"$f":"IF($D140=\"BT\",AH140*Balance!F$45,IF($D140=\"MT\",AH140*Balance!F$46,AH140*Balance!F$47))","v":27412.955276898523},{"$f":"IF($D140=\"BT\",AI140*Balance!G$45,IF($D140=\"MT\",AI140*Balance!G$46,AI140*Balance!G$47))","v":28334.969531299772},{"$f":"IF($D140=\"BT\",AJ140*Balance!H$45,IF($D140=\"MT\",AJ140*Balance!H$46,AJ140*Balance!H$47))","v":28706.130331269273},{"$f":"IF($D140=\"BT\",AK140*Balance!I$45,IF($D140=\"MT\",AK140*Balance!I$46,AK140*Balance!I$47))","v":29107.260071372995},{"$f":"+SUMPRODUCT(AX140:BA140,PremisaCosto!$F$84:$I$84)","v":93091.439301218474},null,{"$f":"IF($D140=\"BT\",AN140*Balance!D$49,IF($D140=\"MT\",AN140*Balance!D$50,AN140*Balance!D$51))","v":46056.178373886083},{"$f":"IF($D140=\"BT\",AO140*Balance!E$49,IF($D140=\"MT\",AO140*Balance!E$50,AO140*Balance!E$51))","v":45506.862778601288},{"$f":"IF($D140=\"BT\",AP140*Balance!F$49,IF($D140=\"MT\",AP140*Balance!F$50,AP140*Balance!F$51))","v":45005.220815615357},{"$f":"IF($D140=\"BT\",AQ140*Balance!G$49,IF($D140=\"MT\",AQ140*Balance!G$50,AQ140*Balance!G$51))","v":46518.937767885815},{"$f":"IF($D140=\"BT\",AR140*Balance!H$49,IF($D140=\"MT\",AR140*Balance!H$50,AR140*Balance!H$51))","v":47128.29103140661},{"$f":"IF($D140=\"BT\",AS140*Balance!I$49,IF($D140=\"MT\",AS140*Balance!I$50,AS140*Balance!I$51))","v":47786.845804021439},{"$f":"+SUMPRODUCT(BF140:BI140,PremisaCosto!$F$84:$I$84)","v":152832.87553186418}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!E223","v":"Et"},{"$f":"+PremisaCosto!B223","v":"BT"},null,{"$f":"+[1]Energía!F141","v":0},{"$f":"+[1]Energía!G141","v":0},{"$f":"+[1]Energía!H141","v":0},{"$f":"+[1]Energía!I141","v":0},{"$f":"+[1]Energía!J141","v":0},{"$f":"+[1]Energía!K141","v":0},null,{"$f":"+[1]Energía!M141","v":0},{"$f":"+[1]Energía!N141","v":0},{"$f":"+[1]Energía!O141","v":0},{"$f":"+[1]Energía!P141","v":0},{"$f":"+[1]Energía!Q141","v":0},null,{"$f":"+[1]Energía!S141","v":0},{"$f":"+[1]Energía!T141","v":0},{"$f":"+[1]Energía!U141","v":0},{"$f":"+[1]Energía!V141","v":0},{"$f":"+[1]Energía!W141","v":0},null,{"$f":"+[1]Energía!Y141","v":0},{"$f":"+[1]Energía!Z141","v":0},{"$f":"+[1]Energía!AA141","v":0},{"$f":"+[1]Energía!AB141","v":0},{"$f":"+[1]Energía!AC141","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Ep\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Ep\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Ep\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Ep\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Ep\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Ep\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH141:AK141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Efp\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Efp\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Efp\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Efp\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Efp\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Efp\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP141:AS141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AF141*Balance!D$45,IF($D141=\"MT\",AF141*Balance!D$46,AF141*Balance!D$47))","v":0},{"$f":"IF($D141=\"BT\",AG141*Balance!E$45,IF($D141=\"MT\",AG141*Balance!E$46,AG141*Balance!E$47))","v":0},{"$f":"IF($D141=\"BT\",AH141*Balance!F$45,IF($D141=\"MT\",AH141*Balance!F$46,AH141*Balance!F$47))","v":0},{"$f":"IF($D141=\"BT\",AI141*Balance!G$45,IF($D141=\"MT\",AI141*Balance!G$46,AI141*Balance!G$47))","v":0},{"$f":"IF($D141=\"BT\",AJ141*Balance!H$45,IF($D141=\"MT\",AJ141*Balance!H$46,AJ141*Balance!H$47))","v":0},{"$f":"IF($D141=\"BT\",AK141*Balance!I$45,IF($D141=\"MT\",AK141*Balance!I$46,AK141*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX141:BA141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AN141*Balance!D$49,IF($D141=\"MT\",AN141*Balance!D$50,AN141*Balance!D$51))","v":0},{"$f":"IF($D141=\"BT\",AO141*Balance!E$49,IF($D141=\"MT\",AO141*Balance!E$50,AO141*Balance!E$51))","v":0},{"$f":"IF($D141=\"BT\",AP141*Balance!F$49,IF($D141=\"MT\",AP141*Balance!F$50,AP141*Balance!F$51))","v":0},{"$f":"IF($D141=\"BT\",AQ141*Balance!G$49,IF($D141=\"MT\",AQ141*Balance!G$50,AQ141*Balance!G$51))","v":0},{"$f":"IF($D141=\"BT\",AR141*Balance!H$49,IF($D141=\"MT\",AR141*Balance!H$50,AR141*Balance!H$51))","v":0},{"$f":"IF($D141=\"BT\",AS141*Balance!I$49,IF($D141=\"MT\",AS141*Balance!I$50,AS141*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF141:BI141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!E224","v":"Et"},{"$f":"+PremisaCosto!B224","v":"BT"},null,{"$f":"+[1]Energía!F142","v":2.1460497755487773},{"$f":"+[1]Energía!G142","v":2.1399613533235091},{"$f":"+[1]Energía!H142","v":2.2232266881558065},{"$f":"+[1]Energía!I142","v":2.2802296218422331},{"$f":"+[1]Energía!J142","v":2.3417033815474486},{"$f":"+[1]Energía!K142","v":2.4066150588079194},null,{"$f":"+[1]Energía!M142","v":0.1410482936990736},{"$f":"+[1]Energía!N142","v":0.14263926902114396},{"$f":"+[1]Energía!O142","v":0.14586167431651784},{"$f":"+[1]Energía!P142","v":0.14916431958222379},{"$f":"+[1]Energía!Q142","v":0.15254597688644503},null,{"$f":"+[1]Energía!S142","v":0},{"$f":"+[1]Energía!T142","v":0},{"$f":"+[1]Energía!U142","v":0},{"$f":"+[1]Energía!V142","v":0},{"$f":"+[1]Energía!W142","v":0},null,{"$f":"+[1]Energía!Y142","v":1.9989130596244356},{"$f":"+[1]Energía!Z142","v":2.0805874191346625},{"$f":"+[1]Energía!AA142","v":2.1343679475257153},{"$f":"+[1]Energía!AB142","v":2.192539061965225},{"$f":"+[1]Energía!AC142","v":2.2540690819214744},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":7.0936881483638627},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Ep\",F142,\"\"))","v":0.81235912989526626},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Ep\",G142,\"\"))","v":0.81005443713477843},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Ep\",H142,\"\"))","v":0.8415734427633903},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Ep\",I142,\"\"))","v":0.86315115924442654},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Ep\",J142,\"\"))","v":0.88642124855666049},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Ep\",K142,\"\"))","v":0.91099271668389625},{"$f":"+SUMPRODUCT(AH142:AK142,PremisaCosto!$F$84:$I$84)","v":2.8682987292082149},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Efp\",F142,\"\"))","v":1.3336906456535111},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Efp\",G142,\"\"))","v":1.3299069161887309},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Efp\",H142,\"\"))","v":1.3816532453924164},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Efp\",I142,\"\"))","v":1.4170784625978068},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Efp\",J142,\"\"))","v":1.4552821329907883},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Efp\",K142,\"\"))","v":1.4956223421240233},{"$f":"+SUMPRODUCT(AP142:AS142,PremisaCosto!$F$84:$I$84)","v":4.7090295945563438},null,{"$f":"IF($D142=\"BT\",AF142*Balance!D$45,IF($D142=\"MT\",AF142*Balance!D$46,AF142*Balance!D$47))","v":0.90955437438321796},{"$f":"IF($D142=\"BT\",AG142*Balance!E$45,IF($D142=\"MT\",AG142*Balance!E$46,AG142*Balance!E$47))","v":0.90697393513563873},{"$f":"IF($D142=\"BT\",AH142*Balance!F$45,IF($D142=\"MT\",AH142*Balance!F$46,AH142*Balance!F$47))","v":0.90267785379936993},{"$f":"IF($D142=\"BT\",AI142*Balance!G$45,IF($D142=\"MT\",AI142*Balance!G$46,AI142*Balance!G$47))","v":0.94459456908839978},{"$f":"IF($D142=\"BT\",AJ142*Balance!H$45,IF($D142=\"MT\",AJ142*Balance!H$46,AJ142*Balance!H$47))","v":0.97008732566963374},{"$f":"IF($D142=\"BT\",AK142*Balance!I$45,IF($D142=\"MT\",AK142*Balance!I$46,AK142*Balance!I$47))","v":0.99700390320064602},{"$f":"+SUMPRODUCT(AX142:BA142,PremisaCosto!$F$84:$I$84)","v":3.1215829653255556},null,{"$f":"IF($D142=\"BT\",AN142*Balance!D$49,IF($D142=\"MT\",AN142*Balance!D$50,AN142*Balance!D$51))","v":1.4932609435737174},{"$f":"IF($D142=\"BT\",AO142*Balance!E$49,IF($D142=\"MT\",AO142*Balance!E$50,AO142*Balance!E$51))","v":1.4890245072987693},{"$f":"IF($D142=\"BT\",AP142*Balance!F$49,IF($D142=\"MT\",AP142*Balance!F$50,AP142*Balance!F$51))","v":1.4819714155314778},{"$f":"IF($D142=\"BT\",AQ142*Balance!G$49,IF($D142=\"MT\",AQ142*Balance!G$50,AQ142*Balance!G$51))","v":1.5507881851352221},{"$f":"IF($D142=\"BT\",AR142*Balance!H$49,IF($D142=\"MT\",AR142*Balance!H$50,AR142*Balance!H$51))","v":1.5926409196378761},{"$f":"IF($D142=\"BT\",AS142*Balance!I$49,IF($D142=\"MT\",AS142*Balance!I$50,AS142*Balance!I$51))","v":1.6368312122622071},{"$f":"+SUMPRODUCT(BF142:BI142,PremisaCosto!$F$84:$I$84)","v":5.1248590029668124}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!E225","v":"Et"},{"$f":"+PremisaCosto!B225","v":"BT"},null,{"$f":"+[1]Energía!F143","v":0},{"$f":"+[1]Energía!G143","v":0},{"$f":"+[1]Energía!H143","v":0},{"$f":"+[1]Energía!I143","v":0},{"$f":"+[1]Energía!J143","v":0},{"$f":"+[1]Energía!K143","v":0},null,{"$f":"+[1]Energía!M143","v":0},{"$f":"+[1]Energía!N143","v":0},{"$f":"+[1]Energía!O143","v":0},{"$f":"+[1]Energía!P143","v":0},{"$f":"+[1]Energía!Q143","v":0},null,{"$f":"+[1]Energía!S143","v":0},{"$f":"+[1]Energía!T143","v":0},{"$f":"+[1]Energía!U143","v":0},{"$f":"+[1]Energía!V143","v":0},{"$f":"+[1]Energía!W143","v":0},null,{"$f":"+[1]Energía!Y143","v":0},{"$f":"+[1]Energía!Z143","v":0},{"$f":"+[1]Energía!AA143","v":0},{"$f":"+[1]Energía!AB143","v":0},{"$f":"+[1]Energía!AC143","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Ep\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Ep\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Ep\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Ep\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Ep\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Ep\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH143:AK143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Efp\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Efp\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Efp\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Efp\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Efp\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Efp\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP143:AS143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AF143*Balance!D$45,IF($D143=\"MT\",AF143*Balance!D$46,AF143*Balance!D$47))","v":0},{"$f":"IF($D143=\"BT\",AG143*Balance!E$45,IF($D143=\"MT\",AG143*Balance!E$46,AG143*Balance!E$47))","v":0},{"$f":"IF($D143=\"BT\",AH143*Balance!F$45,IF($D143=\"MT\",AH143*Balance!F$46,AH143*Balance!F$47))","v":0},{"$f":"IF($D143=\"BT\",AI143*Balance!G$45,IF($D143=\"MT\",AI143*Balance!G$46,AI143*Balance!G$47))","v":0},{"$f":"IF($D143=\"BT\",AJ143*Balance!H$45,IF($D143=\"MT\",AJ143*Balance!H$46,AJ143*Balance!H$47))","v":0},{"$f":"IF($D143=\"BT\",AK143*Balance!I$45,IF($D143=\"MT\",AK143*Balance!I$46,AK143*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX143:BA143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AN143*Balance!D$49,IF($D143=\"MT\",AN143*Balance!D$50,AN143*Balance!D$51))","v":0},{"$f":"IF($D143=\"BT\",AO143*Balance!E$49,IF($D143=\"MT\",AO143*Balance!E$50,AO143*Balance!E$51))","v":0},{"$f":"IF($D143=\"BT\",AP143*Balance!F$49,IF($D143=\"MT\",AP143*Balance!F$50,AP143*Balance!F$51))","v":0},{"$f":"IF($D143=\"BT\",AQ143*Balance!G$49,IF($D143=\"MT\",AQ143*Balance!G$50,AQ143*Balance!G$51))","v":0},{"$f":"IF($D143=\"BT\",AR143*Balance!H$49,IF($D143=\"MT\",AR143*Balance!H$50,AR143*Balance!H$51))","v":0},{"$f":"IF($D143=\"BT\",AS143*Balance!I$49,IF($D143=\"MT\",AS143*Balance!I$50,AS143*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF143:BI143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!E226","v":"Et"},{"$f":"+PremisaCosto!B226","v":"BT"},null,{"$f":"+[1]Energía!F144","v":0},{"$f":"+[1]Energía!G144","v":0},{"$f":"+[1]Energía!H144","v":0},{"$f":"+[1]Energía!I144","v":0},{"$f":"+[1]Energía!J144","v":0},{"$f":"+[1]Energía!K144","v":0},null,{"$f":"+[1]Energía!M144","v":0},{"$f":"+[1]Energía!N144","v":0},{"$f":"+[1]Energía!O144","v":0},{"$f":"+[1]Energía!P144","v":0},{"$f":"+[1]Energía!Q144","v":0},null,{"$f":"+[1]Energía!S144","v":0},{"$f":"+[1]Energía!T144","v":0},{"$f":"+[1]Energía!U144","v":0},{"$f":"+[1]Energía!V144","v":0},{"$f":"+[1]Energía!W144","v":0},null,{"$f":"+[1]Energía!Y144","v":0},{"$f":"+[1]Energía!Z144","v":0},{"$f":"+[1]Energía!AA144","v":0},{"$f":"+[1]Energía!AB144","v":0},{"$f":"+[1]Energía!AC144","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Ep\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Ep\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Ep\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Ep\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Ep\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Ep\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH144:AK144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Efp\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Efp\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Efp\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Efp\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Efp\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Efp\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP144:AS144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AF144*Balance!D$45,IF($D144=\"MT\",AF144*Balance!D$46,AF144*Balance!D$47))","v":0},{"$f":"IF($D144=\"BT\",AG144*Balance!E$45,IF($D144=\"MT\",AG144*Balance!E$46,AG144*Balance!E$47))","v":0},{"$f":"IF($D144=\"BT\",AH144*Balance!F$45,IF($D144=\"MT\",AH144*Balance!F$46,AH144*Balance!F$47))","v":0},{"$f":"IF($D144=\"BT\",AI144*Balance!G$45,IF($D144=\"MT\",AI144*Balance!G$46,AI144*Balance!G$47))","v":0},{"$f":"IF($D144=\"BT\",AJ144*Balance!H$45,IF($D144=\"MT\",AJ144*Balance!H$46,AJ144*Balance!H$47))","v":0},{"$f":"IF($D144=\"BT\",AK144*Balance!I$45,IF($D144=\"MT\",AK144*Balance!I$46,AK144*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX144:BA144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AN144*Balance!D$49,IF($D144=\"MT\",AN144*Balance!D$50,AN144*Balance!D$51))","v":0},{"$f":"IF($D144=\"BT\",AO144*Balance!E$49,IF($D144=\"MT\",AO144*Balance!E$50,AO144*Balance!E$51))","v":0},{"$f":"IF($D144=\"BT\",AP144*Balance!F$49,IF($D144=\"MT\",AP144*Balance!F$50,AP144*Balance!F$51))","v":0},{"$f":"IF($D144=\"BT\",AQ144*Balance!G$49,IF($D144=\"MT\",AQ144*Balance!G$50,AQ144*Balance!G$51))","v":0},{"$f":"IF($D144=\"BT\",AR144*Balance!H$49,IF($D144=\"MT\",AR144*Balance!H$50,AR144*Balance!H$51))","v":0},{"$f":"IF($D144=\"BT\",AS144*Balance!I$49,IF($D144=\"MT\",AS144*Balance!I$50,AS144*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF144:BI144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!E227","v":"Et"},{"$f":"+PremisaCosto!B227","v":"BT"},null,{"$f":"+[1]Energía!F145","v":261.41667655362693},{"$f":"+[1]Energía!G145","v":258.29873966940096},{"$f":"+[1]Energía!H145","v":266.65401247968555},{"$f":"+[1]Energía!I145","v":270.14516243803843},{"$f":"+[1]Energía!J145","v":273.67618733616501},{"$f":"+[1]Energía!K145","v":277.49323738265565},null,{"$f":"+[1]Energía!M145","v":15.634515851255173},{"$f":"+[1]Energía!N145","v":15.908526764690212},{"$f":"+[1]Energía!O145","v":16.465971633831028},{"$f":"+[1]Energía!P145","v":17.042606357413906},{"$f":"+[1]Energía!Q145","v":17.639128423453933},null,{"$f":"+[1]Energía!S145","v":0},{"$f":"+[1]Energía!T145","v":0},{"$f":"+[1]Energía!U145","v":0},{"$f":"+[1]Energía!V145","v":0},{"$f":"+[1]Energía!W145","v":0},null,{"$f":"+[1]Energía!Y145","v":242.66422381814579},{"$f":"+[1]Energía!Z145","v":250.74548571499534},{"$f":"+[1]Energía!AA145","v":253.67919080420739},{"$f":"+[1]Energía!AB145","v":256.63358097875113},{"$f":"+[1]Energía!AC145","v":259.85410895920171},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":837.69419283545437},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Ep\",F145,\"\"))","v":98.955870606920982},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Ep\",G145,\"\"))","v":97.775616298192062},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Ep\",H145,\"\"))","v":100.93839575817206},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Ep\",I145,\"\"))","v":102.25992500451783},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Ep\",J145,\"\"))","v":103.59654838882265},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Ep\",K145,\"\"))","v":105.04144285952098},{"$f":"+SUMPRODUCT(AH145:AK145,PremisaCosto!$F$84:$I$84)","v":337.86627492167094},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Efp\",F145,\"\"))","v":162.46080594670596},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Efp\",G145,\"\"))","v":160.5231233712089},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Efp\",H145,\"\"))","v":165.7156167215135},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Efp\",I145,\"\"))","v":167.88523743352062},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Efp\",J145,\"\"))","v":170.07963894734237},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Efp\",K145,\"\"))","v":172.45179452313468},{"$f":"+SUMPRODUCT(AP145:AS145,PremisaCosto!$F$84:$I$84)","v":554.69197521412116},null,{"$f":"IF($D145=\"BT\",AF145*Balance!D$45,IF($D145=\"MT\",AF145*Balance!D$46,AF145*Balance!D$47))","v":110.7955110851388},{"$f":"IF($D145=\"BT\",AG145*Balance!E$45,IF($D145=\"MT\",AG145*Balance!E$46,AG145*Balance!E$47))","v":109.47404447033331},{"$f":"IF($D145=\"BT\",AH145*Balance!F$45,IF($D145=\"MT\",AH145*Balance!F$46,AH145*Balance!F$47))","v":108.26726441099838},{"$f":"IF($D145=\"BT\",AI145*Balance!G$45,IF($D145=\"MT\",AI145*Balance!G$46,AI145*Balance!G$47))","v":111.9087528993298},{"$f":"IF($D145=\"BT\",AJ145*Balance!H$45,IF($D145=\"MT\",AJ145*Balance!H$46,AJ145*Balance!H$47))","v":113.3746497376455},{"$f":"IF($D145=\"BT\",AK145*Balance!I$45,IF($D145=\"MT\",AK145*Balance!I$46,AK145*Balance!I$47))","v":114.95890868368929},{"$f":"+SUMPRODUCT(AX145:BA145,PremisaCosto!$F$84:$I$84)","v":367.6639520044381},null,{"$f":"IF($D145=\"BT\",AN145*Balance!D$49,IF($D145=\"MT\",AN145*Balance!D$50,AN145*Balance!D$51))","v":181.89853634524971},{"$f":"IF($D145=\"BT\",AO145*Balance!E$49,IF($D145=\"MT\",AO145*Balance!E$50,AO145*Balance!E$51))","v":179.7290184585772},{"$f":"IF($D145=\"BT\",AP145*Balance!F$49,IF($D145=\"MT\",AP145*Balance!F$50,AP145*Balance!F$51))","v":177.74778723058117},{"$f":"IF($D145=\"BT\",AQ145*Balance!G$49,IF($D145=\"MT\",AQ145*Balance!G$50,AQ145*Balance!G$51))","v":183.7262011541973},{"$f":"IF($D145=\"BT\",AR145*Balance!H$49,IF($D145=\"MT\",AR145*Balance!H$50,AR145*Balance!H$51))","v":186.1328373681668},{"$f":"IF($D145=\"BT\",AS145*Balance!I$49,IF($D145=\"MT\",AS145*Balance!I$50,AS145*Balance!I$51))","v":188.73379457893134},{"$f":"+SUMPRODUCT(BF145:BI145,PremisaCosto!$F$84:$I$84)","v":603.6123131841199}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!E228","v":"Et"},{"$f":"+PremisaCosto!B228","v":"BT"},null,{"$f":"+[1]Energía!F146","v":0},{"$f":"+[1]Energía!G146","v":0},{"$f":"+[1]Energía!H146","v":0},{"$f":"+[1]Energía!I146","v":0},{"$f":"+[1]Energía!J146","v":0},{"$f":"+[1]Energía!K146","v":0},null,{"$f":"+[1]Energía!M146","v":0},{"$f":"+[1]Energía!N146","v":0},{"$f":"+[1]Energía!O146","v":0},{"$f":"+[1]Energía!P146","v":0},{"$f":"+[1]Energía!Q146","v":0},null,{"$f":"+[1]Energía!S146","v":0},{"$f":"+[1]Energía!T146","v":0},{"$f":"+[1]Energía!U146","v":0},{"$f":"+[1]Energía!V146","v":0},{"$f":"+[1]Energía!W146","v":0},null,{"$f":"+[1]Energía!Y146","v":0},{"$f":"+[1]Energía!Z146","v":0},{"$f":"+[1]Energía!AA146","v":0},{"$f":"+[1]Energía!AB146","v":0},{"$f":"+[1]Energía!AC146","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Ep\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Ep\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Ep\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Ep\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Ep\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Ep\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH146:AK146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Efp\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Efp\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Efp\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Efp\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Efp\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Efp\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP146:AS146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AF146*Balance!D$45,IF($D146=\"MT\",AF146*Balance!D$46,AF146*Balance!D$47))","v":0},{"$f":"IF($D146=\"BT\",AG146*Balance!E$45,IF($D146=\"MT\",AG146*Balance!E$46,AG146*Balance!E$47))","v":0},{"$f":"IF($D146=\"BT\",AH146*Balance!F$45,IF($D146=\"MT\",AH146*Balance!F$46,AH146*Balance!F$47))","v":0},{"$f":"IF($D146=\"BT\",AI146*Balance!G$45,IF($D146=\"MT\",AI146*Balance!G$46,AI146*Balance!G$47))","v":0},{"$f":"IF($D146=\"BT\",AJ146*Balance!H$45,IF($D146=\"MT\",AJ146*Balance!H$46,AJ146*Balance!H$47))","v":0},{"$f":"IF($D146=\"BT\",AK146*Balance!I$45,IF($D146=\"MT\",AK146*Balance!I$46,AK146*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX146:BA146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AN146*Balance!D$49,IF($D146=\"MT\",AN146*Balance!D$50,AN146*Balance!D$51))","v":0},{"$f":"IF($D146=\"BT\",AO146*Balance!E$49,IF($D146=\"MT\",AO146*Balance!E$50,AO146*Balance!E$51))","v":0},{"$f":"IF($D146=\"BT\",AP146*Balance!F$49,IF($D146=\"MT\",AP146*Balance!F$50,AP146*Balance!F$51))","v":0},{"$f":"IF($D146=\"BT\",AQ146*Balance!G$49,IF($D146=\"MT\",AQ146*Balance!G$50,AQ146*Balance!G$51))","v":0},{"$f":"IF($D146=\"BT\",AR146*Balance!H$49,IF($D146=\"MT\",AR146*Balance!H$50,AR146*Balance!H$51))","v":0},{"$f":"IF($D146=\"BT\",AS146*Balance!I$49,IF($D146=\"MT\",AS146*Balance!I$50,AS146*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF146:BI146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!E229","v":"Et"},{"$f":"+PremisaCosto!B229","v":"BT"},null,{"$f":"+[1]Energía!F147","v":0.71362619042344877},{"$f":"+[1]Energía!G147","v":0.71160160664733541},{"$f":"+[1]Energía!H147","v":0.73928983847108731},{"$f":"+[1]Energía!I147","v":0.75824503087765815},{"$f":"+[1]Energía!J147","v":0.77868690759891046},{"$f":"+[1]Energía!K147","v":0.80027199545901884},null,{"$f":"+[1]Energía!M147","v":0.1234172569866894},{"$f":"+[1]Energía!N147","v":0.12480936039350093},{"$f":"+[1]Energía!O147","v":0.12762896502695312},{"$f":"+[1]Energía!P147","v":0.1305187796344458},{"$f":"+[1]Energía!Q147","v":0.1334777297756394},null,{"$f":"+[1]Energía!S147","v":0},{"$f":"+[1]Energía!T147","v":0},{"$f":"+[1]Energía!U147","v":0},{"$f":"+[1]Energía!V147","v":0},{"$f":"+[1]Energía!W147","v":0},null,{"$f":"+[1]Energía!Y147","v":0.58818434966064603},{"$f":"+[1]Energía!Z147","v":0.61448047807758632},{"$f":"+[1]Energía!AA147","v":0.63061606585070507},{"$f":"+[1]Energía!AB147","v":0.64816812796446466},{"$f":"+[1]Energía!AC147","v":0.66679426568337941},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":2.0965047469569429},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Ep\",F147,\"\"))","v":0.27013387933866684},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Ep\",G147,\"\"))","v":0.26936749957734796},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Ep\",H147,\"\"))","v":0.27984851831650082},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Ep\",I147,\"\"))","v":0.28702375897766469},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Ep\",J147,\"\"))","v":0.29476176458028702},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Ep\",K147,\"\"))","v":0.3029325178370546},{"$f":"+SUMPRODUCT(AH147:AK147,PremisaCosto!$F$84:$I$84)","v":0.95379572200176754},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Efp\",F147,\"\"))","v":0.44349231108478199},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Efp\",G147,\"\"))","v":0.4422341070699875},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Efp\",H147,\"\"))","v":0.45944132015458655},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Efp\",I147,\"\"))","v":0.47122127189999352},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Efp\",J147,\"\"))","v":0.48392514301862349},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Efp\",K147,\"\"))","v":0.49733947762196429},{"$f":"+SUMPRODUCT(AP147:AS147,PremisaCosto!$F$84:$I$84)","v":1.5658941784307836},null,{"$f":"IF($D147=\"BT\",AF147*Balance!D$45,IF($D147=\"MT\",AF147*Balance!D$46,AF147*Balance!D$47))","v":0.30245422569851582},{"$f":"IF($D147=\"BT\",AG147*Balance!E$45,IF($D147=\"MT\",AG147*Balance!E$46,AG147*Balance!E$47))","v":0.30159615192462197},{"$f":"IF($D147=\"BT\",AH147*Balance!F$45,IF($D147=\"MT\",AH147*Balance!F$46,AH147*Balance!F$47))","v":0.30016757548027234},{"$f":"IF($D147=\"BT\",AI147*Balance!G$45,IF($D147=\"MT\",AI147*Balance!G$46,AI147*Balance!G$47))","v":0.31410614586554014},{"$f":"IF($D147=\"BT\",AJ147*Balance!H$45,IF($D147=\"MT\",AJ147*Balance!H$46,AJ147*Balance!H$47))","v":0.32258325528291426},{"$f":"IF($D147=\"BT\",AK147*Balance!I$45,IF($D147=\"MT\",AK147*Balance!I$46,AK147*Balance!I$47))","v":0.33153382805226295},{"$f":"+SUMPRODUCT(AX147:BA147,PremisaCosto!$F$84:$I$84)","v":1.0380203595540398},null,{"$f":"IF($D147=\"BT\",AN147*Balance!D$49,IF($D147=\"MT\",AN147*Balance!D$50,AN147*Balance!D$51))","v":0.4965542414775253},{"$f":"IF($D147=\"BT\",AO147*Balance!E$49,IF($D147=\"MT\",AO147*Balance!E$50,AO147*Balance!E$51))","v":0.49514549881260267},{"$f":"IF($D147=\"BT\",AP147*Balance!F$49,IF($D147=\"MT\",AP147*Balance!F$50,AP147*Balance!F$51))","v":0.49280013335745515},{"$f":"IF($D147=\"BT\",AQ147*Balance!G$49,IF($D147=\"MT\",AQ147*Balance!G$50,AQ147*Balance!G$51))","v":0.51568378204496534},{"$f":"IF($D147=\"BT\",AR147*Balance!H$49,IF($D147=\"MT\",AR147*Balance!H$50,AR147*Balance!H$51))","v":0.52960107689163105},{"$f":"IF($D147=\"BT\",AS147*Balance!I$49,IF($D147=\"MT\",AS147*Balance!I$50,AS147*Balance!I$51))","v":0.54429568022213137},{"$f":"+SUMPRODUCT(BF147:BI147,PremisaCosto!$F$84:$I$84)","v":1.7041699817094458}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!E230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,{"$f":"+[1]Energía!F148","v":169281.25319144319},{"$f":"+[1]Energía!G148","v":167460.57590052433},{"$f":"+[1]Energía!H148","v":173020.39239811891},{"$f":"+[1]Energía!I148","v":175569.56029142943},{"$f":"+[1]Energía!J148","v":178186.75619954098},{"$f":"+[1]Energía!K148","v":181000.28066212859},null,{"$f":"+[1]Energía!M148","v":3871.8053461046511},{"$f":"+[1]Energía!N148","v":3936.8356902112118},{"$f":"+[1]Energía!O148","v":4069.0870503227929},{"$f":"+[1]Energía!P148","v":4205.7928062351066},{"$f":"+[1]Energía!Q148","v":4347.1015923972927},null,{"$f":"+[1]Energía!S148","v":51.156194072550072},{"$f":"+[1]Energía!T148","v":52.49973189184449},{"$f":"+[1]Energía!U148","v":52.546358914262292},{"$f":"+[1]Energía!V148","v":52.539898264980977},{"$f":"+[1]Energía!W148","v":52.586528448371688},null,{"$f":"+[1]Energía!Y148","v":163537.61436034713},{"$f":"+[1]Energía!Z148","v":169031.05697601585},{"$f":"+[1]Energía!AA148","v":171447.92688219238},{"$f":"+[1]Energía!AB148","v":173928.42349504089},{"$f":"+[1]Energía!AC148","v":176600.59254128294},{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":566800.1914523486},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Ep\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Ep\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Ep\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Ep\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Ep\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Ep\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH148:AK148,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Efp\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Efp\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Efp\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Efp\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Efp\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Efp\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP148:AS148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX148:BA148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF148:BI148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!E231","v":"Et"},{"$f":"+PremisaCosto!B231","v":"BT"},null,{"$f":"+[1]Energía!F149","v":108900.89402862822},{"$f":"+[1]Energía!G149","v":107799.17974862123},{"$f":"+[1]Energía!H149","v":111428.24721924786},{"$f":"+[1]Energía!I149","v":113169.310652392},{"$f":"+[1]Energía!J149","v":114968.93754113028},{"$f":"+[1]Energía!K149","v":116898.76177669695},null,{"$f":"+[1]Energía!M149","v":2481.028131778658},{"$f":"+[1]Energía!N149","v":2521.7007683727375},{"$f":"+[1]Energía!O149","v":2604.3993456014041},{"$f":"+[1]Energía!P149","v":2689.8470758042404},{"$f":"+[1]Energía!Q149","v":2778.1306938530606},null,{"$f":"+[1]Energía!S149","v":51.156194072550072},{"$f":"+[1]Energía!T149","v":52.49973189184449},{"$f":"+[1]Energía!U149","v":52.546358914262292},{"$f":"+[1]Energía!V149","v":52.539898264980977},{"$f":"+[1]Energía!W149","v":52.586528448371688},null,{"$f":"+[1]Energía!Y149","v":105266.99542277002},{"$f":"+[1]Energía!Z149","v":108854.04671898327},{"$f":"+[1]Energía!AA149","v":110512.36494787634},{"$f":"+[1]Energía!AB149","v":112226.55056706106},{"$f":"+[1]Energía!AC149","v":114068.04455439551},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":365507.65655679844},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Ep\",F149,\"\"))","v":41223.011938430347},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Ep\",G149,\"\"))","v":40805.97237853906},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Ep\",H149,\"\"))","v":42179.708498902619},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Ep\",I149,\"\"))","v":42838.765335214703},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Ep\",J149,\"\"))","v":43519.990603206315},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Ep\",K149,\"\"))","v":44250.500377358614},{"$f":"+SUMPRODUCT(AH149:AK149,PremisaCosto!$F$84:$I$84)","v":141705.52749419288},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Efp\",F149,\"\"))","v":67677.882090197876},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Efp\",G149,\"\"))","v":66993.207370082178},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Efp\",H149,\"\"))","v":69248.538720345256},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Efp\",I149,\"\"))","v":70330.545317177297},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Efp\",J149,\"\"))","v":71448.946937923974},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Efp\",K149,\"\"))","v":72648.261399338342},{"$f":"+SUMPRODUCT(AP149:AS149,PremisaCosto!$F$84:$I$84)","v":232645.05746463052},null,{"$f":"IF($D149=\"BT\",AF149*Balance!D$45,IF($D149=\"MT\",AF149*Balance!D$46,AF149*Balance!D$47))","v":46155.166420896807},{"$f":"IF($D149=\"BT\",AG149*Balance!E$45,IF($D149=\"MT\",AG149*Balance!E$46,AG149*Balance!E$47))","v":45688.229887495778},{"$f":"IF($D149=\"BT\",AH149*Balance!F$45,IF($D149=\"MT\",AH149*Balance!F$46,AH149*Balance!F$47))","v":45242.265032330899},{"$f":"IF($D149=\"BT\",AI149*Balance!G$45,IF($D149=\"MT\",AI149*Balance!G$46,AI149*Balance!G$47))","v":46880.855860192714},{"$f":"IF($D149=\"BT\",AJ149*Balance!H$45,IF($D149=\"MT\",AJ149*Balance!H$46,AJ149*Balance!H$47))","v":47627.684203390796},{"$f":"IF($D149=\"BT\",AK149*Balance!I$45,IF($D149=\"MT\",AK149*Balance!I$46,AK149*Balance!I$47))","v":48428.402101173546},{"$f":"+SUMPRODUCT(AX149:BA149,PremisaCosto!$F$84:$I$84)","v":154206.28313665715},null,{"$f":"IF($D149=\"BT\",AN149*Balance!D$49,IF($D149=\"MT\",AN149*Balance!D$50,AN149*Balance!D$51))","v":75775.246979826945},{"$f":"IF($D149=\"BT\",AO149*Balance!E$49,IF($D149=\"MT\",AO149*Balance!E$50,AO149*Balance!E$51))","v":75008.653900739955},{"$f":"IF($D149=\"BT\",AP149*Balance!F$49,IF($D149=\"MT\",AP149*Balance!F$50,AP149*Balance!F$51))","v":74276.491075536906},{"$f":"IF($D149=\"BT\",AQ149*Balance!G$49,IF($D149=\"MT\",AQ149*Balance!G$50,AQ149*Balance!G$51))","v":76966.647656228859},{"$f":"IF($D149=\"BT\",AR149*Balance!H$49,IF($D149=\"MT\",AR149*Balance!H$50,AR149*Balance!H$51))","v":78192.753129260978},{"$f":"IF($D149=\"BT\",AS149*Balance!I$49,IF($D149=\"MT\",AS149*Balance!I$50,AS149*Balance!I$51))","v":79507.331781461122},{"$f":"+SUMPRODUCT(BF149:BI149,PremisaCosto!$F$84:$I$84)","v":253168.1737200045}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!E232","v":"Et"},{"$f":"+PremisaCosto!B232","v":"BT"},null,{"$f":"+[1]Energía!F150","v":121.017556764693},{"$f":"+[1]Energía!G150","v":120.67422550059619},{"$f":"+[1]Energía!H150","v":125.3696279555658},{"$f":"+[1]Energía!I150","v":128.58407146090676},{"$f":"+[1]Energía!J150","v":132.05062861602337},{"$f":"+[1]Energía!K150","v":135.71105284152935},null,{"$f":"+[1]Energía!M150","v":2.3654974255782135},{"$f":"+[1]Energía!N150","v":2.3921794075421019},{"$f":"+[1]Energía!O150","v":2.4462218296832678},{"$f":"+[1]Energía!P150","v":2.5016099429935452},{"$f":"+[1]Energía!Q150","v":2.5583231540330891},null,{"$f":"+[1]Energía!S150","v":0},{"$f":"+[1]Energía!T150","v":0},{"$f":"+[1]Energía!U150","v":0},{"$f":"+[1]Energía!V150","v":0},{"$f":"+[1]Energía!W150","v":0},null,{"$f":"+[1]Energía!Y150","v":118.30872807501798},{"$f":"+[1]Energía!Z150","v":122.9774485480237},{"$f":"+[1]Energía!AA150","v":126.13784963122349},{"$f":"+[1]Energía!AB150","v":129.54901867302982},{"$f":"+[1]Energía!AC150","v":133.15272968749628},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":419.18088591999765},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Ep\",F150,\"\"))","v":45.809616456951808},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Ep\",G150,\"\"))","v":45.679652888471111},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Ep\",H150,\"\"))","v":47.457036198162434},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Ep\",I150,\"\"))","v":48.673821828602208},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Ep\",J150,\"\"))","v":49.986041790295609},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Ep\",K150,\"\"))","v":51.37164760091536},{"$f":"+SUMPRODUCT(AH150:AK150,PremisaCosto!$F$84:$I$84)","v":161.74578438717222},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Efp\",F150,\"\"))","v":75.207940307741197},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Efp\",G150,\"\"))","v":74.994572612125097},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Efp\",H150,\"\"))","v":77.912591757403376},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Efp\",I150,\"\"))","v":79.910249632304556},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Efp\",J150,\"\"))","v":82.064586825727773},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Efp\",K150,\"\"))","v":84.339405240613999},{"$f":"+SUMPRODUCT(AP150:AS150,PremisaCosto!$F$84:$I$84)","v":265.54615030777455},null,{"$f":"IF($D150=\"BT\",AF150*Balance!D$45,IF($D150=\"MT\",AF150*Balance!D$46,AF150*Balance!D$47))","v":51.290538265520347},{"$f":"IF($D150=\"BT\",AG150*Balance!E$45,IF($D150=\"MT\",AG150*Balance!E$46,AG150*Balance!E$47))","v":51.145025120075289},{"$f":"IF($D150=\"BT\",AH150*Balance!F$45,IF($D150=\"MT\",AH150*Balance!F$46,AH150*Balance!F$47))","v":50.90276547032196},{"$f":"IF($D150=\"BT\",AI150*Balance!G$45,IF($D150=\"MT\",AI150*Balance!G$46,AI150*Balance!G$47))","v":53.266484396916979},{"$f":"IF($D150=\"BT\",AJ150*Balance!H$45,IF($D150=\"MT\",AJ150*Balance!H$46,AJ150*Balance!H$47))","v":54.704042440447957},{"$f":"IF($D150=\"BT\",AK150*Balance!I$45,IF($D150=\"MT\",AK150*Balance!I$46,AK150*Balance!I$47))","v":56.221890948149778},{"$f":"+SUMPRODUCT(AX150:BA150,PremisaCosto!$F$84:$I$84)","v":176.02869607504024},null,{"$f":"IF($D150=\"BT\",AN150*Balance!D$49,IF($D150=\"MT\",AN150*Balance!D$50,AN150*Balance!D$51))","v":84.206243984821327},{"$f":"IF($D150=\"BT\",AO150*Balance!E$49,IF($D150=\"MT\",AO150*Balance!E$50,AO150*Balance!E$51))","v":83.967347770378936},{"$f":"IF($D150=\"BT\",AP150*Balance!F$49,IF($D150=\"MT\",AP150*Balance!F$50,AP150*Balance!F$51))","v":83.569617977230706},{"$f":"IF($D150=\"BT\",AQ150*Balance!G$49,IF($D150=\"MT\",AQ150*Balance!G$50,AQ150*Balance!G$51))","v":87.450253653425278},{"$f":"IF($D150=\"BT\",AR150*Balance!H$49,IF($D150=\"MT\",AR150*Balance!H$50,AR150*Balance!H$51))","v":89.810364649516885},{"$f":"IF($D150=\"BT\",AS150*Balance!I$49,IF($D150=\"MT\",AS150*Balance!I$50,AS150*Balance!I$51))","v":92.302292519524372},{"$f":"+SUMPRODUCT(BF150:BI150,PremisaCosto!$F$84:$I$84)","v":288.99512134754201}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!E233","v":"Et"},{"$f":"+PremisaCosto!B233","v":"BT"},null,{"$f":"+[1]Energía!F151","v":47999.68128826889},{"$f":"+[1]Energía!G151","v":47427.18538367391},{"$f":"+[1]Energía!H151","v":48961.327877019874},{"$f":"+[1]Energía!I151","v":49602.350812280536},{"$f":"+[1]Energía!J151","v":50250.695332475101},{"$f":"+[1]Energía!K151","v":50951.557986336193},null,{"$f":"+[1]Energía!M151","v":1197.8596383350964},{"$f":"+[1]Energía!N151","v":1218.8533561316613},{"$f":"+[1]Energía!O151","v":1261.5627508896168},{"$f":"+[1]Energía!P151","v":1305.7424023744429},{"$f":"+[1]Energía!Q151","v":1351.4457495764764},null,{"$f":"+[1]Energía!S151","v":0},{"$f":"+[1]Energía!T151","v":0},{"$f":"+[1]Energía!U151","v":0},{"$f":"+[1]Energía!V151","v":0},{"$f":"+[1]Energía!W151","v":0},null,{"$f":"+[1]Energía!Y151","v":46229.325745338814},{"$f":"+[1]Energía!Z151","v":47742.474520888216},{"$f":"+[1]Energía!AA151","v":48340.788061390922},{"$f":"+[1]Energía!AB151","v":48944.952930100655},{"$f":"+[1]Energía!AC151","v":49600.112236759713},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":159682.43199800249},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Ep\",F151,\"\"))","v":18169.652806220263},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Ep\",G151,\"\"))","v":17952.941954391837},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Ep\",H151,\"\"))","v":18533.67156990655},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Ep\",I151,\"\"))","v":18776.322434702128},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Ep\",J151,\"\"))","v":19021.744789904926},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Ep\",K151,\"\"))","v":19287.047199081848},{"$f":"+SUMPRODUCT(AH151:AK151,PremisaCosto!$F$84:$I$84)","v":62036.874342130948},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Efp\",F151,\"\"))","v":29830.02848204863},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Efp\",G151,\"\"))","v":29474.243429282076},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Efp\",H151,\"\"))","v":30427.656307113324},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Efp\",I151,\"\"))","v":30826.028377578412},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Efp\",J151,\"\"))","v":31228.950542570179},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Efp\",K151,\"\"))","v":31664.510787254349},{"$f":"+SUMPRODUCT(AP151:AS151,PremisaCosto!$F$84:$I$84)","v":101849.04182261039},null,{"$f":"IF($D151=\"BT\",AF151*Balance!D$45,IF($D151=\"MT\",AF151*Balance!D$46,AF151*Balance!D$47))","v":20343.572913438678},{"$f":"IF($D151=\"BT\",AG151*Balance!E$45,IF($D151=\"MT\",AG151*Balance!E$46,AG151*Balance!E$47))","v":20100.933548651494},{"$f":"IF($D151=\"BT\",AH151*Balance!F$45,IF($D151=\"MT\",AH151*Balance!F$46,AH151*Balance!F$47))","v":19879.352205805397},{"$f":"IF($D151=\"BT\",AI151*Balance!G$45,IF($D151=\"MT\",AI151*Balance!G$46,AI151*Balance!G$47))","v":20547.979353694918},{"$f":"IF($D151=\"BT\",AJ151*Balance!H$45,IF($D151=\"MT\",AJ151*Balance!H$46,AJ151*Balance!H$47))","v":20817.138085143331},{"$f":"IF($D151=\"BT\",AK151*Balance!I$45,IF($D151=\"MT\",AK151*Balance!I$46,AK151*Balance!I$47))","v":21108.029720255181},{"$f":"+SUMPRODUCT(AX151:BA151,PremisaCosto!$F$84:$I$84)","v":67508.135862090523},null,{"$f":"IF($D151=\"BT\",AN151*Balance!D$49,IF($D151=\"MT\",AN151*Balance!D$50,AN151*Balance!D$51))","v":33399.06193621696},{"$f":"IF($D151=\"BT\",AO151*Balance!E$49,IF($D151=\"MT\",AO151*Balance!E$50,AO151*Balance!E$51))","v":33000.708745891265},{"$f":"IF($D151=\"BT\",AP151*Balance!F$49,IF($D151=\"MT\",AP151*Balance!F$50,AP151*Balance!F$51))","v":32636.927564231766},{"$f":"IF($D151=\"BT\",AQ151*Balance!G$49,IF($D151=\"MT\",AQ151*Balance!G$50,AQ151*Balance!G$51))","v":33734.646220616174},{"$f":"IF($D151=\"BT\",AR151*Balance!H$49,IF($D151=\"MT\",AR151*Balance!H$50,AR151*Balance!H$51))","v":34176.537582599143},{"$f":"IF($D151=\"BT\",AS151*Balance!I$49,IF($D151=\"MT\",AS151*Balance!I$50,AS151*Balance!I$51))","v":34654.108940352642},{"$f":"+SUMPRODUCT(BF151:BI151,PremisaCosto!$F$84:$I$84)","v":110831.48572034176}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!E234","v":"Et"},{"$f":"+PremisaCosto!B234","v":"BT"},null,{"$f":"+[1]Energía!F152","v":11962.658345009319},{"$f":"+[1]Energía!G152","v":11819.978795337795},{"$f":"+[1]Energía!H152","v":12202.323469466784},{"$f":"+[1]Energía!I152","v":12362.081579521411},{"$f":"+[1]Energía!J152","v":12523.664402089906},{"$f":"+[1]Energía!K152","v":12698.335988439914},null,{"$f":"+[1]Energía!M152","v":183.46646958696979},{"$f":"+[1]Energía!N152","v":186.68190749336279},{"$f":"+[1]Energía!O152","v":193.22335995045469},{"$f":"+[1]Energía!P152","v":199.98999973537104},{"$f":"+[1]Energía!Q152","v":206.9900116659166},null,{"$f":"+[1]Energía!S152","v":0},{"$f":"+[1]Energía!T152","v":0},{"$f":"+[1]Energía!U152","v":0},{"$f":"+[1]Energía!V152","v":0},{"$f":"+[1]Energía!W152","v":0},null,{"$f":"+[1]Energía!Y152","v":11636.512325750824},{"$f":"+[1]Energía!Z152","v":12015.641561973422},{"$f":"+[1]Energía!AA152","v":12168.858219570957},{"$f":"+[1]Energía!AB152","v":12323.674402354534},{"$f":"+[1]Energía!AC152","v":12491.345976773997},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":40200.441342003483},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Ep\",F152,\"\"))","v":4528.308166524741},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Ep\",G152,\"\"))","v":4474.2986854094352},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Ep\",H152,\"\"))","v":4619.0302710112137},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Ep\",I152,\"\"))","v":4679.5046182310971},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Ep\",J152,\"\"))","v":4740.6696865549184},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Ep\",K152,\"\"))","v":4806.7893355590686},{"$f":"+SUMPRODUCT(AH152:AK152,PremisaCosto!$F$84:$I$84)","v":15461.059586838601},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Efp\",F152,\"\"))","v":7434.3501784845785},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Efp\",G152,\"\"))","v":7345.6801099283593},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Efp\",H152,\"\"))","v":7583.2931984555707},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Efp\",I152,\"\"))","v":7682.576961290315},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Efp\",J152,\"\"))","v":7782.9947155349873},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Efp\",K152,\"\"))","v":7891.5466528808465},{"$f":"+SUMPRODUCT(AP152:AS152,PremisaCosto!$F$84:$I$84)","v":25383.19541692928},null,{"$f":"IF($D152=\"BT\",AF152*Balance!D$45,IF($D152=\"MT\",AF152*Balance!D$46,AF152*Balance!D$47))","v":5070.1005870997451},{"$f":"IF($D152=\"BT\",AG152*Balance!E$45,IF($D152=\"MT\",AG152*Balance!E$46,AG152*Balance!E$47))","v":5009.6291059545438},{"$f":"IF($D152=\"BT\",AH152*Balance!F$45,IF($D152=\"MT\",AH152*Balance!F$46,AH152*Balance!F$47))","v":4954.4057830291886},{"$f":"IF($D152=\"BT\",AI152*Balance!G$45,IF($D152=\"MT\",AI152*Balance!G$46,AI152*Balance!G$47))","v":5121.0435171917097},{"$f":"IF($D152=\"BT\",AJ152*Balance!H$45,IF($D152=\"MT\",AJ152*Balance!H$46,AJ152*Balance!H$47))","v":5188.1242531148555},{"$f":"IF($D152=\"BT\",AK152*Balance!I$45,IF($D152=\"MT\",AK152*Balance!I$46,AK152*Balance!I$47))","v":5260.6213437802198},{"$f":"+SUMPRODUCT(AX152:BA152,PremisaCosto!$F$84:$I$84)","v":16824.627646517969},null,{"$f":"IF($D152=\"BT\",AN152*Balance!D$49,IF($D152=\"MT\",AN152*Balance!D$50,AN152*Balance!D$51))","v":8323.8379144075006},{"$f":"IF($D152=\"BT\",AO152*Balance!E$49,IF($D152=\"MT\",AO152*Balance!E$50,AO152*Balance!E$51))","v":8224.5588569510201},{"$f":"IF($D152=\"BT\",AP152*Balance!F$49,IF($D152=\"MT\",AP152*Balance!F$50,AP152*Balance!F$51))","v":8133.8959635371866},{"$f":"IF($D152=\"BT\",AQ152*Balance!G$49,IF($D152=\"MT\",AQ152*Balance!G$50,AQ152*Balance!G$51))","v":8407.4734726544957},{"$f":"IF($D152=\"BT\",AR152*Balance!H$49,IF($D152=\"MT\",AR152*Balance!H$50,AR152*Balance!H$51))","v":8517.6032745018474},{"$f":"IF($D152=\"BT\",AS152*Balance!I$49,IF($D152=\"MT\",AS152*Balance!I$50,AS152*Balance!I$51))","v":8636.6253770415897},{"$f":"+SUMPRODUCT(BF152:BI152,PremisaCosto!$F$84:$I$84)","v":27621.833353011494}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!E235","v":"Et"},{"$f":"+PremisaCosto!B235","v":"BT"},null,{"$f":"+[1]Energía!F153","v":5.3470252238974343},{"$f":"+[1]Energía!G153","v":5.3318555164735137},{"$f":"+[1]Energía!H153","v":5.5393166157906109},{"$f":"+[1]Energía!I153","v":5.6813432023731778},{"$f":"+[1]Energía!J153","v":5.8345091482411116},{"$f":"+[1]Energía!K153","v":5.9962408935117786},null,{"$f":"+[1]Energía!M153","v":0.1234172569866894},{"$f":"+[1]Energía!N153","v":0.12480936039350093},{"$f":"+[1]Energía!O153","v":0.12762896502695312},{"$f":"+[1]Energía!P153","v":0.1305187796344458},{"$f":"+[1]Energía!Q153","v":0.1334777297756394},null,{"$f":"+[1]Energía!S153","v":0},{"$f":"+[1]Energía!T153","v":0},{"$f":"+[1]Energía!U153","v":0},{"$f":"+[1]Energía!V153","v":0},{"$f":"+[1]Energía!W153","v":0},null,{"$f":"+[1]Energía!Y153","v":5.2084382594868242},{"$f":"+[1]Energía!Z153","v":5.4145072553971101},{"$f":"+[1]Energía!AA153","v":5.5537142373462247},{"$f":"+[1]Energía!AB153","v":5.7039903686066662},{"$f":"+[1]Energía!AC153","v":5.8627631637361395},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":18.456230477301624},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Ep\",F153,\"\"))","v":2.0240466031607354},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Ep\",G153,\"\"))","v":2.0183043084273753},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Ep\",H153,\"\"))","v":2.0968359995598682},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Ep\",I153,\"\"))","v":2.1505983100210528},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Ep\",J153,\"\"))","v":2.2085772795363536},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Ep\",K153,\"\"))","v":2.2697987206051771},{"$f":"+SUMPRODUCT(AH153:AK153,PremisaCosto!$F$84:$I$84)","v":7.1465563518103457},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Efp\",F153,\"\"))","v":3.3229786207366994},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Efp\",G153,\"\"))","v":3.3135512080461385},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Efp\",H153,\"\"))","v":3.4424806162307426},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Efp\",I153,\"\"))","v":3.5307448923521254},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Efp\",J153,\"\"))","v":3.6259318687047584},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Efp\",K153,\"\"))","v":3.7264421729066015},{"$f":"+SUMPRODUCT(AP153:AS153,PremisaCosto!$F$84:$I$84)","v":11.732859278966885},null,{"$f":"IF($D153=\"BT\",AF153*Balance!D$45,IF($D153=\"MT\",AF153*Balance!D$46,AF153*Balance!D$47))","v":2.2662149954511981},{"$f":"IF($D153=\"BT\",AG153*Balance!E$45,IF($D153=\"MT\",AG153*Balance!E$46,AG153*Balance!E$47))","v":2.2597856600728923},{"$f":"IF($D153=\"BT\",AH153*Balance!F$45,IF($D153=\"MT\",AH153*Balance!F$46,AH153*Balance!F$47))","v":2.2490816887434897},{"$f":"IF($D153=\"BT\",AI153*Balance!G$45,IF($D153=\"MT\",AI153*Balance!G$46,AI153*Balance!G$47))","v":2.3535199624997718},{"$f":"IF($D153=\"BT\",AJ153*Balance!H$45,IF($D153=\"MT\",AJ153*Balance!H$46,AJ153*Balance!H$47))","v":2.4170368548009664},{"$f":"IF($D153=\"BT\",AK153*Balance!I$45,IF($D153=\"MT\",AK153*Balance!I$46,AK153*Balance!I$47))","v":2.4841012913481153},{"$f":"+SUMPRODUCT(AX153:BA153,PremisaCosto!$F$84:$I$84)","v":7.7776308099918632},null,{"$f":"IF($D153=\"BT\",AN153*Balance!D$49,IF($D153=\"MT\",AN153*Balance!D$50,AN153*Balance!D$51))","v":3.7205585919402977},{"$f":"IF($D153=\"BT\",AO153*Balance!E$49,IF($D153=\"MT\",AO153*Balance!E$50,AO153*Balance!E$51))","v":3.7100032302335597},{"$f":"IF($D153=\"BT\",AP153*Balance!F$49,IF($D153=\"MT\",AP153*Balance!F$50,AP153*Balance!F$51))","v":3.6924299847218016},{"$f":"IF($D153=\"BT\",AQ153*Balance!G$49,IF($D153=\"MT\",AQ153*Balance!G$50,AQ153*Balance!G$51))","v":3.8638915263369142},{"$f":"IF($D153=\"BT\",AR153*Balance!H$49,IF($D153=\"MT\",AR153*Balance!H$50,AR153*Balance!H$51))","v":3.9681703877242493},{"$f":"IF($D153=\"BT\",AS153*Balance!I$49,IF($D153=\"MT\",AS153*Balance!I$50,AS153*Balance!I$51))","v":4.0782734300701726},{"$f":"+SUMPRODUCT(BF153:BI153,PremisaCosto!$F$84:$I$84)","v":12.768925804982368}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!E236","v":"Et"},{"$f":"+PremisaCosto!B236","v":"BT"},null,{"$f":"+[1]Energía!F154","v":0},{"$f":"+[1]Energía!G154","v":0},{"$f":"+[1]Energía!H154","v":0},{"$f":"+[1]Energía!I154","v":0},{"$f":"+[1]Energía!J154","v":0},{"$f":"+[1]Energía!K154","v":0},null,{"$f":"+[1]Energía!M154","v":0},{"$f":"+[1]Energía!N154","v":0},{"$f":"+[1]Energía!O154","v":0},{"$f":"+[1]Energía!P154","v":0},{"$f":"+[1]Energía!Q154","v":0},null,{"$f":"+[1]Energía!S154","v":0},{"$f":"+[1]Energía!T154","v":0},{"$f":"+[1]Energía!U154","v":0},{"$f":"+[1]Energía!V154","v":0},{"$f":"+[1]Energía!W154","v":0},null,{"$f":"+[1]Energía!Y154","v":0},{"$f":"+[1]Energía!Z154","v":0},{"$f":"+[1]Energía!AA154","v":0},{"$f":"+[1]Energía!AB154","v":0},{"$f":"+[1]Energía!AC154","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Ep\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Ep\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Ep\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Ep\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Ep\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Ep\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH154:AK154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Efp\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Efp\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Efp\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Efp\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Efp\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Efp\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP154:AS154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AF154*Balance!D$45,IF($D154=\"MT\",AF154*Balance!D$46,AF154*Balance!D$47))","v":0},{"$f":"IF($D154=\"BT\",AG154*Balance!E$45,IF($D154=\"MT\",AG154*Balance!E$46,AG154*Balance!E$47))","v":0},{"$f":"IF($D154=\"BT\",AH154*Balance!F$45,IF($D154=\"MT\",AH154*Balance!F$46,AH154*Balance!F$47))","v":0},{"$f":"IF($D154=\"BT\",AI154*Balance!G$45,IF($D154=\"MT\",AI154*Balance!G$46,AI154*Balance!G$47))","v":0},{"$f":"IF($D154=\"BT\",AJ154*Balance!H$45,IF($D154=\"MT\",AJ154*Balance!H$46,AJ154*Balance!H$47))","v":0},{"$f":"IF($D154=\"BT\",AK154*Balance!I$45,IF($D154=\"MT\",AK154*Balance!I$46,AK154*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX154:BA154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AN154*Balance!D$49,IF($D154=\"MT\",AN154*Balance!D$50,AN154*Balance!D$51))","v":0},{"$f":"IF($D154=\"BT\",AO154*Balance!E$49,IF($D154=\"MT\",AO154*Balance!E$50,AO154*Balance!E$51))","v":0},{"$f":"IF($D154=\"BT\",AP154*Balance!F$49,IF($D154=\"MT\",AP154*Balance!F$50,AP154*Balance!F$51))","v":0},{"$f":"IF($D154=\"BT\",AQ154*Balance!G$49,IF($D154=\"MT\",AQ154*Balance!G$50,AQ154*Balance!G$51))","v":0},{"$f":"IF($D154=\"BT\",AR154*Balance!H$49,IF($D154=\"MT\",AR154*Balance!H$50,AR154*Balance!H$51))","v":0},{"$f":"IF($D154=\"BT\",AS154*Balance!I$49,IF($D154=\"MT\",AS154*Balance!I$50,AS154*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF154:BI154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!E237","v":"Et"},{"$f":"+PremisaCosto!B237","v":"BT"},null,{"$f":"+[1]Energía!F155","v":0},{"$f":"+[1]Energía!G155","v":0},{"$f":"+[1]Energía!H155","v":0},{"$f":"+[1]Energía!I155","v":0},{"$f":"+[1]Energía!J155","v":0},{"$f":"+[1]Energía!K155","v":0},null,{"$f":"+[1]Energía!M155","v":0},{"$f":"+[1]Energía!N155","v":0},{"$f":"+[1]Energía!O155","v":0},{"$f":"+[1]Energía!P155","v":0},{"$f":"+[1]Energía!Q155","v":0},null,{"$f":"+[1]Energía!S155","v":0},{"$f":"+[1]Energía!T155","v":0},{"$f":"+[1]Energía!U155","v":0},{"$f":"+[1]Energía!V155","v":0},{"$f":"+[1]Energía!W155","v":0},null,{"$f":"+[1]Energía!Y155","v":0},{"$f":"+[1]Energía!Z155","v":0},{"$f":"+[1]Energía!AA155","v":0},{"$f":"+[1]Energía!AB155","v":0},{"$f":"+[1]Energía!AC155","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Ep\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Ep\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Ep\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Ep\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Ep\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Ep\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH155:AK155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Efp\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Efp\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Efp\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Efp\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Efp\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Efp\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP155:AS155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AF155*Balance!D$45,IF($D155=\"MT\",AF155*Balance!D$46,AF155*Balance!D$47))","v":0},{"$f":"IF($D155=\"BT\",AG155*Balance!E$45,IF($D155=\"MT\",AG155*Balance!E$46,AG155*Balance!E$47))","v":0},{"$f":"IF($D155=\"BT\",AH155*Balance!F$45,IF($D155=\"MT\",AH155*Balance!F$46,AH155*Balance!F$47))","v":0},{"$f":"IF($D155=\"BT\",AI155*Balance!G$45,IF($D155=\"MT\",AI155*Balance!G$46,AI155*Balance!G$47))","v":0},{"$f":"IF($D155=\"BT\",AJ155*Balance!H$45,IF($D155=\"MT\",AJ155*Balance!H$46,AJ155*Balance!H$47))","v":0},{"$f":"IF($D155=\"BT\",AK155*Balance!I$45,IF($D155=\"MT\",AK155*Balance!I$46,AK155*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX155:BA155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AN155*Balance!D$49,IF($D155=\"MT\",AN155*Balance!D$50,AN155*Balance!D$51))","v":0},{"$f":"IF($D155=\"BT\",AO155*Balance!E$49,IF($D155=\"MT\",AO155*Balance!E$50,AO155*Balance!E$51))","v":0},{"$f":"IF($D155=\"BT\",AP155*Balance!F$49,IF($D155=\"MT\",AP155*Balance!F$50,AP155*Balance!F$51))","v":0},{"$f":"IF($D155=\"BT\",AQ155*Balance!G$49,IF($D155=\"MT\",AQ155*Balance!G$50,AQ155*Balance!G$51))","v":0},{"$f":"IF($D155=\"BT\",AR155*Balance!H$49,IF($D155=\"MT\",AR155*Balance!H$50,AR155*Balance!H$51))","v":0},{"$f":"IF($D155=\"BT\",AS155*Balance!I$49,IF($D155=\"MT\",AS155*Balance!I$50,AS155*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF155:BI155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!E238","v":"Et"},{"$f":"+PremisaCosto!B238","v":"BT"},null,{"$f":"+[1]Energía!F156","v":286.20553247957724},{"$f":"+[1]Energía!G156","v":282.79193699687079},{"$f":"+[1]Energía!H156","v":291.93949917693345},{"$f":"+[1]Energía!I156","v":295.7616976914627},{"$f":"+[1]Energía!J156","v":299.62755228991506},{"$f":"+[1]Energía!K156","v":303.80655439283913},null,{"$f":"+[1]Energía!M156","v":6.7153572073875285},{"$f":"+[1]Energía!N156","v":6.8330507247273129},{"$f":"+[1]Energía!O156","v":7.0724851565524229},{"$f":"+[1]Energía!P156","v":7.3201620391551749},{"$f":"+[1]Energía!Q156","v":7.5763809584782198},null,{"$f":"+[1]Energía!S156","v":0},{"$f":"+[1]Energía!T156","v":0},{"$f":"+[1]Energía!U156","v":0},{"$f":"+[1]Energía!V156","v":0},{"$f":"+[1]Energía!W156","v":0},null,{"$f":"+[1]Energía!Y156","v":276.07657978948328},{"$f":"+[1]Energía!Z156","v":285.10644845220617},{"$f":"+[1]Energía!AA156","v":288.68921253491027},{"$f":"+[1]Energía!AB156","v":292.30739025075991},{"$f":"+[1]Energía!AC156","v":296.23017343436089},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":953.62987309813695},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Ep\",F156,\"\"))","v":108.33936844585375},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Ep\",G156,\"\"))","v":107.04719643393632},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Ep\",H156,\"\"))","v":110.509886693},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Ep\",I156,\"\"))","v":111.95673004907079},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Ep\",J156,\"\"))","v":113.42009884586271},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Ep\",K156,\"\"))","v":115.00200554292138},{"$f":"+SUMPRODUCT(AH156:AK156,PremisaCosto!$F$84:$I$84)","v":369.90446973650222},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Efp\",F156,\"\"))","v":177.86616403372349},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Efp\",G156,\"\"))","v":175.74474056293448},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Efp\",H156,\"\"))","v":181.42961248393348},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Efp\",I156,\"\"))","v":183.80496764239192},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Efp\",J156,\"\"))","v":186.20745344405236},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Efp\",K156,\"\"))","v":188.80454884991775},{"$f":"+SUMPRODUCT(AP156:AS156,PremisaCosto!$F$84:$I$84)","v":607.29068329249787},null,{"$f":"IF($D156=\"BT\",AF156*Balance!D$45,IF($D156=\"MT\",AF156*Balance!D$46,AF156*Balance!D$47))","v":121.30170371882917},{"$f":"IF($D156=\"BT\",AG156*Balance!E$45,IF($D156=\"MT\",AG156*Balance!E$46,AG156*Balance!E$47))","v":119.85492893333918},{"$f":"IF($D156=\"BT\",AH156*Balance!F$45,IF($D156=\"MT\",AH156*Balance!F$46,AH156*Balance!F$47))","v":118.53371586452856},{"$f":"IF($D156=\"BT\",AI156*Balance!G$45,IF($D156=\"MT\",AI156*Balance!G$46,AI156*Balance!G$47))","v":122.52050877139708},{"$f":"IF($D156=\"BT\",AJ156*Balance!H$45,IF($D156=\"MT\",AJ156*Balance!H$46,AJ156*Balance!H$47))","v":124.1254093871549},{"$f":"IF($D156=\"BT\",AK156*Balance!I$45,IF($D156=\"MT\",AK156*Balance!I$46,AK156*Balance!I$47))","v":125.85989580636762},{"$f":"+SUMPRODUCT(AX156:BA156,PremisaCosto!$F$84:$I$84)","v":402.52771377953627},null,{"$f":"IF($D156=\"BT\",AN156*Balance!D$49,IF($D156=\"MT\",AN156*Balance!D$50,AN156*Balance!D$51))","v":199.1470786725738},{"$f":"IF($D156=\"BT\",AO156*Balance!E$49,IF($D156=\"MT\",AO156*Balance!E$50,AO156*Balance!E$51))","v":196.77183608987011},{"$f":"IF($D156=\"BT\",AP156*Balance!F$49,IF($D156=\"MT\",AP156*Balance!F$50,AP156*Balance!F$51))","v":194.60273446234845},{"$f":"IF($D156=\"BT\",AQ156*Balance!G$49,IF($D156=\"MT\",AQ156*Balance!G$50,AQ156*Balance!G$51))","v":201.14805193386357},{"$f":"IF($D156=\"BT\",AR156*Balance!H$49,IF($D156=\"MT\",AR156*Balance!H$50,AR156*Balance!H$51))","v":203.78289760700289},{"$f":"IF($D156=\"BT\",AS156*Balance!I$49,IF($D156=\"MT\",AS156*Balance!I$50,AS156*Balance!I$51))","v":206.63049078000665},{"$f":"+SUMPRODUCT(BF156:BI156,PremisaCosto!$F$84:$I$84)","v":660.8498959730714}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!E239","v":"Et"},{"$f":"+PremisaCosto!B239","v":"BT"},null,{"$f":"+[1]Energía!F157","v":0},{"$f":"+[1]Energía!G157","v":0},{"$f":"+[1]Energía!H157","v":0},{"$f":"+[1]Energía!I157","v":0},{"$f":"+[1]Energía!J157","v":0},{"$f":"+[1]Energía!K157","v":0},null,{"$f":"+[1]Energía!M157","v":0},{"$f":"+[1]Energía!N157","v":0},{"$f":"+[1]Energía!O157","v":0},{"$f":"+[1]Energía!P157","v":0},{"$f":"+[1]Energía!Q157","v":0},null,{"$f":"+[1]Energía!S157","v":0},{"$f":"+[1]Energía!T157","v":0},{"$f":"+[1]Energía!U157","v":0},{"$f":"+[1]Energía!V157","v":0},{"$f":"+[1]Energía!W157","v":0},null,{"$f":"+[1]Energía!Y157","v":0},{"$f":"+[1]Energía!Z157","v":0},{"$f":"+[1]Energía!AA157","v":0},{"$f":"+[1]Energía!AB157","v":0},{"$f":"+[1]Energía!AC157","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Ep\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Ep\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Ep\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Ep\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Ep\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Ep\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH157:AK157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Efp\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Efp\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Efp\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Efp\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Efp\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Efp\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP157:AS157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AF157*Balance!D$45,IF($D157=\"MT\",AF157*Balance!D$46,AF157*Balance!D$47))","v":0},{"$f":"IF($D157=\"BT\",AG157*Balance!E$45,IF($D157=\"MT\",AG157*Balance!E$46,AG157*Balance!E$47))","v":0},{"$f":"IF($D157=\"BT\",AH157*Balance!F$45,IF($D157=\"MT\",AH157*Balance!F$46,AH157*Balance!F$47))","v":0},{"$f":"IF($D157=\"BT\",AI157*Balance!G$45,IF($D157=\"MT\",AI157*Balance!G$46,AI157*Balance!G$47))","v":0},{"$f":"IF($D157=\"BT\",AJ157*Balance!H$45,IF($D157=\"MT\",AJ157*Balance!H$46,AJ157*Balance!H$47))","v":0},{"$f":"IF($D157=\"BT\",AK157*Balance!I$45,IF($D157=\"MT\",AK157*Balance!I$46,AK157*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX157:BA157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AN157*Balance!D$49,IF($D157=\"MT\",AN157*Balance!D$50,AN157*Balance!D$51))","v":0},{"$f":"IF($D157=\"BT\",AO157*Balance!E$49,IF($D157=\"MT\",AO157*Balance!E$50,AO157*Balance!E$51))","v":0},{"$f":"IF($D157=\"BT\",AP157*Balance!F$49,IF($D157=\"MT\",AP157*Balance!F$50,AP157*Balance!F$51))","v":0},{"$f":"IF($D157=\"BT\",AQ157*Balance!G$49,IF($D157=\"MT\",AQ157*Balance!G$50,AQ157*Balance!G$51))","v":0},{"$f":"IF($D157=\"BT\",AR157*Balance!H$49,IF($D157=\"MT\",AR157*Balance!H$50,AR157*Balance!H$51))","v":0},{"$f":"IF($D157=\"BT\",AS157*Balance!I$49,IF($D157=\"MT\",AS157*Balance!I$50,AS157*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF157:BI157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!E240","v":"Et"},{"$f":"+PremisaCosto!B240","v":"BT"},null,{"$f":"+[1]Energía!F158","v":5.4494150686103646},{"$f":"+[1]Energía!G158","v":5.4339548774272624},{"$f":"+[1]Energía!H158","v":5.645388636092985},{"$f":"+[1]Energía!I158","v":5.7901348807164945},{"$f":"+[1]Energía!J158","v":5.9462337915053043},{"$f":"+[1]Energía!K158","v":6.1110625276428561},null,{"$f":"+[1]Energía!M158","v":0.2468345139733788},{"$f":"+[1]Energía!N158","v":0.24961872078700187},{"$f":"+[1]Energía!O158","v":0.25525793005390623},{"$f":"+[1]Energía!P158","v":0.26103755926889161},{"$f":"+[1]Energía!Q158","v":0.26695545955127881},null,{"$f":"+[1]Energía!S158","v":0},{"$f":"+[1]Energía!T158","v":0},{"$f":"+[1]Energía!U158","v":0},{"$f":"+[1]Energía!V158","v":0},{"$f":"+[1]Energía!W158","v":0},null,{"$f":"+[1]Energía!Y158","v":5.1871203634538832},{"$f":"+[1]Energía!Z158","v":5.3957699153059835},{"$f":"+[1]Energía!AA158","v":5.5348769506625883},{"$f":"+[1]Energía!AB158","v":5.6851962322364127},{"$f":"+[1]Energía!AC158","v":5.844107068091577},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":18.394566048670686},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Ep\",F158,\"\"))","v":2.0628049423701964},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Ep\",G158,\"\"))","v":2.0569526888015166},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Ep\",H158,\"\"))","v":2.1369881782748448},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Ep\",I158,\"\"))","v":2.1917799797874138},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Ep\",J158,\"\"))","v":2.2508691848891775},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Ep\",K158,\"\"))","v":2.3132629514252767},{"$f":"+SUMPRODUCT(AH158:AK158,PremisaCosto!$F$84:$I$84)","v":7.2834053032279904},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Efp\",F158,\"\"))","v":3.3866101262401687},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Efp\",G158,\"\"))","v":3.3770021886257457},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Efp\",H158,\"\"))","v":3.5084004578181407},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Efp\",I158,\"\"))","v":3.5983549009290812},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Efp\",J158,\"\"))","v":3.6953646066161268},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Efp\",K158,\"\"))","v":3.7977995762175798},{"$f":"+SUMPRODUCT(AP158:AS158,PremisaCosto!$F$84:$I$84)","v":11.957531052393914},null,{"$f":"IF($D158=\"BT\",AF158*Balance!D$45,IF($D158=\"MT\",AF158*Balance!D$46,AF158*Balance!D$47))","v":2.3096106017470723},{"$f":"IF($D158=\"BT\",AG158*Balance!E$45,IF($D158=\"MT\",AG158*Balance!E$46,AG158*Balance!E$47))","v":2.3030581514359905},{"$f":"IF($D158=\"BT\",AH158*Balance!F$45,IF($D158=\"MT\",AH158*Balance!F$46,AH158*Balance!F$47))","v":2.2921492104428336},{"$f":"IF($D158=\"BT\",AI158*Balance!G$45,IF($D158=\"MT\",AI158*Balance!G$46,AI158*Balance!G$47))","v":2.3985873660370016},{"$f":"IF($D158=\"BT\",AJ158*Balance!H$45,IF($D158=\"MT\",AJ158*Balance!H$46,AJ158*Balance!H$47))","v":2.4633205392546023},{"$f":"IF($D158=\"BT\",AK158*Balance!I$45,IF($D158=\"MT\",AK158*Balance!I$46,AK158*Balance!I$47))","v":2.5316691884164837},{"$f":"+SUMPRODUCT(AX158:BA158,PremisaCosto!$F$84:$I$84)","v":7.9265641659278794},null,{"$f":"IF($D158=\"BT\",AN158*Balance!D$49,IF($D158=\"MT\",AN158*Balance!D$50,AN158*Balance!D$51))","v":3.7918033309348997},{"$f":"IF($D158=\"BT\",AO158*Balance!E$49,IF($D158=\"MT\",AO158*Balance!E$50,AO158*Balance!E$51))","v":3.7810458452805857},{"$f":"IF($D158=\"BT\",AP158*Balance!F$49,IF($D158=\"MT\",AP158*Balance!F$50,AP158*Balance!F$51))","v":3.7631360908122202},{"$f":"IF($D158=\"BT\",AQ158*Balance!G$49,IF($D158=\"MT\",AQ158*Balance!G$50,AQ158*Balance!G$51))","v":3.937880938543366},{"$f":"IF($D158=\"BT\",AR158*Balance!H$49,IF($D158=\"MT\",AR158*Balance!H$50,AR158*Balance!H$51))","v":4.0441566291913107},{"$f":"IF($D158=\"BT\",AS158*Balance!I$49,IF($D158=\"MT\",AS158*Balance!I$50,AS158*Balance!I$51))","v":4.1563680276672619},{"$f":"+SUMPRODUCT(BF158:BI158,PremisaCosto!$F$84:$I$84)","v":13.01343715018416}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!E241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,{"$f":"+[1]Energía!F159","v":250408.58469643167},{"$f":"+[1]Energía!G159","v":248818.35009613645},{"$f":"+[1]Energía!H159","v":257873.42901415535},{"$f":"+[1]Energía!I159","v":263249.07876860956},{"$f":"+[1]Energía!J159","v":268960.27606912784},{"$f":"+[1]Energía!K159","v":275023.77510193345},null,{"$f":"+[1]Energía!M159","v":1280.0821116402085},{"$f":"+[1]Energía!N159","v":1298.961185189452},{"$f":"+[1]Energía!O159","v":1337.3112113147106},{"$f":"+[1]Energía!P159","v":1376.8579694243203},{"$f":"+[1]Energía!Q159","v":1417.6283053115098},null,{"$f":"+[1]Energía!S159","v":522.99973524028383},{"$f":"+[1]Energía!T159","v":536.56735292891881},{"$f":"+[1]Energía!U159","v":537.03821247975475},{"$f":"+[1]Energía!V159","v":536.97297008894861},{"$f":"+[1]Energía!W159","v":537.44386156063661},null,{"$f":"+[1]Energía!Y159","v":247015.26824925595},{"$f":"+[1]Energía!Z159","v":256037.90047603697},{"$f":"+[1]Energía!AA159","v":261374.72934481507},{"$f":"+[1]Energía!AB159","v":267046.44512961456},{"$f":"+[1]Energía!AC159","v":273068.7029350613},{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":866678.3033458757},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Ep\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Ep\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Ep\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Ep\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Ep\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Ep\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH159:AK159,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Efp\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Efp\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Efp\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Efp\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Efp\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Efp\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP159:AS159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX159:BA159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF159:BI159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!E242","v":"Et"},{"$f":"+PremisaCosto!B242","v":"BT"},null,{"$f":"+[1]Energía!F160","v":225196.52904795381},{"$f":"+[1]Energía!G160","v":223894.69337986293},{"$f":"+[1]Energía!H160","v":232134.69893149519},{"$f":"+[1]Energía!I160","v":237155.76708440896},{"$f":"+[1]Energía!J160","v":242505.92300603283},{"$f":"+[1]Energía!K160","v":248180.10769104483},null,{"$f":"+[1]Energía!M160","v":1045.2046859297443},{"$f":"+[1]Energía!N160","v":1060.0180434860283},{"$f":"+[1]Energía!O160","v":1090.097641829366},{"$f":"+[1]Energía!P160","v":1121.0910333149623},{"$f":"+[1]Energía!Q160","v":1153.0150185750388},null,{"$f":"+[1]Energía!S160","v":522.99973524028383},{"$f":"+[1]Energía!T160","v":536.56735292891881},{"$f":"+[1]Energía!U160","v":537.03821247975475},{"$f":"+[1]Energía!V160","v":536.97297008894861},{"$f":"+[1]Energía!W160","v":537.44386156063661},null,{"$f":"+[1]Energía!Y160","v":222326.48895869291},{"$f":"+[1]Energía!Z160","v":230538.11353508025},{"$f":"+[1]Energía!AA160","v":235528.63123009983},{"$f":"+[1]Energía!AB160","v":240847.85900262892},{"$f":"+[1]Energía!AC160","v":246489.64881090916},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":781262.28521701251},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Ep\",F160,\"\"))","v":85245.206554470147},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Ep\",G160,\"\"))","v":84752.413655327575},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Ep\",H160,\"\"))","v":87871.56019914175},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Ep\",I160,\"\"))","v":89772.220007837386},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Ep\",J160,\"\"))","v":91797.451695757103},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Ep\",K160,\"\"))","v":93945.340242472055},{"$f":"+SUMPRODUCT(AH160:AK160,PremisaCosto!$F$84:$I$84)","v":297776.13608260266},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Efp\",F160,\"\"))","v":139951.32249348369},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Efp\",G160,\"\"))","v":139142.27972453536},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Efp\",H160,\"\"))","v":144263.13873235346},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Efp\",I160,\"\"))","v":147383.54707657159},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Efp\",J160,\"\"))","v":150708.47131027572},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Efp\",K160,\"\"))","v":154234.76744857279},{"$f":"+SUMPRODUCT(AP160:AS160,PremisaCosto!$F$84:$I$84)","v":488873.98759636737},null,{"$f":"IF($D160=\"BT\",AF160*Balance!D$45,IF($D160=\"MT\",AF160*Balance!D$46,AF160*Balance!D$47))","v":95444.425579134608},{"$f":"IF($D160=\"BT\",AG160*Balance!E$45,IF($D160=\"MT\",AG160*Balance!E$46,AG160*Balance!E$47))","v":94892.672148188489},{"$f":"IF($D160=\"BT\",AH160*Balance!F$45,IF($D160=\"MT\",AH160*Balance!F$46,AH160*Balance!F$47))","v":94251.680649652189},{"$f":"IF($D160=\"BT\",AI160*Balance!G$45,IF($D160=\"MT\",AI160*Balance!G$46,AI160*Balance!G$47))","v":98242.759180954818},{"$f":"IF($D160=\"BT\",AJ160*Balance!H$45,IF($D160=\"MT\",AJ160*Balance!H$46,AJ160*Balance!H$47))","v":100461.87922934497},{"$f":"IF($D160=\"BT\",AK160*Balance!I$45,IF($D160=\"MT\",AK160*Balance!I$46,AK160*Balance!I$47))","v":102815.16986239269},{"$f":"+SUMPRODUCT(AX160:BA160,PremisaCosto!$F$84:$I$84)","v":324060.7356011162},null,{"$f":"IF($D160=\"BT\",AN160*Balance!D$49,IF($D160=\"MT\",AN160*Balance!D$50,AN160*Balance!D$51))","v":156695.8908815069},{"$f":"IF($D160=\"BT\",AO160*Balance!E$49,IF($D160=\"MT\",AO160*Balance!E$50,AO160*Balance!E$51))","v":155790.04965626588},{"$f":"IF($D160=\"BT\",AP160*Balance!F$49,IF($D160=\"MT\",AP160*Balance!F$50,AP160*Balance!F$51))","v":154737.70182870899},{"$f":"IF($D160=\"BT\",AQ160*Balance!G$49,IF($D160=\"MT\",AQ160*Balance!G$50,AQ160*Balance!G$51))","v":161290.05522437172},{"$f":"IF($D160=\"BT\",AR160*Balance!H$49,IF($D160=\"MT\",AR160*Balance!H$50,AR160*Balance!H$51))","v":164933.29568441512},{"$f":"IF($D160=\"BT\",AS160*Balance!I$49,IF($D160=\"MT\",AS160*Balance!I$50,AS160*Balance!I$51))","v":168796.81070911165},{"$f":"+SUMPRODUCT(BF160:BI160,PremisaCosto!$F$84:$I$84)","v":532026.73028433323}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!E243","v":"Et"},{"$f":"+PremisaCosto!B243","v":"BT"},null,{"$f":"+[1]Energía!F161","v":1269.3217337019098},{"$f":"+[1]Energía!G161","v":1265.7206212102342},{"$f":"+[1]Energía!H161","v":1314.9694785157806},{"$f":"+[1]Energía!I161","v":1348.6849418928812},{"$f":"+[1]Energía!J161","v":1385.0447598874314},{"$f":"+[1]Energía!K161","v":1423.437999250526},null,{"$f":"+[1]Energía!M161","v":7.3844658763702489},{"$f":"+[1]Energía!N161","v":7.4677600635444747},{"$f":"+[1]Energía!O161","v":7.6364664074460284},{"$f":"+[1]Energía!P161","v":7.809373648127675},{"$f":"+[1]Energía!Q161","v":7.9864174982424245},null,{"$f":"+[1]Energía!S161","v":0},{"$f":"+[1]Energía!T161","v":0},{"$f":"+[1]Energía!U161","v":0},{"$f":"+[1]Energía!V161","v":0},{"$f":"+[1]Energía!W161","v":0},null,{"$f":"+[1]Energía!Y161","v":1258.3361553338639},{"$f":"+[1]Energía!Z161","v":1307.501718452236},{"$f":"+[1]Energía!AA161","v":1341.0484754854351},{"$f":"+[1]Energía!AB161","v":1377.2353862393038},{"$f":"+[1]Energía!AC161","v":1415.4515817522836},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":4456.4335889272879},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Ep\",F161,\"\"))","v":480.48517368780739},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Ep\",G161,\"\"))","v":479.12201955982613},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Ep\",H161,\"\"))","v":497.76453164174615},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Ep\",I161,\"\"))","v":510.52708021126074},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Ep\",J161,\"\"))","v":524.29061470414081},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Ep\",K161,\"\"))","v":538.82387431359632},{"$f":"+SUMPRODUCT(AH161:AK161,PremisaCosto!$F$84:$I$84)","v":1696.5095391613413},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Efp\",F161,\"\"))","v":788.83656001410247},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Efp\",G161,\"\"))","v":786.59860165040811},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Efp\",H161,\"\"))","v":817.20494687403448},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Efp\",I161,\"\"))","v":838.15786168162049},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Efp\",J161,\"\"))","v":860.75414518329069},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Efp\",K161,\"\"))","v":884.61412493692978},{"$f":"+SUMPRODUCT(AP161:AS161,PremisaCosto!$F$84:$I$84)","v":2785.2446281155712},null,{"$f":"IF($D161=\"BT\",AF161*Balance!D$45,IF($D161=\"MT\",AF161*Balance!D$46,AF161*Balance!D$47))","v":537.97313955266236},{"$f":"IF($D161=\"BT\",AG161*Balance!E$45,IF($D161=\"MT\",AG161*Balance!E$46,AG161*Balance!E$47))","v":536.44688994896342},{"$f":"IF($D161=\"BT\",AH161*Balance!F$45,IF($D161=\"MT\",AH161*Balance!F$46,AH161*Balance!F$47))","v":533.90589137940196},{"$f":"IF($D161=\"BT\",AI161*Balance!G$45,IF($D161=\"MT\",AI161*Balance!G$46,AI161*Balance!G$47))","v":558.69832551954437},{"$f":"IF($D161=\"BT\",AJ161*Balance!H$45,IF($D161=\"MT\",AJ161*Balance!H$46,AJ161*Balance!H$47))","v":573.77649861189877},{"$f":"IF($D161=\"BT\",AK161*Balance!I$45,IF($D161=\"MT\",AK161*Balance!I$46,AK161*Balance!I$47))","v":589.69681753751638},{"$f":"+SUMPRODUCT(AX161:BA161,PremisaCosto!$F$84:$I$84)","v":1846.3192916521073},null,{"$f":"IF($D161=\"BT\",AN161*Balance!D$49,IF($D161=\"MT\",AN161*Balance!D$50,AN161*Balance!D$51))","v":883.21743109693296},{"$f":"IF($D161=\"BT\",AO161*Balance!E$49,IF($D161=\"MT\",AO161*Balance!E$50,AO161*Balance!E$51))","v":880.71171072711559},{"$f":"IF($D161=\"BT\",AP161*Balance!F$49,IF($D161=\"MT\",AP161*Balance!F$50,AP161*Balance!F$51))","v":876.54002618744641},{"$f":"IF($D161=\"BT\",AQ161*Balance!G$49,IF($D161=\"MT\",AQ161*Balance!G$50,AQ161*Balance!G$51))","v":917.24300628437936},{"$f":"IF($D161=\"BT\",AR161*Balance!H$49,IF($D161=\"MT\",AR161*Balance!H$50,AR161*Balance!H$51))","v":941.9975977781811},{"$f":"IF($D161=\"BT\",AS161*Balance!I$49,IF($D161=\"MT\",AS161*Balance!I$50,AS161*Balance!I$51))","v":968.13478223950938},{"$f":"+SUMPRODUCT(BF161:BI161,PremisaCosto!$F$84:$I$84)","v":3031.1947974087525}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!E244","v":"Et"},{"$f":"+PremisaCosto!B244","v":"BT"},null,{"$f":"+[1]Energía!F162","v":0},{"$f":"+[1]Energía!G162","v":0},{"$f":"+[1]Energía!H162","v":0},{"$f":"+[1]Energía!I162","v":0},{"$f":"+[1]Energía!J162","v":0},{"$f":"+[1]Energía!K162","v":0},null,{"$f":"+[1]Energía!M162","v":0},{"$f":"+[1]Energía!N162","v":0},{"$f":"+[1]Energía!O162","v":0},{"$f":"+[1]Energía!P162","v":0},{"$f":"+[1]Energía!Q162","v":0},null,{"$f":"+[1]Energía!S162","v":0},{"$f":"+[1]Energía!T162","v":0},{"$f":"+[1]Energía!U162","v":0},{"$f":"+[1]Energía!V162","v":0},{"$f":"+[1]Energía!W162","v":0},null,{"$f":"+[1]Energía!Y162","v":0},{"$f":"+[1]Energía!Z162","v":0},{"$f":"+[1]Energía!AA162","v":0},{"$f":"+[1]Energía!AB162","v":0},{"$f":"+[1]Energía!AC162","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Ep\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Ep\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Ep\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Ep\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Ep\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Ep\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH162:AK162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Efp\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Efp\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Efp\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Efp\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Efp\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Efp\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP162:AS162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AF162*Balance!D$45,IF($D162=\"MT\",AF162*Balance!D$46,AF162*Balance!D$47))","v":0},{"$f":"IF($D162=\"BT\",AG162*Balance!E$45,IF($D162=\"MT\",AG162*Balance!E$46,AG162*Balance!E$47))","v":0},{"$f":"IF($D162=\"BT\",AH162*Balance!F$45,IF($D162=\"MT\",AH162*Balance!F$46,AH162*Balance!F$47))","v":0},{"$f":"IF($D162=\"BT\",AI162*Balance!G$45,IF($D162=\"MT\",AI162*Balance!G$46,AI162*Balance!G$47))","v":0},{"$f":"IF($D162=\"BT\",AJ162*Balance!H$45,IF($D162=\"MT\",AJ162*Balance!H$46,AJ162*Balance!H$47))","v":0},{"$f":"IF($D162=\"BT\",AK162*Balance!I$45,IF($D162=\"MT\",AK162*Balance!I$46,AK162*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX162:BA162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AN162*Balance!D$49,IF($D162=\"MT\",AN162*Balance!D$50,AN162*Balance!D$51))","v":0},{"$f":"IF($D162=\"BT\",AO162*Balance!E$49,IF($D162=\"MT\",AO162*Balance!E$50,AO162*Balance!E$51))","v":0},{"$f":"IF($D162=\"BT\",AP162*Balance!F$49,IF($D162=\"MT\",AP162*Balance!F$50,AP162*Balance!F$51))","v":0},{"$f":"IF($D162=\"BT\",AQ162*Balance!G$49,IF($D162=\"MT\",AQ162*Balance!G$50,AQ162*Balance!G$51))","v":0},{"$f":"IF($D162=\"BT\",AR162*Balance!H$49,IF($D162=\"MT\",AR162*Balance!H$50,AR162*Balance!H$51))","v":0},{"$f":"IF($D162=\"BT\",AS162*Balance!I$49,IF($D162=\"MT\",AS162*Balance!I$50,AS162*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF162:BI162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!E245","v":"Et"},{"$f":"+PremisaCosto!B245","v":"BT"},null,{"$f":"+[1]Energía!F163","v":23858.134047021686},{"$f":"+[1]Energía!G163","v":23573.576240248574},{"$f":"+[1]Energía!H163","v":24336.118329510857},{"$f":"+[1]Energía!I163","v":24654.737343350054},{"$f":"+[1]Energía!J163","v":24976.995534577552},{"$f":"+[1]Energía!K163","v":25325.357746483656},null,{"$f":"+[1]Energía!M163","v":225.49462622701282},{"$f":"+[1]Energía!N163","v":229.44665065136979},{"$f":"+[1]Energía!O163","v":237.48660683581298},{"$f":"+[1]Energía!P163","v":245.80333584110537},{"$f":"+[1]Energía!Q163","v":254.4068974478476},null,{"$f":"+[1]Energía!S163","v":0},{"$f":"+[1]Energía!T163","v":0},{"$f":"+[1]Energía!U163","v":0},{"$f":"+[1]Energía!V163","v":0},{"$f":"+[1]Energía!W163","v":0},null,{"$f":"+[1]Energía!Y163","v":23348.081614021561},{"$f":"+[1]Energía!Z163","v":24106.671678859486},{"$f":"+[1]Energía!AA163","v":24417.250736514241},{"$f":"+[1]Energía!AB163","v":24731.192198736448},{"$f":"+[1]Energía!AC163","v":25070.950849035809},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":80667.830169164547},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Ep\",F163,\"\"))","v":9031.1852204858824},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Ep\",G163,\"\"))","v":8923.4695770982562},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Ep\",H163,\"\"))","v":9212.1199314374135},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Ep\",I163,\"\"))","v":9332.7290001549882},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Ep\",J163,\"\"))","v":9454.7156319702972},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Ep\",K163,\"\"))","v":9586.5836000746549},{"$f":"+SUMPRODUCT(AH163:AK163,PremisaCosto!$F$84:$I$84)","v":30835.289405859708},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Efp\",F163,\"\"))","v":14826.948826535803},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Efp\",G163,\"\"))","v":14650.10666315032},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Efp\",H163,\"\"))","v":15123.998398073443},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Efp\",I163,\"\"))","v":15322.008343195066},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Efp\",J163,\"\"))","v":15522.279902607257},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Efp\",K163,\"\"))","v":15738.774146409001},{"$f":"+SUMPRODUCT(AP163:AS163,PremisaCosto!$F$84:$I$84)","v":50623.838057825393},null,{"$f":"IF($D163=\"BT\",AF163*Balance!D$45,IF($D163=\"MT\",AF163*Balance!D$46,AF163*Balance!D$47))","v":10111.727339381341},{"$f":"IF($D163=\"BT\",AG163*Balance!E$45,IF($D163=\"MT\",AG163*Balance!E$46,AG163*Balance!E$47))","v":9991.1239867171698},{"$f":"IF($D163=\"BT\",AH163*Balance!F$45,IF($D163=\"MT\",AH163*Balance!F$46,AH163*Balance!F$47))","v":9880.9874766809407},{"$f":"IF($D163=\"BT\",AI163*Balance!G$45,IF($D163=\"MT\",AI163*Balance!G$46,AI163*Balance!G$47))","v":10213.327102563509},{"$f":"IF($D163=\"BT\",AJ163*Balance!H$45,IF($D163=\"MT\",AJ163*Balance!H$46,AJ163*Balance!H$47))","v":10347.111847013304},{"$f":"IF($D163=\"BT\",AK163*Balance!I$45,IF($D163=\"MT\",AK163*Balance!I$46,AK163*Balance!I$47))","v":10491.698882539144},{"$f":"+SUMPRODUCT(AX163:BA163,PremisaCosto!$F$84:$I$84)","v":33554.767686675077},null,{"$f":"IF($D163=\"BT\",AN163*Balance!D$49,IF($D163=\"MT\",AN163*Balance!D$50,AN163*Balance!D$51))","v":16600.928908954884},{"$f":"IF($D163=\"BT\",AO163*Balance!E$49,IF($D163=\"MT\",AO163*Balance!E$50,AO163*Balance!E$51))","v":16402.928348164245},{"$f":"IF($D163=\"BT\",AP163*Balance!F$49,IF($D163=\"MT\",AP163*Balance!F$50,AP163*Balance!F$51))","v":16222.111726826857},{"$f":"IF($D163=\"BT\",AQ163*Balance!G$49,IF($D163=\"MT\",AQ163*Balance!G$50,AQ163*Balance!G$51))","v":16767.730325680684},{"$f":"IF($D163=\"BT\",AR163*Balance!H$49,IF($D163=\"MT\",AR163*Balance!H$50,AR163*Balance!H$51))","v":16987.371437151716},{"$f":"IF($D163=\"BT\",AS163*Balance!I$49,IF($D163=\"MT\",AS163*Balance!I$50,AS163*Balance!I$51))","v":17224.747210583901},{"$f":"+SUMPRODUCT(BF163:BI163,PremisaCosto!$F$84:$I$84)","v":55088.541673145082}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!E246","v":"Et"},{"$f":"+PremisaCosto!B246","v":"BT"},null,{"$f":"+[1]Energía!F164","v":0},{"$f":"+[1]Energía!G164","v":0},{"$f":"+[1]Energía!H164","v":0},{"$f":"+[1]Energía!I164","v":0},{"$f":"+[1]Energía!J164","v":0},{"$f":"+[1]Energía!K164","v":0},null,{"$f":"+[1]Energía!M164","v":0},{"$f":"+[1]Energía!N164","v":0},{"$f":"+[1]Energía!O164","v":0},{"$f":"+[1]Energía!P164","v":0},{"$f":"+[1]Energía!Q164","v":0},null,{"$f":"+[1]Energía!S164","v":0},{"$f":"+[1]Energía!T164","v":0},{"$f":"+[1]Energía!U164","v":0},{"$f":"+[1]Energía!V164","v":0},{"$f":"+[1]Energía!W164","v":0},null,{"$f":"+[1]Energía!Y164","v":0},{"$f":"+[1]Energía!Z164","v":0},{"$f":"+[1]Energía!AA164","v":0},{"$f":"+[1]Energía!AB164","v":0},{"$f":"+[1]Energía!AC164","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Ep\",F164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Ep\",G164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Ep\",H164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Ep\",I164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Ep\",J164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Ep\",K164,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH164:AK164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Efp\",F164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Efp\",G164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Efp\",H164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Efp\",I164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Efp\",J164,\"\"))","v":0},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Efp\",K164,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP164:AS164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D164=\"BT\",AF164*Balance!D$45,IF($D164=\"MT\",AF164*Balance!D$46,AF164*Balance!D$47))","v":0},{"$f":"IF($D164=\"BT\",AG164*Balance!E$45,IF($D164=\"MT\",AG164*Balance!E$46,AG164*Balance!E$47))","v":0},{"$f":"IF($D164=\"BT\",AH164*Balance!F$45,IF($D164=\"MT\",AH164*Balance!F$46,AH164*Balance!F$47))","v":0},{"$f":"IF($D164=\"BT\",AI164*Balance!G$45,IF($D164=\"MT\",AI164*Balance!G$46,AI164*Balance!G$47))","v":0},{"$f":"IF($D164=\"BT\",AJ164*Balance!H$45,IF($D164=\"MT\",AJ164*Balance!H$46,AJ164*Balance!H$47))","v":0},{"$f":"IF($D164=\"BT\",AK164*Balance!I$45,IF($D164=\"MT\",AK164*Balance!I$46,AK164*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX164:BA164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D164=\"BT\",AN164*Balance!D$49,IF($D164=\"MT\",AN164*Balance!D$50,AN164*Balance!D$51))","v":0},{"$f":"IF($D164=\"BT\",AO164*Balance!E$49,IF($D164=\"MT\",AO164*Balance!E$50,AO164*Balance!E$51))","v":0},{"$f":"IF($D164=\"BT\",AP164*Balance!F$49,IF($D164=\"MT\",AP164*Balance!F$50,AP164*Balance!F$51))","v":0},{"$f":"IF($D164=\"BT\",AQ164*Balance!G$49,IF($D164=\"MT\",AQ164*Balance!G$50,AQ164*Balance!G$51))","v":0},{"$f":"IF($D164=\"BT\",AR164*Balance!H$49,IF($D164=\"MT\",AR164*Balance!H$50,AR164*Balance!H$51))","v":0},{"$f":"IF($D164=\"BT\",AS164*Balance!I$49,IF($D164=\"MT\",AS164*Balance!I$50,AS164*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF164:BI164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!E247","v":"Et"},{"$f":"+PremisaCosto!B247","v":"BT"},null,{"$f":"+[1]Energía!F165","v":0},{"$f":"+[1]Energía!G165","v":0},{"$f":"+[1]Energía!H165","v":0},{"$f":"+[1]Energía!I165","v":0},{"$f":"+[1]Energía!J165","v":0},{"$f":"+[1]Energía!K165","v":0},null,{"$f":"+[1]Energía!M165","v":0},{"$f":"+[1]Energía!N165","v":0},{"$f":"+[1]Energía!O165","v":0},{"$f":"+[1]Energía!P165","v":0},{"$f":"+[1]Energía!Q165","v":0},null,{"$f":"+[1]Energía!S165","v":0},{"$f":"+[1]Energía!T165","v":0},{"$f":"+[1]Energía!U165","v":0},{"$f":"+[1]Energía!V165","v":0},{"$f":"+[1]Energía!W165","v":0},null,{"$f":"+[1]Energía!Y165","v":0},{"$f":"+[1]Energía!Z165","v":0},{"$f":"+[1]Energía!AA165","v":0},{"$f":"+[1]Energía!AB165","v":0},{"$f":"+[1]Energía!AC165","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Ep\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Ep\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Ep\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Ep\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Ep\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Ep\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH165:AK165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Efp\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Efp\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Efp\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Efp\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Efp\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Efp\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP165:AS165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AF165*Balance!D$45,IF($D165=\"MT\",AF165*Balance!D$46,AF165*Balance!D$47))","v":0},{"$f":"IF($D165=\"BT\",AG165*Balance!E$45,IF($D165=\"MT\",AG165*Balance!E$46,AG165*Balance!E$47))","v":0},{"$f":"IF($D165=\"BT\",AH165*Balance!F$45,IF($D165=\"MT\",AH165*Balance!F$46,AH165*Balance!F$47))","v":0},{"$f":"IF($D165=\"BT\",AI165*Balance!G$45,IF($D165=\"MT\",AI165*Balance!G$46,AI165*Balance!G$47))","v":0},{"$f":"IF($D165=\"BT\",AJ165*Balance!H$45,IF($D165=\"MT\",AJ165*Balance!H$46,AJ165*Balance!H$47))","v":0},{"$f":"IF($D165=\"BT\",AK165*Balance!I$45,IF($D165=\"MT\",AK165*Balance!I$46,AK165*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX165:BA165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AN165*Balance!D$49,IF($D165=\"MT\",AN165*Balance!D$50,AN165*Balance!D$51))","v":0},{"$f":"IF($D165=\"BT\",AO165*Balance!E$49,IF($D165=\"MT\",AO165*Balance!E$50,AO165*Balance!E$51))","v":0},{"$f":"IF($D165=\"BT\",AP165*Balance!F$49,IF($D165=\"MT\",AP165*Balance!F$50,AP165*Balance!F$51))","v":0},{"$f":"IF($D165=\"BT\",AQ165*Balance!G$49,IF($D165=\"MT\",AQ165*Balance!G$50,AQ165*Balance!G$51))","v":0},{"$f":"IF($D165=\"BT\",AR165*Balance!H$49,IF($D165=\"MT\",AR165*Balance!H$50,AR165*Balance!H$51))","v":0},{"$f":"IF($D165=\"BT\",AS165*Balance!I$49,IF($D165=\"MT\",AS165*Balance!I$50,AS165*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF165:BI165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!E248","v":"Et"},{"$f":"+PremisaCosto!B248","v":"BT"},null,{"$f":"+[1]Energía!F166","v":0},{"$f":"+[1]Energía!G166","v":0},{"$f":"+[1]Energía!H166","v":0},{"$f":"+[1]Energía!I166","v":0},{"$f":"+[1]Energía!J166","v":0},{"$f":"+[1]Energía!K166","v":0},null,{"$f":"+[1]Energía!M166","v":0},{"$f":"+[1]Energía!N166","v":0},{"$f":"+[1]Energía!O166","v":0},{"$f":"+[1]Energía!P166","v":0},{"$f":"+[1]Energía!Q166","v":0},null,{"$f":"+[1]Energía!S166","v":0},{"$f":"+[1]Energía!T166","v":0},{"$f":"+[1]Energía!U166","v":0},{"$f":"+[1]Energía!V166","v":0},{"$f":"+[1]Energía!W166","v":0},null,{"$f":"+[1]Energía!Y166","v":0},{"$f":"+[1]Energía!Z166","v":0},{"$f":"+[1]Energía!AA166","v":0},{"$f":"+[1]Energía!AB166","v":0},{"$f":"+[1]Energía!AC166","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Ep\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Ep\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Ep\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Ep\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Ep\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Ep\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH166:AK166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Efp\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Efp\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Efp\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Efp\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Efp\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Efp\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP166:AS166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AF166*Balance!D$45,IF($D166=\"MT\",AF166*Balance!D$46,AF166*Balance!D$47))","v":0},{"$f":"IF($D166=\"BT\",AG166*Balance!E$45,IF($D166=\"MT\",AG166*Balance!E$46,AG166*Balance!E$47))","v":0},{"$f":"IF($D166=\"BT\",AH166*Balance!F$45,IF($D166=\"MT\",AH166*Balance!F$46,AH166*Balance!F$47))","v":0},{"$f":"IF($D166=\"BT\",AI166*Balance!G$45,IF($D166=\"MT\",AI166*Balance!G$46,AI166*Balance!G$47))","v":0},{"$f":"IF($D166=\"BT\",AJ166*Balance!H$45,IF($D166=\"MT\",AJ166*Balance!H$46,AJ166*Balance!H$47))","v":0},{"$f":"IF($D166=\"BT\",AK166*Balance!I$45,IF($D166=\"MT\",AK166*Balance!I$46,AK166*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX166:BA166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AN166*Balance!D$49,IF($D166=\"MT\",AN166*Balance!D$50,AN166*Balance!D$51))","v":0},{"$f":"IF($D166=\"BT\",AO166*Balance!E$49,IF($D166=\"MT\",AO166*Balance!E$50,AO166*Balance!E$51))","v":0},{"$f":"IF($D166=\"BT\",AP166*Balance!F$49,IF($D166=\"MT\",AP166*Balance!F$50,AP166*Balance!F$51))","v":0},{"$f":"IF($D166=\"BT\",AQ166*Balance!G$49,IF($D166=\"MT\",AQ166*Balance!G$50,AQ166*Balance!G$51))","v":0},{"$f":"IF($D166=\"BT\",AR166*Balance!H$49,IF($D166=\"MT\",AR166*Balance!H$50,AR166*Balance!H$51))","v":0},{"$f":"IF($D166=\"BT\",AS166*Balance!I$49,IF($D166=\"MT\",AS166*Balance!I$50,AS166*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF166:BI166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!E249","v":"Et"},{"$f":"+PremisaCosto!B249","v":"BT"},null,{"$f":"+[1]Energía!F167","v":0},{"$f":"+[1]Energía!G167","v":0},{"$f":"+[1]Energía!H167","v":0},{"$f":"+[1]Energía!I167","v":0},{"$f":"+[1]Energía!J167","v":0},{"$f":"+[1]Energía!K167","v":0},null,{"$f":"+[1]Energía!M167","v":1.2578300651608219},{"$f":"+[1]Energía!N167","v":1.2798748261486144},{"$f":"+[1]Energía!O167","v":1.3247224519239063},{"$f":"+[1]Energía!P167","v":1.3711139423185392},{"$f":"+[1]Energía!Q167","v":1.4191054117273447},null,{"$f":"+[1]Energía!S167","v":0},{"$f":"+[1]Energía!T167","v":0},{"$f":"+[1]Energía!U167","v":0},{"$f":"+[1]Energía!V167","v":0},{"$f":"+[1]Energía!W167","v":0},null,{"$f":"+[1]Energía!Y167","v":-1.2578300651608219},{"$f":"+[1]Energía!Z167","v":-1.2798748261486144},{"$f":"+[1]Energía!AA167","v":-1.3247224519239063},{"$f":"+[1]Energía!AB167","v":-1.3711139423185392},{"$f":"+[1]Energía!AC167","v":-1.4191054117273447},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":-4.4139301418489723},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Ep\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Ep\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Ep\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Ep\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Ep\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Ep\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH167:AK167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Efp\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Efp\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Efp\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Efp\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Efp\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Efp\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP167:AS167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AF167*Balance!D$45,IF($D167=\"MT\",AF167*Balance!D$46,AF167*Balance!D$47))","v":0},{"$f":"IF($D167=\"BT\",AG167*Balance!E$45,IF($D167=\"MT\",AG167*Balance!E$46,AG167*Balance!E$47))","v":0},{"$f":"IF($D167=\"BT\",AH167*Balance!F$45,IF($D167=\"MT\",AH167*Balance!F$46,AH167*Balance!F$47))","v":0},{"$f":"IF($D167=\"BT\",AI167*Balance!G$45,IF($D167=\"MT\",AI167*Balance!G$46,AI167*Balance!G$47))","v":0},{"$f":"IF($D167=\"BT\",AJ167*Balance!H$45,IF($D167=\"MT\",AJ167*Balance!H$46,AJ167*Balance!H$47))","v":0},{"$f":"IF($D167=\"BT\",AK167*Balance!I$45,IF($D167=\"MT\",AK167*Balance!I$46,AK167*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX167:BA167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AN167*Balance!D$49,IF($D167=\"MT\",AN167*Balance!D$50,AN167*Balance!D$51))","v":0},{"$f":"IF($D167=\"BT\",AO167*Balance!E$49,IF($D167=\"MT\",AO167*Balance!E$50,AO167*Balance!E$51))","v":0},{"$f":"IF($D167=\"BT\",AP167*Balance!F$49,IF($D167=\"MT\",AP167*Balance!F$50,AP167*Balance!F$51))","v":0},{"$f":"IF($D167=\"BT\",AQ167*Balance!G$49,IF($D167=\"MT\",AQ167*Balance!G$50,AQ167*Balance!G$51))","v":0},{"$f":"IF($D167=\"BT\",AR167*Balance!H$49,IF($D167=\"MT\",AR167*Balance!H$50,AR167*Balance!H$51))","v":0},{"$f":"IF($D167=\"BT\",AS167*Balance!I$49,IF($D167=\"MT\",AS167*Balance!I$50,AS167*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF167:BI167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!E250","v":"Et"},{"$f":"+PremisaCosto!B250","v":"BT"},null,{"$f":"+[1]Energía!F168","v":0},{"$f":"+[1]Energía!G168","v":0},{"$f":"+[1]Energía!H168","v":0},{"$f":"+[1]Energía!I168","v":0},{"$f":"+[1]Energía!J168","v":0},{"$f":"+[1]Energía!K168","v":0},null,{"$f":"+[1]Energía!M168","v":0},{"$f":"+[1]Energía!N168","v":0},{"$f":"+[1]Energía!O168","v":0},{"$f":"+[1]Energía!P168","v":0},{"$f":"+[1]Energía!Q168","v":0},null,{"$f":"+[1]Energía!S168","v":0},{"$f":"+[1]Energía!T168","v":0},{"$f":"+[1]Energía!U168","v":0},{"$f":"+[1]Energía!V168","v":0},{"$f":"+[1]Energía!W168","v":0},null,{"$f":"+[1]Energía!Y168","v":0},{"$f":"+[1]Energía!Z168","v":0},{"$f":"+[1]Energía!AA168","v":0},{"$f":"+[1]Energía!AB168","v":0},{"$f":"+[1]Energía!AC168","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Ep\",F168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Ep\",G168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Ep\",H168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Ep\",I168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Ep\",J168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Ep\",K168,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH168:AK168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Efp\",F168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Efp\",G168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Efp\",H168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Efp\",I168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Efp\",J168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Efp\",K168,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP168:AS168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D168=\"BT\",AF168*Balance!D$45,IF($D168=\"MT\",AF168*Balance!D$46,AF168*Balance!D$47))","v":0},{"$f":"IF($D168=\"BT\",AG168*Balance!E$45,IF($D168=\"MT\",AG168*Balance!E$46,AG168*Balance!E$47))","v":0},{"$f":"IF($D168=\"BT\",AH168*Balance!F$45,IF($D168=\"MT\",AH168*Balance!F$46,AH168*Balance!F$47))","v":0},{"$f":"IF($D168=\"BT\",AI168*Balance!G$45,IF($D168=\"MT\",AI168*Balance!G$46,AI168*Balance!G$47))","v":0},{"$f":"IF($D168=\"BT\",AJ168*Balance!H$45,IF($D168=\"MT\",AJ168*Balance!H$46,AJ168*Balance!H$47))","v":0},{"$f":"IF($D168=\"BT\",AK168*Balance!I$45,IF($D168=\"MT\",AK168*Balance!I$46,AK168*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX168:BA168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D168=\"BT\",AN168*Balance!D$49,IF($D168=\"MT\",AN168*Balance!D$50,AN168*Balance!D$51))","v":0},{"$f":"IF($D168=\"BT\",AO168*Balance!E$49,IF($D168=\"MT\",AO168*Balance!E$50,AO168*Balance!E$51))","v":0},{"$f":"IF($D168=\"BT\",AP168*Balance!F$49,IF($D168=\"MT\",AP168*Balance!F$50,AP168*Balance!F$51))","v":0},{"$f":"IF($D168=\"BT\",AQ168*Balance!G$49,IF($D168=\"MT\",AQ168*Balance!G$50,AQ168*Balance!G$51))","v":0},{"$f":"IF($D168=\"BT\",AR168*Balance!H$49,IF($D168=\"MT\",AR168*Balance!H$50,AR168*Balance!H$51))","v":0},{"$f":"IF($D168=\"BT\",AS168*Balance!I$49,IF($D168=\"MT\",AS168*Balance!I$50,AS168*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF168:BI168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!E251","v":"Et"},{"$f":"+PremisaCosto!B251","v":"BT"},null,{"$f":"+[1]Energía!F169","v":84.599867754271997},{"$f":"+[1]Energía!G169","v":84.359854814703453},{"$f":"+[1]Energía!H169","v":87.642274633473136},{"$f":"+[1]Energía!I169","v":89.889398957625431},{"$f":"+[1]Energía!J169","v":92.312768629975764},{"$f":"+[1]Energía!K169","v":94.871665154423582},null,{"$f":"+[1]Energía!M169","v":0.74050354192013645},{"$f":"+[1]Energía!N169","v":0.74885616236100572},{"$f":"+[1]Energía!O169","v":0.76577379016171876},{"$f":"+[1]Energía!P169","v":0.78311267780667504},{"$f":"+[1]Energía!Q169","v":0.80086637865383659},null,{"$f":"+[1]Energía!S169","v":0},{"$f":"+[1]Energía!T169","v":0},{"$f":"+[1]Energía!U169","v":0},{"$f":"+[1]Energía!V169","v":0},{"$f":"+[1]Energía!W169","v":0},null,{"$f":"+[1]Energía!Y169","v":83.619351272783319},{"$f":"+[1]Energía!Z169","v":86.893418471112128},{"$f":"+[1]Energía!AA169","v":89.123625167463715},{"$f":"+[1]Energía!AB169","v":91.529655952169094},{"$f":"+[1]Energía!AC169","v":94.070798775769745},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":296.1683009131786},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Ep\",F169,\"\"))","v":32.024175646411024},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Ep\",G169,\"\"))","v":31.933321881054322},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Ep\",H169,\"\"))","v":33.175839057639777},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Ep\",I169,\"\"))","v":34.026458638571},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Ep\",J169,\"\"))","v":34.943793595511444},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Ep\",K169,\"\"))","v":35.912430473265545},{"$f":"+SUMPRODUCT(AH169:AK169,PremisaCosto!$F$84:$I$84)","v":113.07179168698924},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Efp\",F169,\"\"))","v":52.575692107860981},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Efp\",G169,\"\"))","v":52.426532933649135},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Efp\",H169,\"\"))","v":54.466435575833366},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Efp\",I169,\"\"))","v":55.862940319054438},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Efp\",J169,\"\"))","v":57.36897503446432},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Efp\",K169,\"\"))","v":58.959234681158044},{"$f":"+SUMPRODUCT(AP169:AS169,PremisaCosto!$F$84:$I$84)","v":185.63562014704297},null,{"$f":"IF($D169=\"BT\",AF169*Balance!D$45,IF($D169=\"MT\",AF169*Balance!D$46,AF169*Balance!D$47))","v":35.855729286830282},{"$f":"IF($D169=\"BT\",AG169*Balance!E$45,IF($D169=\"MT\",AG169*Balance!E$46,AG169*Balance!E$47))","v":35.754005262727752},{"$f":"IF($D169=\"BT\",AH169*Balance!F$45,IF($D169=\"MT\",AH169*Balance!F$46,AH169*Balance!F$47))","v":35.584648560450425},{"$f":"IF($D169=\"BT\",AI169*Balance!G$45,IF($D169=\"MT\",AI169*Balance!G$46,AI169*Balance!G$47))","v":37.237055979210595},{"$f":"IF($D169=\"BT\",AJ169*Balance!H$45,IF($D169=\"MT\",AJ169*Balance!H$46,AJ169*Balance!H$47))","v":38.242011157807397},{"$f":"IF($D169=\"BT\",AK169*Balance!I$45,IF($D169=\"MT\",AK169*Balance!I$46,AK169*Balance!I$47))","v":39.303095073691381},{"$f":"+SUMPRODUCT(AX169:BA169,PremisaCosto!$F$84:$I$84)","v":123.05656143646506},null,{"$f":"IF($D169=\"BT\",AN169*Balance!D$49,IF($D169=\"MT\",AN169*Balance!D$50,AN169*Balance!D$51))","v":58.8661455052465},{"$f":"IF($D169=\"BT\",AO169*Balance!E$49,IF($D169=\"MT\",AO169*Balance!E$50,AO169*Balance!E$51))","v":58.699140083147945},{"$f":"IF($D169=\"BT\",AP169*Balance!F$49,IF($D169=\"MT\",AP169*Balance!F$50,AP169*Balance!F$51))","v":58.421098707980391},{"$f":"IF($D169=\"BT\",AQ169*Balance!G$49,IF($D169=\"MT\",AQ169*Balance!G$50,AQ169*Balance!G$51))","v":61.133938677530601},{"$f":"IF($D169=\"BT\",AR169*Balance!H$49,IF($D169=\"MT\",AR169*Balance!H$50,AR169*Balance!H$51))","v":62.783823896606556},{"$f":"IF($D169=\"BT\",AS169*Balance!I$49,IF($D169=\"MT\",AS169*Balance!I$50,AS169*Balance!I$51))","v":64.525858473174083},{"$f":"+SUMPRODUCT(BF169:BI169,PremisaCosto!$F$84:$I$84)","v":202.02811642587093}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!E252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,{"$f":"+[1]Energía!F170","v":0},{"$f":"+[1]Energía!G170","v":0},{"$f":"+[1]Energía!H170","v":0},{"$f":"+[1]Energía!I170","v":0},{"$f":"+[1]Energía!J170","v":0},{"$f":"+[1]Energía!K170","v":0},null,{"$f":"+[1]Energía!M170","v":0},{"$f":"+[1]Energía!N170","v":0},{"$f":"+[1]Energía!O170","v":0},{"$f":"+[1]Energía!P170","v":0},{"$f":"+[1]Energía!Q170","v":0},null,{"$f":"+[1]Energía!S170","v":0},{"$f":"+[1]Energía!T170","v":0},{"$f":"+[1]Energía!U170","v":0},{"$f":"+[1]Energía!V170","v":0},{"$f":"+[1]Energía!W170","v":0},null,{"$f":"+[1]Energía!Y170","v":0},{"$f":"+[1]Energía!Z170","v":0},{"$f":"+[1]Energía!AA170","v":0},{"$f":"+[1]Energía!AB170","v":0},{"$f":"+[1]Energía!AC170","v":0},{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Ep\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Ep\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Ep\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Ep\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Ep\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Ep\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH170:AK170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Efp\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Efp\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Efp\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Efp\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Efp\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Efp\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP170:AS170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX170:BA170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF170:BI170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!E253","v":"Et"},{"$f":"+PremisaCosto!B253","v":"BT"},null,{"$f":"+[1]Energía!F171","v":0},{"$f":"+[1]Energía!G171","v":0},{"$f":"+[1]Energía!H171","v":0},{"$f":"+[1]Energía!I171","v":0},{"$f":"+[1]Energía!J171","v":0},{"$f":"+[1]Energía!K171","v":0},null,{"$f":"+[1]Energía!M171","v":0},{"$f":"+[1]Energía!N171","v":0},{"$f":"+[1]Energía!O171","v":0},{"$f":"+[1]Energía!P171","v":0},{"$f":"+[1]Energía!Q171","v":0},null,{"$f":"+[1]Energía!S171","v":0},{"$f":"+[1]Energía!T171","v":0},{"$f":"+[1]Energía!U171","v":0},{"$f":"+[1]Energía!V171","v":0},{"$f":"+[1]Energía!W171","v":0},null,{"$f":"+[1]Energía!Y171","v":0},{"$f":"+[1]Energía!Z171","v":0},{"$f":"+[1]Energía!AA171","v":0},{"$f":"+[1]Energía!AB171","v":0},{"$f":"+[1]Energía!AC171","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Ep\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Ep\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Ep\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Ep\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Ep\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Ep\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH171:AK171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Efp\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Efp\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Efp\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Efp\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Efp\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Efp\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP171:AS171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AF171*Balance!D$45,IF($D171=\"MT\",AF171*Balance!D$46,AF171*Balance!D$47))","v":0},{"$f":"IF($D171=\"BT\",AG171*Balance!E$45,IF($D171=\"MT\",AG171*Balance!E$46,AG171*Balance!E$47))","v":0},{"$f":"IF($D171=\"BT\",AH171*Balance!F$45,IF($D171=\"MT\",AH171*Balance!F$46,AH171*Balance!F$47))","v":0},{"$f":"IF($D171=\"BT\",AI171*Balance!G$45,IF($D171=\"MT\",AI171*Balance!G$46,AI171*Balance!G$47))","v":0},{"$f":"IF($D171=\"BT\",AJ171*Balance!H$45,IF($D171=\"MT\",AJ171*Balance!H$46,AJ171*Balance!H$47))","v":0},{"$f":"IF($D171=\"BT\",AK171*Balance!I$45,IF($D171=\"MT\",AK171*Balance!I$46,AK171*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX171:BA171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AN171*Balance!D$49,IF($D171=\"MT\",AN171*Balance!D$50,AN171*Balance!D$51))","v":0},{"$f":"IF($D171=\"BT\",AO171*Balance!E$49,IF($D171=\"MT\",AO171*Balance!E$50,AO171*Balance!E$51))","v":0},{"$f":"IF($D171=\"BT\",AP171*Balance!F$49,IF($D171=\"MT\",AP171*Balance!F$50,AP171*Balance!F$51))","v":0},{"$f":"IF($D171=\"BT\",AQ171*Balance!G$49,IF($D171=\"MT\",AQ171*Balance!G$50,AQ171*Balance!G$51))","v":0},{"$f":"IF($D171=\"BT\",AR171*Balance!H$49,IF($D171=\"MT\",AR171*Balance!H$50,AR171*Balance!H$51))","v":0},{"$f":"IF($D171=\"BT\",AS171*Balance!I$49,IF($D171=\"MT\",AS171*Balance!I$50,AS171*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF171:BI171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!E254","v":"Et"},{"$f":"+PremisaCosto!B254","v":"BT"},null,{"$f":"+[1]Energía!F172","v":0},{"$f":"+[1]Energía!G172","v":0},{"$f":"+[1]Energía!H172","v":0},{"$f":"+[1]Energía!I172","v":0},{"$f":"+[1]Energía!J172","v":0},{"$f":"+[1]Energía!K172","v":0},null,{"$f":"+[1]Energía!M172","v":0},{"$f":"+[1]Energía!N172","v":0},{"$f":"+[1]Energía!O172","v":0},{"$f":"+[1]Energía!P172","v":0},{"$f":"+[1]Energía!Q172","v":0},null,{"$f":"+[1]Energía!S172","v":0},{"$f":"+[1]Energía!T172","v":0},{"$f":"+[1]Energía!U172","v":0},{"$f":"+[1]Energía!V172","v":0},{"$f":"+[1]Energía!W172","v":0},null,{"$f":"+[1]Energía!Y172","v":0},{"$f":"+[1]Energía!Z172","v":0},{"$f":"+[1]Energía!AA172","v":0},{"$f":"+[1]Energía!AB172","v":0},{"$f":"+[1]Energía!AC172","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Ep\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Ep\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Ep\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Ep\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Ep\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Ep\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH172:AK172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Efp\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Efp\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Efp\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Efp\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Efp\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Efp\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP172:AS172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AF172*Balance!D$45,IF($D172=\"MT\",AF172*Balance!D$46,AF172*Balance!D$47))","v":0},{"$f":"IF($D172=\"BT\",AG172*Balance!E$45,IF($D172=\"MT\",AG172*Balance!E$46,AG172*Balance!E$47))","v":0},{"$f":"IF($D172=\"BT\",AH172*Balance!F$45,IF($D172=\"MT\",AH172*Balance!F$46,AH172*Balance!F$47))","v":0},{"$f":"IF($D172=\"BT\",AI172*Balance!G$45,IF($D172=\"MT\",AI172*Balance!G$46,AI172*Balance!G$47))","v":0},{"$f":"IF($D172=\"BT\",AJ172*Balance!H$45,IF($D172=\"MT\",AJ172*Balance!H$46,AJ172*Balance!H$47))","v":0},{"$f":"IF($D172=\"BT\",AK172*Balance!I$45,IF($D172=\"MT\",AK172*Balance!I$46,AK172*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX172:BA172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AN172*Balance!D$49,IF($D172=\"MT\",AN172*Balance!D$50,AN172*Balance!D$51))","v":0},{"$f":"IF($D172=\"BT\",AO172*Balance!E$49,IF($D172=\"MT\",AO172*Balance!E$50,AO172*Balance!E$51))","v":0},{"$f":"IF($D172=\"BT\",AP172*Balance!F$49,IF($D172=\"MT\",AP172*Balance!F$50,AP172*Balance!F$51))","v":0},{"$f":"IF($D172=\"BT\",AQ172*Balance!G$49,IF($D172=\"MT\",AQ172*Balance!G$50,AQ172*Balance!G$51))","v":0},{"$f":"IF($D172=\"BT\",AR172*Balance!H$49,IF($D172=\"MT\",AR172*Balance!H$50,AR172*Balance!H$51))","v":0},{"$f":"IF($D172=\"BT\",AS172*Balance!I$49,IF($D172=\"MT\",AS172*Balance!I$50,AS172*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF172:BI172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!E255","v":"Et"},{"$f":"+PremisaCosto!B255","v":"BT"},null,{"$f":"+[1]Energía!F173","v":0},{"$f":"+[1]Energía!G173","v":0},{"$f":"+[1]Energía!H173","v":0},{"$f":"+[1]Energía!I173","v":0},{"$f":"+[1]Energía!J173","v":0},{"$f":"+[1]Energía!K173","v":0},null,{"$f":"+[1]Energía!M173","v":0},{"$f":"+[1]Energía!N173","v":0},{"$f":"+[1]Energía!O173","v":0},{"$f":"+[1]Energía!P173","v":0},{"$f":"+[1]Energía!Q173","v":0},null,{"$f":"+[1]Energía!S173","v":0},{"$f":"+[1]Energía!T173","v":0},{"$f":"+[1]Energía!U173","v":0},{"$f":"+[1]Energía!V173","v":0},{"$f":"+[1]Energía!W173","v":0},null,{"$f":"+[1]Energía!Y173","v":0},{"$f":"+[1]Energía!Z173","v":0},{"$f":"+[1]Energía!AA173","v":0},{"$f":"+[1]Energía!AB173","v":0},{"$f":"+[1]Energía!AC173","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Ep\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Ep\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Ep\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Ep\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Ep\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Ep\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH173:AK173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Efp\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Efp\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Efp\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Efp\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Efp\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Efp\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP173:AS173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AF173*Balance!D$45,IF($D173=\"MT\",AF173*Balance!D$46,AF173*Balance!D$47))","v":0},{"$f":"IF($D173=\"BT\",AG173*Balance!E$45,IF($D173=\"MT\",AG173*Balance!E$46,AG173*Balance!E$47))","v":0},{"$f":"IF($D173=\"BT\",AH173*Balance!F$45,IF($D173=\"MT\",AH173*Balance!F$46,AH173*Balance!F$47))","v":0},{"$f":"IF($D173=\"BT\",AI173*Balance!G$45,IF($D173=\"MT\",AI173*Balance!G$46,AI173*Balance!G$47))","v":0},{"$f":"IF($D173=\"BT\",AJ173*Balance!H$45,IF($D173=\"MT\",AJ173*Balance!H$46,AJ173*Balance!H$47))","v":0},{"$f":"IF($D173=\"BT\",AK173*Balance!I$45,IF($D173=\"MT\",AK173*Balance!I$46,AK173*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX173:BA173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AN173*Balance!D$49,IF($D173=\"MT\",AN173*Balance!D$50,AN173*Balance!D$51))","v":0},{"$f":"IF($D173=\"BT\",AO173*Balance!E$49,IF($D173=\"MT\",AO173*Balance!E$50,AO173*Balance!E$51))","v":0},{"$f":"IF($D173=\"BT\",AP173*Balance!F$49,IF($D173=\"MT\",AP173*Balance!F$50,AP173*Balance!F$51))","v":0},{"$f":"IF($D173=\"BT\",AQ173*Balance!G$49,IF($D173=\"MT\",AQ173*Balance!G$50,AQ173*Balance!G$51))","v":0},{"$f":"IF($D173=\"BT\",AR173*Balance!H$49,IF($D173=\"MT\",AR173*Balance!H$50,AR173*Balance!H$51))","v":0},{"$f":"IF($D173=\"BT\",AS173*Balance!I$49,IF($D173=\"MT\",AS173*Balance!I$50,AS173*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF173:BI173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!E256","v":"Et"},{"$f":"+PremisaCosto!B256","v":"BT"},null,{"$f":"+[1]Energía!F174","v":0},{"$f":"+[1]Energía!G174","v":0},{"$f":"+[1]Energía!H174","v":0},{"$f":"+[1]Energía!I174","v":0},{"$f":"+[1]Energía!J174","v":0},{"$f":"+[1]Energía!K174","v":0},null,{"$f":"+[1]Energía!M174","v":0},{"$f":"+[1]Energía!N174","v":0},{"$f":"+[1]Energía!O174","v":0},{"$f":"+[1]Energía!P174","v":0},{"$f":"+[1]Energía!Q174","v":0},null,{"$f":"+[1]Energía!S174","v":0},{"$f":"+[1]Energía!T174","v":0},{"$f":"+[1]Energía!U174","v":0},{"$f":"+[1]Energía!V174","v":0},{"$f":"+[1]Energía!W174","v":0},null,{"$f":"+[1]Energía!Y174","v":0},{"$f":"+[1]Energía!Z174","v":0},{"$f":"+[1]Energía!AA174","v":0},{"$f":"+[1]Energía!AB174","v":0},{"$f":"+[1]Energía!AC174","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Ep\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Ep\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Ep\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Ep\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Ep\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Ep\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH174:AK174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Efp\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Efp\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Efp\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Efp\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Efp\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Efp\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP174:AS174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AF174*Balance!D$45,IF($D174=\"MT\",AF174*Balance!D$46,AF174*Balance!D$47))","v":0},{"$f":"IF($D174=\"BT\",AG174*Balance!E$45,IF($D174=\"MT\",AG174*Balance!E$46,AG174*Balance!E$47))","v":0},{"$f":"IF($D174=\"BT\",AH174*Balance!F$45,IF($D174=\"MT\",AH174*Balance!F$46,AH174*Balance!F$47))","v":0},{"$f":"IF($D174=\"BT\",AI174*Balance!G$45,IF($D174=\"MT\",AI174*Balance!G$46,AI174*Balance!G$47))","v":0},{"$f":"IF($D174=\"BT\",AJ174*Balance!H$45,IF($D174=\"MT\",AJ174*Balance!H$46,AJ174*Balance!H$47))","v":0},{"$f":"IF($D174=\"BT\",AK174*Balance!I$45,IF($D174=\"MT\",AK174*Balance!I$46,AK174*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX174:BA174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AN174*Balance!D$49,IF($D174=\"MT\",AN174*Balance!D$50,AN174*Balance!D$51))","v":0},{"$f":"IF($D174=\"BT\",AO174*Balance!E$49,IF($D174=\"MT\",AO174*Balance!E$50,AO174*Balance!E$51))","v":0},{"$f":"IF($D174=\"BT\",AP174*Balance!F$49,IF($D174=\"MT\",AP174*Balance!F$50,AP174*Balance!F$51))","v":0},{"$f":"IF($D174=\"BT\",AQ174*Balance!G$49,IF($D174=\"MT\",AQ174*Balance!G$50,AQ174*Balance!G$51))","v":0},{"$f":"IF($D174=\"BT\",AR174*Balance!H$49,IF($D174=\"MT\",AR174*Balance!H$50,AR174*Balance!H$51))","v":0},{"$f":"IF($D174=\"BT\",AS174*Balance!I$49,IF($D174=\"MT\",AS174*Balance!I$50,AS174*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF174:BI174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!E257","v":"Et"},{"$f":"+PremisaCosto!B257","v":"BT"},null,{"$f":"+[1]Energía!F175","v":0},{"$f":"+[1]Energía!G175","v":0},{"$f":"+[1]Energía!H175","v":0},{"$f":"+[1]Energía!I175","v":0},{"$f":"+[1]Energía!J175","v":0},{"$f":"+[1]Energía!K175","v":0},null,{"$f":"+[1]Energía!M175","v":0},{"$f":"+[1]Energía!N175","v":0},{"$f":"+[1]Energía!O175","v":0},{"$f":"+[1]Energía!P175","v":0},{"$f":"+[1]Energía!Q175","v":0},null,{"$f":"+[1]Energía!S175","v":0},{"$f":"+[1]Energía!T175","v":0},{"$f":"+[1]Energía!U175","v":0},{"$f":"+[1]Energía!V175","v":0},{"$f":"+[1]Energía!W175","v":0},null,{"$f":"+[1]Energía!Y175","v":0},{"$f":"+[1]Energía!Z175","v":0},{"$f":"+[1]Energía!AA175","v":0},{"$f":"+[1]Energía!AB175","v":0},{"$f":"+[1]Energía!AC175","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Ep\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Ep\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Ep\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Ep\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Ep\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Ep\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH175:AK175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Efp\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Efp\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Efp\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Efp\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Efp\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Efp\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP175:AS175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AF175*Balance!D$45,IF($D175=\"MT\",AF175*Balance!D$46,AF175*Balance!D$47))","v":0},{"$f":"IF($D175=\"BT\",AG175*Balance!E$45,IF($D175=\"MT\",AG175*Balance!E$46,AG175*Balance!E$47))","v":0},{"$f":"IF($D175=\"BT\",AH175*Balance!F$45,IF($D175=\"MT\",AH175*Balance!F$46,AH175*Balance!F$47))","v":0},{"$f":"IF($D175=\"BT\",AI175*Balance!G$45,IF($D175=\"MT\",AI175*Balance!G$46,AI175*Balance!G$47))","v":0},{"$f":"IF($D175=\"BT\",AJ175*Balance!H$45,IF($D175=\"MT\",AJ175*Balance!H$46,AJ175*Balance!H$47))","v":0},{"$f":"IF($D175=\"BT\",AK175*Balance!I$45,IF($D175=\"MT\",AK175*Balance!I$46,AK175*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX175:BA175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AN175*Balance!D$49,IF($D175=\"MT\",AN175*Balance!D$50,AN175*Balance!D$51))","v":0},{"$f":"IF($D175=\"BT\",AO175*Balance!E$49,IF($D175=\"MT\",AO175*Balance!E$50,AO175*Balance!E$51))","v":0},{"$f":"IF($D175=\"BT\",AP175*Balance!F$49,IF($D175=\"MT\",AP175*Balance!F$50,AP175*Balance!F$51))","v":0},{"$f":"IF($D175=\"BT\",AQ175*Balance!G$49,IF($D175=\"MT\",AQ175*Balance!G$50,AQ175*Balance!G$51))","v":0},{"$f":"IF($D175=\"BT\",AR175*Balance!H$49,IF($D175=\"MT\",AR175*Balance!H$50,AR175*Balance!H$51))","v":0},{"$f":"IF($D175=\"BT\",AS175*Balance!I$49,IF($D175=\"MT\",AS175*Balance!I$50,AS175*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF175:BI175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!E258","v":"Et"},{"$f":"+PremisaCosto!B258","v":"BT"},null,{"$f":"+[1]Energía!F176","v":0},{"$f":"+[1]Energía!G176","v":0},{"$f":"+[1]Energía!H176","v":0},{"$f":"+[1]Energía!I176","v":0},{"$f":"+[1]Energía!J176","v":0},{"$f":"+[1]Energía!K176","v":0},null,{"$f":"+[1]Energía!M176","v":0},{"$f":"+[1]Energía!N176","v":0},{"$f":"+[1]Energía!O176","v":0},{"$f":"+[1]Energía!P176","v":0},{"$f":"+[1]Energía!Q176","v":0},null,{"$f":"+[1]Energía!S176","v":0},{"$f":"+[1]Energía!T176","v":0},{"$f":"+[1]Energía!U176","v":0},{"$f":"+[1]Energía!V176","v":0},{"$f":"+[1]Energía!W176","v":0},null,{"$f":"+[1]Energía!Y176","v":0},{"$f":"+[1]Energía!Z176","v":0},{"$f":"+[1]Energía!AA176","v":0},{"$f":"+[1]Energía!AB176","v":0},{"$f":"+[1]Energía!AC176","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Ep\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Ep\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Ep\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Ep\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Ep\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Ep\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH176:AK176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Efp\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Efp\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Efp\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Efp\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Efp\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Efp\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP176:AS176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AF176*Balance!D$45,IF($D176=\"MT\",AF176*Balance!D$46,AF176*Balance!D$47))","v":0},{"$f":"IF($D176=\"BT\",AG176*Balance!E$45,IF($D176=\"MT\",AG176*Balance!E$46,AG176*Balance!E$47))","v":0},{"$f":"IF($D176=\"BT\",AH176*Balance!F$45,IF($D176=\"MT\",AH176*Balance!F$46,AH176*Balance!F$47))","v":0},{"$f":"IF($D176=\"BT\",AI176*Balance!G$45,IF($D176=\"MT\",AI176*Balance!G$46,AI176*Balance!G$47))","v":0},{"$f":"IF($D176=\"BT\",AJ176*Balance!H$45,IF($D176=\"MT\",AJ176*Balance!H$46,AJ176*Balance!H$47))","v":0},{"$f":"IF($D176=\"BT\",AK176*Balance!I$45,IF($D176=\"MT\",AK176*Balance!I$46,AK176*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX176:BA176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AN176*Balance!D$49,IF($D176=\"MT\",AN176*Balance!D$50,AN176*Balance!D$51))","v":0},{"$f":"IF($D176=\"BT\",AO176*Balance!E$49,IF($D176=\"MT\",AO176*Balance!E$50,AO176*Balance!E$51))","v":0},{"$f":"IF($D176=\"BT\",AP176*Balance!F$49,IF($D176=\"MT\",AP176*Balance!F$50,AP176*Balance!F$51))","v":0},{"$f":"IF($D176=\"BT\",AQ176*Balance!G$49,IF($D176=\"MT\",AQ176*Balance!G$50,AQ176*Balance!G$51))","v":0},{"$f":"IF($D176=\"BT\",AR176*Balance!H$49,IF($D176=\"MT\",AR176*Balance!H$50,AR176*Balance!H$51))","v":0},{"$f":"IF($D176=\"BT\",AS176*Balance!I$49,IF($D176=\"MT\",AS176*Balance!I$50,AS176*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF176:BI176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!E259","v":"Et"},{"$f":"+PremisaCosto!B259","v":"BT"},null,{"$f":"+[1]Energía!F177","v":0},{"$f":"+[1]Energía!G177","v":0},{"$f":"+[1]Energía!H177","v":0},{"$f":"+[1]Energía!I177","v":0},{"$f":"+[1]Energía!J177","v":0},{"$f":"+[1]Energía!K177","v":0},null,{"$f":"+[1]Energía!M177","v":0},{"$f":"+[1]Energía!N177","v":0},{"$f":"+[1]Energía!O177","v":0},{"$f":"+[1]Energía!P177","v":0},{"$f":"+[1]Energía!Q177","v":0},null,{"$f":"+[1]Energía!S177","v":0},{"$f":"+[1]Energía!T177","v":0},{"$f":"+[1]Energía!U177","v":0},{"$f":"+[1]Energía!V177","v":0},{"$f":"+[1]Energía!W177","v":0},null,{"$f":"+[1]Energía!Y177","v":0},{"$f":"+[1]Energía!Z177","v":0},{"$f":"+[1]Energía!AA177","v":0},{"$f":"+[1]Energía!AB177","v":0},{"$f":"+[1]Energía!AC177","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Ep\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Ep\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Ep\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Ep\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Ep\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Ep\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH177:AK177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Efp\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Efp\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Efp\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Efp\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Efp\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Efp\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP177:AS177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AF177*Balance!D$45,IF($D177=\"MT\",AF177*Balance!D$46,AF177*Balance!D$47))","v":0},{"$f":"IF($D177=\"BT\",AG177*Balance!E$45,IF($D177=\"MT\",AG177*Balance!E$46,AG177*Balance!E$47))","v":0},{"$f":"IF($D177=\"BT\",AH177*Balance!F$45,IF($D177=\"MT\",AH177*Balance!F$46,AH177*Balance!F$47))","v":0},{"$f":"IF($D177=\"BT\",AI177*Balance!G$45,IF($D177=\"MT\",AI177*Balance!G$46,AI177*Balance!G$47))","v":0},{"$f":"IF($D177=\"BT\",AJ177*Balance!H$45,IF($D177=\"MT\",AJ177*Balance!H$46,AJ177*Balance!H$47))","v":0},{"$f":"IF($D177=\"BT\",AK177*Balance!I$45,IF($D177=\"MT\",AK177*Balance!I$46,AK177*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX177:BA177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AN177*Balance!D$49,IF($D177=\"MT\",AN177*Balance!D$50,AN177*Balance!D$51))","v":0},{"$f":"IF($D177=\"BT\",AO177*Balance!E$49,IF($D177=\"MT\",AO177*Balance!E$50,AO177*Balance!E$51))","v":0},{"$f":"IF($D177=\"BT\",AP177*Balance!F$49,IF($D177=\"MT\",AP177*Balance!F$50,AP177*Balance!F$51))","v":0},{"$f":"IF($D177=\"BT\",AQ177*Balance!G$49,IF($D177=\"MT\",AQ177*Balance!G$50,AQ177*Balance!G$51))","v":0},{"$f":"IF($D177=\"BT\",AR177*Balance!H$49,IF($D177=\"MT\",AR177*Balance!H$50,AR177*Balance!H$51))","v":0},{"$f":"IF($D177=\"BT\",AS177*Balance!I$49,IF($D177=\"MT\",AS177*Balance!I$50,AS177*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF177:BI177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!E260","v":"Et"},{"$f":"+PremisaCosto!B260","v":"BT"},null,{"$f":"+[1]Energía!F178","v":0},{"$f":"+[1]Energía!G178","v":0},{"$f":"+[1]Energía!H178","v":0},{"$f":"+[1]Energía!I178","v":0},{"$f":"+[1]Energía!J178","v":0},{"$f":"+[1]Energía!K178","v":0},null,{"$f":"+[1]Energía!M178","v":0},{"$f":"+[1]Energía!N178","v":0},{"$f":"+[1]Energía!O178","v":0},{"$f":"+[1]Energía!P178","v":0},{"$f":"+[1]Energía!Q178","v":0},null,{"$f":"+[1]Energía!S178","v":0},{"$f":"+[1]Energía!T178","v":0},{"$f":"+[1]Energía!U178","v":0},{"$f":"+[1]Energía!V178","v":0},{"$f":"+[1]Energía!W178","v":0},null,{"$f":"+[1]Energía!Y178","v":0},{"$f":"+[1]Energía!Z178","v":0},{"$f":"+[1]Energía!AA178","v":0},{"$f":"+[1]Energía!AB178","v":0},{"$f":"+[1]Energía!AC178","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Ep\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Ep\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Ep\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Ep\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Ep\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Ep\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH178:AK178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Efp\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Efp\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Efp\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Efp\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Efp\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Efp\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP178:AS178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AF178*Balance!D$45,IF($D178=\"MT\",AF178*Balance!D$46,AF178*Balance!D$47))","v":0},{"$f":"IF($D178=\"BT\",AG178*Balance!E$45,IF($D178=\"MT\",AG178*Balance!E$46,AG178*Balance!E$47))","v":0},{"$f":"IF($D178=\"BT\",AH178*Balance!F$45,IF($D178=\"MT\",AH178*Balance!F$46,AH178*Balance!F$47))","v":0},{"$f":"IF($D178=\"BT\",AI178*Balance!G$45,IF($D178=\"MT\",AI178*Balance!G$46,AI178*Balance!G$47))","v":0},{"$f":"IF($D178=\"BT\",AJ178*Balance!H$45,IF($D178=\"MT\",AJ178*Balance!H$46,AJ178*Balance!H$47))","v":0},{"$f":"IF($D178=\"BT\",AK178*Balance!I$45,IF($D178=\"MT\",AK178*Balance!I$46,AK178*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX178:BA178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AN178*Balance!D$49,IF($D178=\"MT\",AN178*Balance!D$50,AN178*Balance!D$51))","v":0},{"$f":"IF($D178=\"BT\",AO178*Balance!E$49,IF($D178=\"MT\",AO178*Balance!E$50,AO178*Balance!E$51))","v":0},{"$f":"IF($D178=\"BT\",AP178*Balance!F$49,IF($D178=\"MT\",AP178*Balance!F$50,AP178*Balance!F$51))","v":0},{"$f":"IF($D178=\"BT\",AQ178*Balance!G$49,IF($D178=\"MT\",AQ178*Balance!G$50,AQ178*Balance!G$51))","v":0},{"$f":"IF($D178=\"BT\",AR178*Balance!H$49,IF($D178=\"MT\",AR178*Balance!H$50,AR178*Balance!H$51))","v":0},{"$f":"IF($D178=\"BT\",AS178*Balance!I$49,IF($D178=\"MT\",AS178*Balance!I$50,AS178*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF178:BI178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!E261","v":"Et"},{"$f":"+PremisaCosto!B261","v":"BT"},null,{"$f":"+[1]Energía!F179","v":0},{"$f":"+[1]Energía!G179","v":0},{"$f":"+[1]Energía!H179","v":0},{"$f":"+[1]Energía!I179","v":0},{"$f":"+[1]Energía!J179","v":0},{"$f":"+[1]Energía!K179","v":0},null,{"$f":"+[1]Energía!M179","v":0},{"$f":"+[1]Energía!N179","v":0},{"$f":"+[1]Energía!O179","v":0},{"$f":"+[1]Energía!P179","v":0},{"$f":"+[1]Energía!Q179","v":0},null,{"$f":"+[1]Energía!S179","v":0},{"$f":"+[1]Energía!T179","v":0},{"$f":"+[1]Energía!U179","v":0},{"$f":"+[1]Energía!V179","v":0},{"$f":"+[1]Energía!W179","v":0},null,{"$f":"+[1]Energía!Y179","v":0},{"$f":"+[1]Energía!Z179","v":0},{"$f":"+[1]Energía!AA179","v":0},{"$f":"+[1]Energía!AB179","v":0},{"$f":"+[1]Energía!AC179","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Ep\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Ep\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Ep\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Ep\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Ep\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Ep\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH179:AK179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Efp\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Efp\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Efp\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Efp\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Efp\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Efp\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP179:AS179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AF179*Balance!D$45,IF($D179=\"MT\",AF179*Balance!D$46,AF179*Balance!D$47))","v":0},{"$f":"IF($D179=\"BT\",AG179*Balance!E$45,IF($D179=\"MT\",AG179*Balance!E$46,AG179*Balance!E$47))","v":0},{"$f":"IF($D179=\"BT\",AH179*Balance!F$45,IF($D179=\"MT\",AH179*Balance!F$46,AH179*Balance!F$47))","v":0},{"$f":"IF($D179=\"BT\",AI179*Balance!G$45,IF($D179=\"MT\",AI179*Balance!G$46,AI179*Balance!G$47))","v":0},{"$f":"IF($D179=\"BT\",AJ179*Balance!H$45,IF($D179=\"MT\",AJ179*Balance!H$46,AJ179*Balance!H$47))","v":0},{"$f":"IF($D179=\"BT\",AK179*Balance!I$45,IF($D179=\"MT\",AK179*Balance!I$46,AK179*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX179:BA179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AN179*Balance!D$49,IF($D179=\"MT\",AN179*Balance!D$50,AN179*Balance!D$51))","v":0},{"$f":"IF($D179=\"BT\",AO179*Balance!E$49,IF($D179=\"MT\",AO179*Balance!E$50,AO179*Balance!E$51))","v":0},{"$f":"IF($D179=\"BT\",AP179*Balance!F$49,IF($D179=\"MT\",AP179*Balance!F$50,AP179*Balance!F$51))","v":0},{"$f":"IF($D179=\"BT\",AQ179*Balance!G$49,IF($D179=\"MT\",AQ179*Balance!G$50,AQ179*Balance!G$51))","v":0},{"$f":"IF($D179=\"BT\",AR179*Balance!H$49,IF($D179=\"MT\",AR179*Balance!H$50,AR179*Balance!H$51))","v":0},{"$f":"IF($D179=\"BT\",AS179*Balance!I$49,IF($D179=\"MT\",AS179*Balance!I$50,AS179*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF179:BI179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!E262","v":"Et"},{"$f":"+PremisaCosto!B262","v":"BT"},null,{"$f":"+[1]Energía!F180","v":0},{"$f":"+[1]Energía!G180","v":0},{"$f":"+[1]Energía!H180","v":0},{"$f":"+[1]Energía!I180","v":0},{"$f":"+[1]Energía!J180","v":0},{"$f":"+[1]Energía!K180","v":0},null,{"$f":"+[1]Energía!M180","v":0},{"$f":"+[1]Energía!N180","v":0},{"$f":"+[1]Energía!O180","v":0},{"$f":"+[1]Energía!P180","v":0},{"$f":"+[1]Energía!Q180","v":0},null,{"$f":"+[1]Energía!S180","v":0},{"$f":"+[1]Energía!T180","v":0},{"$f":"+[1]Energía!U180","v":0},{"$f":"+[1]Energía!V180","v":0},{"$f":"+[1]Energía!W180","v":0},null,{"$f":"+[1]Energía!Y180","v":0},{"$f":"+[1]Energía!Z180","v":0},{"$f":"+[1]Energía!AA180","v":0},{"$f":"+[1]Energía!AB180","v":0},{"$f":"+[1]Energía!AC180","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Ep\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Ep\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Ep\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Ep\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Ep\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Ep\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH180:AK180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Efp\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Efp\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Efp\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Efp\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Efp\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Efp\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP180:AS180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AF180*Balance!D$45,IF($D180=\"MT\",AF180*Balance!D$46,AF180*Balance!D$47))","v":0},{"$f":"IF($D180=\"BT\",AG180*Balance!E$45,IF($D180=\"MT\",AG180*Balance!E$46,AG180*Balance!E$47))","v":0},{"$f":"IF($D180=\"BT\",AH180*Balance!F$45,IF($D180=\"MT\",AH180*Balance!F$46,AH180*Balance!F$47))","v":0},{"$f":"IF($D180=\"BT\",AI180*Balance!G$45,IF($D180=\"MT\",AI180*Balance!G$46,AI180*Balance!G$47))","v":0},{"$f":"IF($D180=\"BT\",AJ180*Balance!H$45,IF($D180=\"MT\",AJ180*Balance!H$46,AJ180*Balance!H$47))","v":0},{"$f":"IF($D180=\"BT\",AK180*Balance!I$45,IF($D180=\"MT\",AK180*Balance!I$46,AK180*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX180:BA180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AN180*Balance!D$49,IF($D180=\"MT\",AN180*Balance!D$50,AN180*Balance!D$51))","v":0},{"$f":"IF($D180=\"BT\",AO180*Balance!E$49,IF($D180=\"MT\",AO180*Balance!E$50,AO180*Balance!E$51))","v":0},{"$f":"IF($D180=\"BT\",AP180*Balance!F$49,IF($D180=\"MT\",AP180*Balance!F$50,AP180*Balance!F$51))","v":0},{"$f":"IF($D180=\"BT\",AQ180*Balance!G$49,IF($D180=\"MT\",AQ180*Balance!G$50,AQ180*Balance!G$51))","v":0},{"$f":"IF($D180=\"BT\",AR180*Balance!H$49,IF($D180=\"MT\",AR180*Balance!H$50,AR180*Balance!H$51))","v":0},{"$f":"IF($D180=\"BT\",AS180*Balance!I$49,IF($D180=\"MT\",AS180*Balance!I$50,AS180*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF180:BI180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!E263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,{"$f":"+[1]Energía!F181","v":0},{"$f":"+[1]Energía!G181","v":0},{"$f":"+[1]Energía!H181","v":0},{"$f":"+[1]Energía!I181","v":0},{"$f":"+[1]Energía!J181","v":0},{"$f":"+[1]Energía!K181","v":0},null,{"$f":"+[1]Energía!M181","v":0},{"$f":"+[1]Energía!N181","v":0},{"$f":"+[1]Energía!O181","v":0},{"$f":"+[1]Energía!P181","v":0},{"$f":"+[1]Energía!Q181","v":0},null,{"$f":"+[1]Energía!S181","v":0},{"$f":"+[1]Energía!T181","v":0},{"$f":"+[1]Energía!U181","v":0},{"$f":"+[1]Energía!V181","v":0},{"$f":"+[1]Energía!W181","v":0},null,{"$f":"+[1]Energía!Y181","v":0},{"$f":"+[1]Energía!Z181","v":0},{"$f":"+[1]Energía!AA181","v":0},{"$f":"+[1]Energía!AB181","v":0},{"$f":"+[1]Energía!AC181","v":0},{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Ep\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Ep\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Ep\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Ep\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Ep\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Ep\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH181:AK181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Efp\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Efp\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Efp\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Efp\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Efp\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Efp\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP181:AS181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX181:BA181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF181:BI181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!E264","v":"Et"},{"$f":"+PremisaCosto!B264","v":"BT"},null,{"$f":"+[1]Energía!F182","v":0},{"$f":"+[1]Energía!G182","v":0},{"$f":"+[1]Energía!H182","v":0},{"$f":"+[1]Energía!I182","v":0},{"$f":"+[1]Energía!J182","v":0},{"$f":"+[1]Energía!K182","v":0},null,{"$f":"+[1]Energía!M182","v":0},{"$f":"+[1]Energía!N182","v":0},{"$f":"+[1]Energía!O182","v":0},{"$f":"+[1]Energía!P182","v":0},{"$f":"+[1]Energía!Q182","v":0},null,{"$f":"+[1]Energía!S182","v":0},{"$f":"+[1]Energía!T182","v":0},{"$f":"+[1]Energía!U182","v":0},{"$f":"+[1]Energía!V182","v":0},{"$f":"+[1]Energía!W182","v":0},null,{"$f":"+[1]Energía!Y182","v":0},{"$f":"+[1]Energía!Z182","v":0},{"$f":"+[1]Energía!AA182","v":0},{"$f":"+[1]Energía!AB182","v":0},{"$f":"+[1]Energía!AC182","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Ep\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Ep\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Ep\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Ep\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Ep\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Ep\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH182:AK182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Efp\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Efp\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Efp\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Efp\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Efp\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Efp\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP182:AS182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AF182*Balance!D$45,IF($D182=\"MT\",AF182*Balance!D$46,AF182*Balance!D$47))","v":0},{"$f":"IF($D182=\"BT\",AG182*Balance!E$45,IF($D182=\"MT\",AG182*Balance!E$46,AG182*Balance!E$47))","v":0},{"$f":"IF($D182=\"BT\",AH182*Balance!F$45,IF($D182=\"MT\",AH182*Balance!F$46,AH182*Balance!F$47))","v":0},{"$f":"IF($D182=\"BT\",AI182*Balance!G$45,IF($D182=\"MT\",AI182*Balance!G$46,AI182*Balance!G$47))","v":0},{"$f":"IF($D182=\"BT\",AJ182*Balance!H$45,IF($D182=\"MT\",AJ182*Balance!H$46,AJ182*Balance!H$47))","v":0},{"$f":"IF($D182=\"BT\",AK182*Balance!I$45,IF($D182=\"MT\",AK182*Balance!I$46,AK182*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX182:BA182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AN182*Balance!D$49,IF($D182=\"MT\",AN182*Balance!D$50,AN182*Balance!D$51))","v":0},{"$f":"IF($D182=\"BT\",AO182*Balance!E$49,IF($D182=\"MT\",AO182*Balance!E$50,AO182*Balance!E$51))","v":0},{"$f":"IF($D182=\"BT\",AP182*Balance!F$49,IF($D182=\"MT\",AP182*Balance!F$50,AP182*Balance!F$51))","v":0},{"$f":"IF($D182=\"BT\",AQ182*Balance!G$49,IF($D182=\"MT\",AQ182*Balance!G$50,AQ182*Balance!G$51))","v":0},{"$f":"IF($D182=\"BT\",AR182*Balance!H$49,IF($D182=\"MT\",AR182*Balance!H$50,AR182*Balance!H$51))","v":0},{"$f":"IF($D182=\"BT\",AS182*Balance!I$49,IF($D182=\"MT\",AS182*Balance!I$50,AS182*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF182:BI182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!E265","v":"Et"},{"$f":"+PremisaCosto!B265","v":"BT"},null,{"$f":"+[1]Energía!F183","v":0},{"$f":"+[1]Energía!G183","v":0},{"$f":"+[1]Energía!H183","v":0},{"$f":"+[1]Energía!I183","v":0},{"$f":"+[1]Energía!J183","v":0},{"$f":"+[1]Energía!K183","v":0},null,{"$f":"+[1]Energía!M183","v":0},{"$f":"+[1]Energía!N183","v":0},{"$f":"+[1]Energía!O183","v":0},{"$f":"+[1]Energía!P183","v":0},{"$f":"+[1]Energía!Q183","v":0},null,{"$f":"+[1]Energía!S183","v":0},{"$f":"+[1]Energía!T183","v":0},{"$f":"+[1]Energía!U183","v":0},{"$f":"+[1]Energía!V183","v":0},{"$f":"+[1]Energía!W183","v":0},null,{"$f":"+[1]Energía!Y183","v":0},{"$f":"+[1]Energía!Z183","v":0},{"$f":"+[1]Energía!AA183","v":0},{"$f":"+[1]Energía!AB183","v":0},{"$f":"+[1]Energía!AC183","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Ep\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Ep\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Ep\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Ep\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Ep\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Ep\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH183:AK183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Efp\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Efp\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Efp\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Efp\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Efp\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Efp\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP183:AS183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AF183*Balance!D$45,IF($D183=\"MT\",AF183*Balance!D$46,AF183*Balance!D$47))","v":0},{"$f":"IF($D183=\"BT\",AG183*Balance!E$45,IF($D183=\"MT\",AG183*Balance!E$46,AG183*Balance!E$47))","v":0},{"$f":"IF($D183=\"BT\",AH183*Balance!F$45,IF($D183=\"MT\",AH183*Balance!F$46,AH183*Balance!F$47))","v":0},{"$f":"IF($D183=\"BT\",AI183*Balance!G$45,IF($D183=\"MT\",AI183*Balance!G$46,AI183*Balance!G$47))","v":0},{"$f":"IF($D183=\"BT\",AJ183*Balance!H$45,IF($D183=\"MT\",AJ183*Balance!H$46,AJ183*Balance!H$47))","v":0},{"$f":"IF($D183=\"BT\",AK183*Balance!I$45,IF($D183=\"MT\",AK183*Balance!I$46,AK183*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX183:BA183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AN183*Balance!D$49,IF($D183=\"MT\",AN183*Balance!D$50,AN183*Balance!D$51))","v":0},{"$f":"IF($D183=\"BT\",AO183*Balance!E$49,IF($D183=\"MT\",AO183*Balance!E$50,AO183*Balance!E$51))","v":0},{"$f":"IF($D183=\"BT\",AP183*Balance!F$49,IF($D183=\"MT\",AP183*Balance!F$50,AP183*Balance!F$51))","v":0},{"$f":"IF($D183=\"BT\",AQ183*Balance!G$49,IF($D183=\"MT\",AQ183*Balance!G$50,AQ183*Balance!G$51))","v":0},{"$f":"IF($D183=\"BT\",AR183*Balance!H$49,IF($D183=\"MT\",AR183*Balance!H$50,AR183*Balance!H$51))","v":0},{"$f":"IF($D183=\"BT\",AS183*Balance!I$49,IF($D183=\"MT\",AS183*Balance!I$50,AS183*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF183:BI183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!E266","v":"Et"},{"$f":"+PremisaCosto!B266","v":"BT"},null,{"$f":"+[1]Energía!F184","v":0},{"$f":"+[1]Energía!G184","v":0},{"$f":"+[1]Energía!H184","v":0},{"$f":"+[1]Energía!I184","v":0},{"$f":"+[1]Energía!J184","v":0},{"$f":"+[1]Energía!K184","v":0},null,{"$f":"+[1]Energía!M184","v":0},{"$f":"+[1]Energía!N184","v":0},{"$f":"+[1]Energía!O184","v":0},{"$f":"+[1]Energía!P184","v":0},{"$f":"+[1]Energía!Q184","v":0},null,{"$f":"+[1]Energía!S184","v":0},{"$f":"+[1]Energía!T184","v":0},{"$f":"+[1]Energía!U184","v":0},{"$f":"+[1]Energía!V184","v":0},{"$f":"+[1]Energía!W184","v":0},null,{"$f":"+[1]Energía!Y184","v":0},{"$f":"+[1]Energía!Z184","v":0},{"$f":"+[1]Energía!AA184","v":0},{"$f":"+[1]Energía!AB184","v":0},{"$f":"+[1]Energía!AC184","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Ep\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Ep\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Ep\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Ep\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Ep\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Ep\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH184:AK184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Efp\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Efp\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Efp\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Efp\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Efp\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Efp\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP184:AS184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AF184*Balance!D$45,IF($D184=\"MT\",AF184*Balance!D$46,AF184*Balance!D$47))","v":0},{"$f":"IF($D184=\"BT\",AG184*Balance!E$45,IF($D184=\"MT\",AG184*Balance!E$46,AG184*Balance!E$47))","v":0},{"$f":"IF($D184=\"BT\",AH184*Balance!F$45,IF($D184=\"MT\",AH184*Balance!F$46,AH184*Balance!F$47))","v":0},{"$f":"IF($D184=\"BT\",AI184*Balance!G$45,IF($D184=\"MT\",AI184*Balance!G$46,AI184*Balance!G$47))","v":0},{"$f":"IF($D184=\"BT\",AJ184*Balance!H$45,IF($D184=\"MT\",AJ184*Balance!H$46,AJ184*Balance!H$47))","v":0},{"$f":"IF($D184=\"BT\",AK184*Balance!I$45,IF($D184=\"MT\",AK184*Balance!I$46,AK184*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX184:BA184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AN184*Balance!D$49,IF($D184=\"MT\",AN184*Balance!D$50,AN184*Balance!D$51))","v":0},{"$f":"IF($D184=\"BT\",AO184*Balance!E$49,IF($D184=\"MT\",AO184*Balance!E$50,AO184*Balance!E$51))","v":0},{"$f":"IF($D184=\"BT\",AP184*Balance!F$49,IF($D184=\"MT\",AP184*Balance!F$50,AP184*Balance!F$51))","v":0},{"$f":"IF($D184=\"BT\",AQ184*Balance!G$49,IF($D184=\"MT\",AQ184*Balance!G$50,AQ184*Balance!G$51))","v":0},{"$f":"IF($D184=\"BT\",AR184*Balance!H$49,IF($D184=\"MT\",AR184*Balance!H$50,AR184*Balance!H$51))","v":0},{"$f":"IF($D184=\"BT\",AS184*Balance!I$49,IF($D184=\"MT\",AS184*Balance!I$50,AS184*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF184:BI184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!E267","v":"Et"},{"$f":"+PremisaCosto!B267","v":"BT"},null,{"$f":"+[1]Energía!F185","v":0},{"$f":"+[1]Energía!G185","v":0},{"$f":"+[1]Energía!H185","v":0},{"$f":"+[1]Energía!I185","v":0},{"$f":"+[1]Energía!J185","v":0},{"$f":"+[1]Energía!K185","v":0},null,{"$f":"+[1]Energía!M185","v":0},{"$f":"+[1]Energía!N185","v":0},{"$f":"+[1]Energía!O185","v":0},{"$f":"+[1]Energía!P185","v":0},{"$f":"+[1]Energía!Q185","v":0},null,{"$f":"+[1]Energía!S185","v":0},{"$f":"+[1]Energía!T185","v":0},{"$f":"+[1]Energía!U185","v":0},{"$f":"+[1]Energía!V185","v":0},{"$f":"+[1]Energía!W185","v":0},null,{"$f":"+[1]Energía!Y185","v":0},{"$f":"+[1]Energía!Z185","v":0},{"$f":"+[1]Energía!AA185","v":0},{"$f":"+[1]Energía!AB185","v":0},{"$f":"+[1]Energía!AC185","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Ep\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Ep\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Ep\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Ep\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Ep\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Ep\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH185:AK185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Efp\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Efp\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Efp\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Efp\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Efp\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Efp\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP185:AS185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AF185*Balance!D$45,IF($D185=\"MT\",AF185*Balance!D$46,AF185*Balance!D$47))","v":0},{"$f":"IF($D185=\"BT\",AG185*Balance!E$45,IF($D185=\"MT\",AG185*Balance!E$46,AG185*Balance!E$47))","v":0},{"$f":"IF($D185=\"BT\",AH185*Balance!F$45,IF($D185=\"MT\",AH185*Balance!F$46,AH185*Balance!F$47))","v":0},{"$f":"IF($D185=\"BT\",AI185*Balance!G$45,IF($D185=\"MT\",AI185*Balance!G$46,AI185*Balance!G$47))","v":0},{"$f":"IF($D185=\"BT\",AJ185*Balance!H$45,IF($D185=\"MT\",AJ185*Balance!H$46,AJ185*Balance!H$47))","v":0},{"$f":"IF($D185=\"BT\",AK185*Balance!I$45,IF($D185=\"MT\",AK185*Balance!I$46,AK185*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX185:BA185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AN185*Balance!D$49,IF($D185=\"MT\",AN185*Balance!D$50,AN185*Balance!D$51))","v":0},{"$f":"IF($D185=\"BT\",AO185*Balance!E$49,IF($D185=\"MT\",AO185*Balance!E$50,AO185*Balance!E$51))","v":0},{"$f":"IF($D185=\"BT\",AP185*Balance!F$49,IF($D185=\"MT\",AP185*Balance!F$50,AP185*Balance!F$51))","v":0},{"$f":"IF($D185=\"BT\",AQ185*Balance!G$49,IF($D185=\"MT\",AQ185*Balance!G$50,AQ185*Balance!G$51))","v":0},{"$f":"IF($D185=\"BT\",AR185*Balance!H$49,IF($D185=\"MT\",AR185*Balance!H$50,AR185*Balance!H$51))","v":0},{"$f":"IF($D185=\"BT\",AS185*Balance!I$49,IF($D185=\"MT\",AS185*Balance!I$50,AS185*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF185:BI185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!E268","v":"Et"},{"$f":"+PremisaCosto!B268","v":"BT"},null,{"$f":"+[1]Energía!F186","v":0},{"$f":"+[1]Energía!G186","v":0},{"$f":"+[1]Energía!H186","v":0},{"$f":"+[1]Energía!I186","v":0},{"$f":"+[1]Energía!J186","v":0},{"$f":"+[1]Energía!K186","v":0},null,{"$f":"+[1]Energía!M186","v":0},{"$f":"+[1]Energía!N186","v":0},{"$f":"+[1]Energía!O186","v":0},{"$f":"+[1]Energía!P186","v":0},{"$f":"+[1]Energía!Q186","v":0},null,{"$f":"+[1]Energía!S186","v":0},{"$f":"+[1]Energía!T186","v":0},{"$f":"+[1]Energía!U186","v":0},{"$f":"+[1]Energía!V186","v":0},{"$f":"+[1]Energía!W186","v":0},null,{"$f":"+[1]Energía!Y186","v":0},{"$f":"+[1]Energía!Z186","v":0},{"$f":"+[1]Energía!AA186","v":0},{"$f":"+[1]Energía!AB186","v":0},{"$f":"+[1]Energía!AC186","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Ep\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Ep\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Ep\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Ep\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Ep\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Ep\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH186:AK186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Efp\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Efp\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Efp\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Efp\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Efp\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Efp\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP186:AS186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AF186*Balance!D$45,IF($D186=\"MT\",AF186*Balance!D$46,AF186*Balance!D$47))","v":0},{"$f":"IF($D186=\"BT\",AG186*Balance!E$45,IF($D186=\"MT\",AG186*Balance!E$46,AG186*Balance!E$47))","v":0},{"$f":"IF($D186=\"BT\",AH186*Balance!F$45,IF($D186=\"MT\",AH186*Balance!F$46,AH186*Balance!F$47))","v":0},{"$f":"IF($D186=\"BT\",AI186*Balance!G$45,IF($D186=\"MT\",AI186*Balance!G$46,AI186*Balance!G$47))","v":0},{"$f":"IF($D186=\"BT\",AJ186*Balance!H$45,IF($D186=\"MT\",AJ186*Balance!H$46,AJ186*Balance!H$47))","v":0},{"$f":"IF($D186=\"BT\",AK186*Balance!I$45,IF($D186=\"MT\",AK186*Balance!I$46,AK186*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX186:BA186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AN186*Balance!D$49,IF($D186=\"MT\",AN186*Balance!D$50,AN186*Balance!D$51))","v":0},{"$f":"IF($D186=\"BT\",AO186*Balance!E$49,IF($D186=\"MT\",AO186*Balance!E$50,AO186*Balance!E$51))","v":0},{"$f":"IF($D186=\"BT\",AP186*Balance!F$49,IF($D186=\"MT\",AP186*Balance!F$50,AP186*Balance!F$51))","v":0},{"$f":"IF($D186=\"BT\",AQ186*Balance!G$49,IF($D186=\"MT\",AQ186*Balance!G$50,AQ186*Balance!G$51))","v":0},{"$f":"IF($D186=\"BT\",AR186*Balance!H$49,IF($D186=\"MT\",AR186*Balance!H$50,AR186*Balance!H$51))","v":0},{"$f":"IF($D186=\"BT\",AS186*Balance!I$49,IF($D186=\"MT\",AS186*Balance!I$50,AS186*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF186:BI186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!E269","v":"Et"},{"$f":"+PremisaCosto!B269","v":"BT"},null,{"$f":"+[1]Energía!F187","v":0},{"$f":"+[1]Energía!G187","v":0},{"$f":"+[1]Energía!H187","v":0},{"$f":"+[1]Energía!I187","v":0},{"$f":"+[1]Energía!J187","v":0},{"$f":"+[1]Energía!K187","v":0},null,{"$f":"+[1]Energía!M187","v":0},{"$f":"+[1]Energía!N187","v":0},{"$f":"+[1]Energía!O187","v":0},{"$f":"+[1]Energía!P187","v":0},{"$f":"+[1]Energía!Q187","v":0},null,{"$f":"+[1]Energía!S187","v":0},{"$f":"+[1]Energía!T187","v":0},{"$f":"+[1]Energía!U187","v":0},{"$f":"+[1]Energía!V187","v":0},{"$f":"+[1]Energía!W187","v":0},null,{"$f":"+[1]Energía!Y187","v":0},{"$f":"+[1]Energía!Z187","v":0},{"$f":"+[1]Energía!AA187","v":0},{"$f":"+[1]Energía!AB187","v":0},{"$f":"+[1]Energía!AC187","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Ep\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Ep\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Ep\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Ep\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Ep\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Ep\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH187:AK187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Efp\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Efp\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Efp\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Efp\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Efp\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Efp\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP187:AS187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AF187*Balance!D$45,IF($D187=\"MT\",AF187*Balance!D$46,AF187*Balance!D$47))","v":0},{"$f":"IF($D187=\"BT\",AG187*Balance!E$45,IF($D187=\"MT\",AG187*Balance!E$46,AG187*Balance!E$47))","v":0},{"$f":"IF($D187=\"BT\",AH187*Balance!F$45,IF($D187=\"MT\",AH187*Balance!F$46,AH187*Balance!F$47))","v":0},{"$f":"IF($D187=\"BT\",AI187*Balance!G$45,IF($D187=\"MT\",AI187*Balance!G$46,AI187*Balance!G$47))","v":0},{"$f":"IF($D187=\"BT\",AJ187*Balance!H$45,IF($D187=\"MT\",AJ187*Balance!H$46,AJ187*Balance!H$47))","v":0},{"$f":"IF($D187=\"BT\",AK187*Balance!I$45,IF($D187=\"MT\",AK187*Balance!I$46,AK187*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX187:BA187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AN187*Balance!D$49,IF($D187=\"MT\",AN187*Balance!D$50,AN187*Balance!D$51))","v":0},{"$f":"IF($D187=\"BT\",AO187*Balance!E$49,IF($D187=\"MT\",AO187*Balance!E$50,AO187*Balance!E$51))","v":0},{"$f":"IF($D187=\"BT\",AP187*Balance!F$49,IF($D187=\"MT\",AP187*Balance!F$50,AP187*Balance!F$51))","v":0},{"$f":"IF($D187=\"BT\",AQ187*Balance!G$49,IF($D187=\"MT\",AQ187*Balance!G$50,AQ187*Balance!G$51))","v":0},{"$f":"IF($D187=\"BT\",AR187*Balance!H$49,IF($D187=\"MT\",AR187*Balance!H$50,AR187*Balance!H$51))","v":0},{"$f":"IF($D187=\"BT\",AS187*Balance!I$49,IF($D187=\"MT\",AS187*Balance!I$50,AS187*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF187:BI187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!E270","v":"Et"},{"$f":"+PremisaCosto!B270","v":"BT"},null,{"$f":"+[1]Energía!F188","v":0},{"$f":"+[1]Energía!G188","v":0},{"$f":"+[1]Energía!H188","v":0},{"$f":"+[1]Energía!I188","v":0},{"$f":"+[1]Energía!J188","v":0},{"$f":"+[1]Energía!K188","v":0},null,{"$f":"+[1]Energía!M188","v":0},{"$f":"+[1]Energía!N188","v":0},{"$f":"+[1]Energía!O188","v":0},{"$f":"+[1]Energía!P188","v":0},{"$f":"+[1]Energía!Q188","v":0},null,{"$f":"+[1]Energía!S188","v":0},{"$f":"+[1]Energía!T188","v":0},{"$f":"+[1]Energía!U188","v":0},{"$f":"+[1]Energía!V188","v":0},{"$f":"+[1]Energía!W188","v":0},null,{"$f":"+[1]Energía!Y188","v":0},{"$f":"+[1]Energía!Z188","v":0},{"$f":"+[1]Energía!AA188","v":0},{"$f":"+[1]Energía!AB188","v":0},{"$f":"+[1]Energía!AC188","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Ep\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Ep\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Ep\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Ep\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Ep\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Ep\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH188:AK188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Efp\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Efp\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Efp\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Efp\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Efp\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Efp\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP188:AS188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AF188*Balance!D$45,IF($D188=\"MT\",AF188*Balance!D$46,AF188*Balance!D$47))","v":0},{"$f":"IF($D188=\"BT\",AG188*Balance!E$45,IF($D188=\"MT\",AG188*Balance!E$46,AG188*Balance!E$47))","v":0},{"$f":"IF($D188=\"BT\",AH188*Balance!F$45,IF($D188=\"MT\",AH188*Balance!F$46,AH188*Balance!F$47))","v":0},{"$f":"IF($D188=\"BT\",AI188*Balance!G$45,IF($D188=\"MT\",AI188*Balance!G$46,AI188*Balance!G$47))","v":0},{"$f":"IF($D188=\"BT\",AJ188*Balance!H$45,IF($D188=\"MT\",AJ188*Balance!H$46,AJ188*Balance!H$47))","v":0},{"$f":"IF($D188=\"BT\",AK188*Balance!I$45,IF($D188=\"MT\",AK188*Balance!I$46,AK188*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX188:BA188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AN188*Balance!D$49,IF($D188=\"MT\",AN188*Balance!D$50,AN188*Balance!D$51))","v":0},{"$f":"IF($D188=\"BT\",AO188*Balance!E$49,IF($D188=\"MT\",AO188*Balance!E$50,AO188*Balance!E$51))","v":0},{"$f":"IF($D188=\"BT\",AP188*Balance!F$49,IF($D188=\"MT\",AP188*Balance!F$50,AP188*Balance!F$51))","v":0},{"$f":"IF($D188=\"BT\",AQ188*Balance!G$49,IF($D188=\"MT\",AQ188*Balance!G$50,AQ188*Balance!G$51))","v":0},{"$f":"IF($D188=\"BT\",AR188*Balance!H$49,IF($D188=\"MT\",AR188*Balance!H$50,AR188*Balance!H$51))","v":0},{"$f":"IF($D188=\"BT\",AS188*Balance!I$49,IF($D188=\"MT\",AS188*Balance!I$50,AS188*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF188:BI188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!E271","v":"Et"},{"$f":"+PremisaCosto!B271","v":"BT"},null,{"$f":"+[1]Energía!F189","v":0},{"$f":"+[1]Energía!G189","v":0},{"$f":"+[1]Energía!H189","v":0},{"$f":"+[1]Energía!I189","v":0},{"$f":"+[1]Energía!J189","v":0},{"$f":"+[1]Energía!K189","v":0},null,{"$f":"+[1]Energía!M189","v":0},{"$f":"+[1]Energía!N189","v":0},{"$f":"+[1]Energía!O189","v":0},{"$f":"+[1]Energía!P189","v":0},{"$f":"+[1]Energía!Q189","v":0},null,{"$f":"+[1]Energía!S189","v":0},{"$f":"+[1]Energía!T189","v":0},{"$f":"+[1]Energía!U189","v":0},{"$f":"+[1]Energía!V189","v":0},{"$f":"+[1]Energía!W189","v":0},null,{"$f":"+[1]Energía!Y189","v":0},{"$f":"+[1]Energía!Z189","v":0},{"$f":"+[1]Energía!AA189","v":0},{"$f":"+[1]Energía!AB189","v":0},{"$f":"+[1]Energía!AC189","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Ep\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Ep\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Ep\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Ep\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Ep\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Ep\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH189:AK189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Efp\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Efp\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Efp\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Efp\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Efp\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Efp\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP189:AS189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AF189*Balance!D$45,IF($D189=\"MT\",AF189*Balance!D$46,AF189*Balance!D$47))","v":0},{"$f":"IF($D189=\"BT\",AG189*Balance!E$45,IF($D189=\"MT\",AG189*Balance!E$46,AG189*Balance!E$47))","v":0},{"$f":"IF($D189=\"BT\",AH189*Balance!F$45,IF($D189=\"MT\",AH189*Balance!F$46,AH189*Balance!F$47))","v":0},{"$f":"IF($D189=\"BT\",AI189*Balance!G$45,IF($D189=\"MT\",AI189*Balance!G$46,AI189*Balance!G$47))","v":0},{"$f":"IF($D189=\"BT\",AJ189*Balance!H$45,IF($D189=\"MT\",AJ189*Balance!H$46,AJ189*Balance!H$47))","v":0},{"$f":"IF($D189=\"BT\",AK189*Balance!I$45,IF($D189=\"MT\",AK189*Balance!I$46,AK189*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX189:BA189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AN189*Balance!D$49,IF($D189=\"MT\",AN189*Balance!D$50,AN189*Balance!D$51))","v":0},{"$f":"IF($D189=\"BT\",AO189*Balance!E$49,IF($D189=\"MT\",AO189*Balance!E$50,AO189*Balance!E$51))","v":0},{"$f":"IF($D189=\"BT\",AP189*Balance!F$49,IF($D189=\"MT\",AP189*Balance!F$50,AP189*Balance!F$51))","v":0},{"$f":"IF($D189=\"BT\",AQ189*Balance!G$49,IF($D189=\"MT\",AQ189*Balance!G$50,AQ189*Balance!G$51))","v":0},{"$f":"IF($D189=\"BT\",AR189*Balance!H$49,IF($D189=\"MT\",AR189*Balance!H$50,AR189*Balance!H$51))","v":0},{"$f":"IF($D189=\"BT\",AS189*Balance!I$49,IF($D189=\"MT\",AS189*Balance!I$50,AS189*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF189:BI189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!E272","v":"Et"},{"$f":"+PremisaCosto!B272","v":"BT"},null,{"$f":"+[1]Energía!F190","v":0},{"$f":"+[1]Energía!G190","v":0},{"$f":"+[1]Energía!H190","v":0},{"$f":"+[1]Energía!I190","v":0},{"$f":"+[1]Energía!J190","v":0},{"$f":"+[1]Energía!K190","v":0},null,{"$f":"+[1]Energía!M190","v":0},{"$f":"+[1]Energía!N190","v":0},{"$f":"+[1]Energía!O190","v":0},{"$f":"+[1]Energía!P190","v":0},{"$f":"+[1]Energía!Q190","v":0},null,{"$f":"+[1]Energía!S190","v":0},{"$f":"+[1]Energía!T190","v":0},{"$f":"+[1]Energía!U190","v":0},{"$f":"+[1]Energía!V190","v":0},{"$f":"+[1]Energía!W190","v":0},null,{"$f":"+[1]Energía!Y190","v":0},{"$f":"+[1]Energía!Z190","v":0},{"$f":"+[1]Energía!AA190","v":0},{"$f":"+[1]Energía!AB190","v":0},{"$f":"+[1]Energía!AC190","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Ep\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Ep\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Ep\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Ep\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Ep\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Ep\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH190:AK190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Efp\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Efp\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Efp\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Efp\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Efp\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Efp\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP190:AS190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AF190*Balance!D$45,IF($D190=\"MT\",AF190*Balance!D$46,AF190*Balance!D$47))","v":0},{"$f":"IF($D190=\"BT\",AG190*Balance!E$45,IF($D190=\"MT\",AG190*Balance!E$46,AG190*Balance!E$47))","v":0},{"$f":"IF($D190=\"BT\",AH190*Balance!F$45,IF($D190=\"MT\",AH190*Balance!F$46,AH190*Balance!F$47))","v":0},{"$f":"IF($D190=\"BT\",AI190*Balance!G$45,IF($D190=\"MT\",AI190*Balance!G$46,AI190*Balance!G$47))","v":0},{"$f":"IF($D190=\"BT\",AJ190*Balance!H$45,IF($D190=\"MT\",AJ190*Balance!H$46,AJ190*Balance!H$47))","v":0},{"$f":"IF($D190=\"BT\",AK190*Balance!I$45,IF($D190=\"MT\",AK190*Balance!I$46,AK190*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX190:BA190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AN190*Balance!D$49,IF($D190=\"MT\",AN190*Balance!D$50,AN190*Balance!D$51))","v":0},{"$f":"IF($D190=\"BT\",AO190*Balance!E$49,IF($D190=\"MT\",AO190*Balance!E$50,AO190*Balance!E$51))","v":0},{"$f":"IF($D190=\"BT\",AP190*Balance!F$49,IF($D190=\"MT\",AP190*Balance!F$50,AP190*Balance!F$51))","v":0},{"$f":"IF($D190=\"BT\",AQ190*Balance!G$49,IF($D190=\"MT\",AQ190*Balance!G$50,AQ190*Balance!G$51))","v":0},{"$f":"IF($D190=\"BT\",AR190*Balance!H$49,IF($D190=\"MT\",AR190*Balance!H$50,AR190*Balance!H$51))","v":0},{"$f":"IF($D190=\"BT\",AS190*Balance!I$49,IF($D190=\"MT\",AS190*Balance!I$50,AS190*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF190:BI190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!E273","v":"Et"},{"$f":"+PremisaCosto!B273","v":"BT"},null,{"$f":"+[1]Energía!F191","v":0},{"$f":"+[1]Energía!G191","v":0},{"$f":"+[1]Energía!H191","v":0},{"$f":"+[1]Energía!I191","v":0},{"$f":"+[1]Energía!J191","v":0},{"$f":"+[1]Energía!K191","v":0},null,{"$f":"+[1]Energía!M191","v":0},{"$f":"+[1]Energía!N191","v":0},{"$f":"+[1]Energía!O191","v":0},{"$f":"+[1]Energía!P191","v":0},{"$f":"+[1]Energía!Q191","v":0},null,{"$f":"+[1]Energía!S191","v":0},{"$f":"+[1]Energía!T191","v":0},{"$f":"+[1]Energía!U191","v":0},{"$f":"+[1]Energía!V191","v":0},{"$f":"+[1]Energía!W191","v":0},null,{"$f":"+[1]Energía!Y191","v":0},{"$f":"+[1]Energía!Z191","v":0},{"$f":"+[1]Energía!AA191","v":0},{"$f":"+[1]Energía!AB191","v":0},{"$f":"+[1]Energía!AC191","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Ep\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Ep\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Ep\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Ep\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Ep\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Ep\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH191:AK191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Efp\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Efp\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Efp\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Efp\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Efp\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Efp\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP191:AS191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AF191*Balance!D$45,IF($D191=\"MT\",AF191*Balance!D$46,AF191*Balance!D$47))","v":0},{"$f":"IF($D191=\"BT\",AG191*Balance!E$45,IF($D191=\"MT\",AG191*Balance!E$46,AG191*Balance!E$47))","v":0},{"$f":"IF($D191=\"BT\",AH191*Balance!F$45,IF($D191=\"MT\",AH191*Balance!F$46,AH191*Balance!F$47))","v":0},{"$f":"IF($D191=\"BT\",AI191*Balance!G$45,IF($D191=\"MT\",AI191*Balance!G$46,AI191*Balance!G$47))","v":0},{"$f":"IF($D191=\"BT\",AJ191*Balance!H$45,IF($D191=\"MT\",AJ191*Balance!H$46,AJ191*Balance!H$47))","v":0},{"$f":"IF($D191=\"BT\",AK191*Balance!I$45,IF($D191=\"MT\",AK191*Balance!I$46,AK191*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX191:BA191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AN191*Balance!D$49,IF($D191=\"MT\",AN191*Balance!D$50,AN191*Balance!D$51))","v":0},{"$f":"IF($D191=\"BT\",AO191*Balance!E$49,IF($D191=\"MT\",AO191*Balance!E$50,AO191*Balance!E$51))","v":0},{"$f":"IF($D191=\"BT\",AP191*Balance!F$49,IF($D191=\"MT\",AP191*Balance!F$50,AP191*Balance!F$51))","v":0},{"$f":"IF($D191=\"BT\",AQ191*Balance!G$49,IF($D191=\"MT\",AQ191*Balance!G$50,AQ191*Balance!G$51))","v":0},{"$f":"IF($D191=\"BT\",AR191*Balance!H$49,IF($D191=\"MT\",AR191*Balance!H$50,AR191*Balance!H$51))","v":0},{"$f":"IF($D191=\"BT\",AS191*Balance!I$49,IF($D191=\"MT\",AS191*Balance!I$50,AS191*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF191:BI191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!E274","v":"Efp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,{"$f":"+[1]Energía!F192","v":42081.487707909619},{"$f":"+[1]Energía!G192","v":40619.871940345773},{"$f":"+[1]Energía!H192","v":41568.386677294693},{"$f":"+[1]Energía!I192","v":41787.239733477392},{"$f":"+[1]Energía!J192","v":42007.245027310608},{"$f":"+[1]Energía!K192","v":42228.408625200835},null,{"$f":"+[1]Energía!M192","v":0},{"$f":"+[1]Energía!N192","v":0},{"$f":"+[1]Energía!O192","v":0},{"$f":"+[1]Energía!P192","v":0},{"$f":"+[1]Energía!Q192","v":0},null,{"$f":"+[1]Energía!S192","v":0},{"$f":"+[1]Energía!T192","v":0},{"$f":"+[1]Energía!U192","v":0},{"$f":"+[1]Energía!V192","v":0},{"$f":"+[1]Energía!W192","v":0},null,{"$f":"+[1]Energía!Y192","v":40619.871940345773},{"$f":"+[1]Energía!Z192","v":41568.386677294693},{"$f":"+[1]Energía!AA192","v":41787.239733477392},{"$f":"+[1]Energía!AB192","v":42007.245027310608},{"$f":"+[1]Energía!AC192","v":42228.408625200835},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":137630.13028412717},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Ep\",F192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Ep\",G192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Ep\",H192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Ep\",I192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Ep\",J192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Ep\",K192,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH192:AK192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Efp\",F192,\"\"))","v":42081.487707909619},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Efp\",G192,\"\"))","v":40619.871940345773},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Efp\",H192,\"\"))","v":41568.386677294693},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Efp\",I192,\"\"))","v":41787.239733477392},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Efp\",J192,\"\"))","v":42007.245027310608},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Efp\",K192,\"\"))","v":42228.408625200835},{"$f":"+SUMPRODUCT(AP192:AS192,PremisaCosto!$F$84:$I$84)","v":137630.13028412717},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX192:BA192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D192=\"BT\",AN192*Balance!D$49,IF($D192=\"MT\",AN192*Balance!D$50,AN192*Balance!D$51))","v":47116.355090657358},{"$f":"IF($D192=\"BT\",AO192*Balance!E$49,IF($D192=\"MT\",AO192*Balance!E$50,AO192*Balance!E$51))","v":45479.863339494819},{"$f":"IF($D192=\"BT\",AP192*Balance!F$49,IF($D192=\"MT\",AP192*Balance!F$50,AP192*Balance!F$51))","v":44586.556757961182},{"$f":"IF($D192=\"BT\",AQ192*Balance!G$49,IF($D192=\"MT\",AQ192*Balance!G$50,AQ192*Balance!G$51))","v":45730.112607379444},{"$f":"IF($D192=\"BT\",AR192*Balance!H$49,IF($D192=\"MT\",AR192*Balance!H$50,AR192*Balance!H$51))","v":45972.156075507213},{"$f":"IF($D192=\"BT\",AS192*Balance!I$49,IF($D192=\"MT\",AS192*Balance!I$50,AS192*Balance!I$51))","v":46215.394979810713},{"$f":"+SUMPRODUCT(BF192:BI192,PremisaCosto!$F$84:$I$84)","v":149758.87944045471}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!E275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,{"$f":"+[1]Energía!F193","v":0},{"$f":"+[1]Energía!G193","v":0},{"$f":"+[1]Energía!H193","v":0},{"$f":"+[1]Energía!I193","v":0},{"$f":"+[1]Energía!J193","v":0},{"$f":"+[1]Energía!K193","v":0},null,{"$f":"+[1]Energía!M193","v":0},{"$f":"+[1]Energía!N193","v":0},{"$f":"+[1]Energía!O193","v":0},{"$f":"+[1]Energía!P193","v":0},{"$f":"+[1]Energía!Q193","v":0},null,{"$f":"+[1]Energía!S193","v":0},{"$f":"+[1]Energía!T193","v":0},{"$f":"+[1]Energía!U193","v":0},{"$f":"+[1]Energía!V193","v":0},{"$f":"+[1]Energía!W193","v":0},null,{"$f":"+[1]Energía!Y193","v":0},{"$f":"+[1]Energía!Z193","v":0},{"$f":"+[1]Energía!AA193","v":0},{"$f":"+[1]Energía!AB193","v":0},{"$f":"+[1]Energía!AC193","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Ep\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Ep\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Ep\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Ep\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Ep\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Ep\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH193:AK193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Efp\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Efp\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Efp\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Efp\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Efp\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Efp\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP193:AS193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX193:BA193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF193:BI193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!E276","v":"Ep"},null,null,{"$f":"+[1]Energía!F194","v":0},{"$f":"+[1]Energía!G194","v":0},{"$f":"+[1]Energía!H194","v":0},{"$f":"+[1]Energía!I194","v":0},{"$f":"+[1]Energía!J194","v":0},{"$f":"+[1]Energía!K194","v":0},null,{"$f":"+[1]Energía!M194","v":0},{"$f":"+[1]Energía!N194","v":0},{"$f":"+[1]Energía!O194","v":0},{"$f":"+[1]Energía!P194","v":0},{"$f":"+[1]Energía!Q194","v":0},null,{"$f":"+[1]Energía!S194","v":0},{"$f":"+[1]Energía!T194","v":0},{"$f":"+[1]Energía!U194","v":0},{"$f":"+[1]Energía!V194","v":0},{"$f":"+[1]Energía!W194","v":0},null,{"$f":"+[1]Energía!Y194","v":0},{"$f":"+[1]Energía!Z194","v":0},{"$f":"+[1]Energía!AA194","v":0},{"$f":"+[1]Energía!AB194","v":0},{"$f":"+[1]Energía!AC194","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Ep\",F194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Ep\",G194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Ep\",H194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Ep\",I194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Ep\",J194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Ep\",K194,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH194:AK194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Efp\",F194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Efp\",G194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Efp\",H194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Efp\",I194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Efp\",J194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Efp\",K194,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP194:AS194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D194=\"BT\",AF194*Balance!D$45,IF($D194=\"MT\",AF194*Balance!D$46,AF194*Balance!D$47))","v":0},{"$f":"IF($D194=\"BT\",AG194*Balance!E$45,IF($D194=\"MT\",AG194*Balance!E$46,AG194*Balance!E$47))","v":0},{"$f":"IF($D194=\"BT\",AH194*Balance!F$45,IF($D194=\"MT\",AH194*Balance!F$46,AH194*Balance!F$47))","v":0},{"$f":"IF($D194=\"BT\",AI194*Balance!G$45,IF($D194=\"MT\",AI194*Balance!G$46,AI194*Balance!G$47))","v":0},{"$f":"IF($D194=\"BT\",AJ194*Balance!H$45,IF($D194=\"MT\",AJ194*Balance!H$46,AJ194*Balance!H$47))","v":0},{"$f":"IF($D194=\"BT\",AK194*Balance!I$45,IF($D194=\"MT\",AK194*Balance!I$46,AK194*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX194:BA194,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF194:BI194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!E277","v":"Ep"},null,null,{"$f":"+[1]Energía!F195","v":0},{"$f":"+[1]Energía!G195","v":0},{"$f":"+[1]Energía!H195","v":0},{"$f":"+[1]Energía!I195","v":0},{"$f":"+[1]Energía!J195","v":0},{"$f":"+[1]Energía!K195","v":0},null,{"$f":"+[1]Energía!M195","v":0},{"$f":"+[1]Energía!N195","v":0},{"$f":"+[1]Energía!O195","v":0},{"$f":"+[1]Energía!P195","v":0},{"$f":"+[1]Energía!Q195","v":0},null,{"$f":"+[1]Energía!S195","v":0},{"$f":"+[1]Energía!T195","v":0},{"$f":"+[1]Energía!U195","v":0},{"$f":"+[1]Energía!V195","v":0},{"$f":"+[1]Energía!W195","v":0},null,{"$f":"+[1]Energía!Y195","v":0},{"$f":"+[1]Energía!Z195","v":0},{"$f":"+[1]Energía!AA195","v":0},{"$f":"+[1]Energía!AB195","v":0},{"$f":"+[1]Energía!AC195","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Ep\",F195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Ep\",G195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Ep\",H195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Ep\",I195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Ep\",J195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Ep\",K195,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH195:AK195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Efp\",F195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Efp\",G195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Efp\",H195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Efp\",I195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Efp\",J195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Efp\",K195,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP195:AS195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D195=\"BT\",AF195*Balance!D$45,IF($D195=\"MT\",AF195*Balance!D$46,AF195*Balance!D$47))","v":0},{"$f":"IF($D195=\"BT\",AG195*Balance!E$45,IF($D195=\"MT\",AG195*Balance!E$46,AG195*Balance!E$47))","v":0},{"$f":"IF($D195=\"BT\",AH195*Balance!F$45,IF($D195=\"MT\",AH195*Balance!F$46,AH195*Balance!F$47))","v":0},{"$f":"IF($D195=\"BT\",AI195*Balance!G$45,IF($D195=\"MT\",AI195*Balance!G$46,AI195*Balance!G$47))","v":0},{"$f":"IF($D195=\"BT\",AJ195*Balance!H$45,IF($D195=\"MT\",AJ195*Balance!H$46,AJ195*Balance!H$47))","v":0},{"$f":"IF($D195=\"BT\",AK195*Balance!I$45,IF($D195=\"MT\",AK195*Balance!I$46,AK195*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX195:BA195,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF195:BI195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!E278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,{"$f":"+[1]Energía!F196","v":45.198393875196459},{"$f":"+[1]Energía!G196","v":45.070164367683844},{"$f":"+[1]Energía!H196","v":46.823832638932551},{"$f":"+[1]Energía!I196","v":48.024383100602051},{"$f":"+[1]Energía!J196","v":49.319094544764617},{"$f":"+[1]Energía!K196","v":50.686212674710205},null,{"$f":"+[1]Energía!M196","v":0.53480811360898739},{"$f":"+[1]Energía!N196","v":0.54084056170517081},{"$f":"+[1]Energía!O196","v":0.5530588484501302},{"$f":"+[1]Energía!P196","v":0.56558137841593192},{"$f":"+[1]Energía!Q196","v":0.57840349569443739},null,{"$f":"+[1]Energía!S196","v":0},{"$f":"+[1]Energía!T196","v":0},{"$f":"+[1]Energía!U196","v":0},{"$f":"+[1]Energía!V196","v":0},{"$f":"+[1]Energía!W196","v":0},null,{"$f":"+[1]Energía!Y196","v":44.535356254074856},{"$f":"+[1]Energía!Z196","v":46.282992077227377},{"$f":"+[1]Energía!AA196","v":47.471324252151923},{"$f":"+[1]Energía!AB196","v":48.753513166348682},{"$f":"+[1]Energía!AC196","v":50.107809179015767},{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":157.75386147798736},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Ep\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Ep\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Ep\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Ep\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Ep\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Ep\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH196:AK196,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Efp\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Efp\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Efp\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Efp\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Efp\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Efp\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP196:AS196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX196:BA196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF196:BI196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!E279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,{"$f":"+[1]Energía!F197","v":45.198393875196459},{"$f":"+[1]Energía!G197","v":45.070164367683844},{"$f":"+[1]Energía!H197","v":46.823832638932551},{"$f":"+[1]Energía!I197","v":48.024383100602051},{"$f":"+[1]Energía!J197","v":49.319094544764617},{"$f":"+[1]Energía!K197","v":50.686212674710205},null,{"$f":"+[1]Energía!M197","v":0.53480811360898739},{"$f":"+[1]Energía!N197","v":0.54084056170517081},{"$f":"+[1]Energía!O197","v":0.5530588484501302},{"$f":"+[1]Energía!P197","v":0.56558137841593192},{"$f":"+[1]Energía!Q197","v":0.57840349569443739},null,{"$f":"+[1]Energía!S197","v":0},{"$f":"+[1]Energía!T197","v":0},{"$f":"+[1]Energía!U197","v":0},{"$f":"+[1]Energía!V197","v":0},{"$f":"+[1]Energía!W197","v":0},null,{"$f":"+[1]Energía!Y197","v":44.535356254074856},{"$f":"+[1]Energía!Z197","v":46.282992077227377},{"$f":"+[1]Energía!AA197","v":47.471324252151923},{"$f":"+[1]Energía!AB197","v":48.753513166348682},{"$f":"+[1]Energía!AC197","v":50.107809179015767},{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":157.75386147798736},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Ep\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Ep\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Ep\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Ep\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Ep\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Ep\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH197:AK197,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Efp\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Efp\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Efp\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Efp\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Efp\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Efp\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP197:AS197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!E280","v":"Ep"},{"$f":"+PremisaCosto!B280","v":"BT"},null,{"$f":"+[1]Energía!F198","v":11.181177890823051},{"$f":"+[1]Energía!G198","v":11.149456477484556},{"$f":"+[1]Energía!H198","v":11.583278903928877},{"$f":"+[1]Energía!I198","v":11.880271056258497},{"$f":"+[1]Energía!J198","v":12.200556750799741},{"$f":"+[1]Energía!K198","v":12.538754410010801},null,{"$f":"+[1]Energía!M198","v":0.53480811360898739},{"$f":"+[1]Energía!N198","v":0.54084056170517081},{"$f":"+[1]Energía!O198","v":0.5530588484501302},{"$f":"+[1]Energía!P198","v":0.56558137841593192},{"$f":"+[1]Energía!Q198","v":0.57840349569443739},null,{"$f":"+[1]Energía!S198","v":0},{"$f":"+[1]Energía!T198","v":0},{"$f":"+[1]Energía!U198","v":0},{"$f":"+[1]Energía!V198","v":0},{"$f":"+[1]Energía!W198","v":0},null,{"$f":"+[1]Energía!Y198","v":10.614648363875569},{"$f":"+[1]Energía!Z198","v":11.042438342223706},{"$f":"+[1]Energía!AA198","v":11.327212207808367},{"$f":"+[1]Energía!AB198","v":11.63497537238381},{"$f":"+[1]Energía!AC198","v":11.960350914316363},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":37.644991166209046},null,{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*F198),IF($C198=\"Ep\",F198,\"\"))","v":11.181177890823051},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*G198),IF($C198=\"Ep\",G198,\"\"))","v":11.149456477484556},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*H198),IF($C198=\"Ep\",H198,\"\"))","v":11.583278903928877},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*I198),IF($C198=\"Ep\",I198,\"\"))","v":11.880271056258497},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*J198),IF($C198=\"Ep\",J198,\"\"))","v":12.200556750799741},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*K198),IF($C198=\"Ep\",K198,\"\"))","v":12.538754410010801},{"$f":"+SUMPRODUCT(AH198:AK198,PremisaCosto!$F$84:$I$84)","v":39.478793497936678},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP198:AS198,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D198=\"BT\",AF198*Balance!D$45,IF($D198=\"MT\",AF198*Balance!D$46,AF198*Balance!D$47))","v":12.518957302377073},{"$f":"IF($D198=\"BT\",AG198*Balance!E$45,IF($D198=\"MT\",AG198*Balance!E$46,AG198*Balance!E$47))","v":12.483440559594399},{"$f":"IF($D198=\"BT\",AH198*Balance!F$45,IF($D198=\"MT\",AH198*Balance!F$46,AH198*Balance!F$47))","v":12.424310000354597},{"$f":"IF($D198=\"BT\",AI198*Balance!G$45,IF($D198=\"MT\",AI198*Balance!G$46,AI198*Balance!G$47))","v":13.001244798029674},{"$f":"IF($D198=\"BT\",AJ198*Balance!H$45,IF($D198=\"MT\",AJ198*Balance!H$46,AJ198*Balance!H$47))","v":13.352122920491317},{"$f":"IF($D198=\"BT\",AK198*Balance!I$45,IF($D198=\"MT\",AK198*Balance!I$46,AK198*Balance!I$47))","v":13.722598281093445},{"$f":"+SUMPRODUCT(AX198:BA198,PremisaCosto!$F$84:$I$84)","v":42.964956202028326},null,{"$f":"IF($D198=\"BT\",AN198*Balance!D$49,IF($D198=\"MT\",AN198*Balance!D$50,AN198*Balance!D$51))","v":0},{"$f":"IF($D198=\"BT\",AO198*Balance!E$49,IF($D198=\"MT\",AO198*Balance!E$50,AO198*Balance!E$51))","v":0},{"$f":"IF($D198=\"BT\",AP198*Balance!F$49,IF($D198=\"MT\",AP198*Balance!F$50,AP198*Balance!F$51))","v":0},{"$f":"IF($D198=\"BT\",AQ198*Balance!G$49,IF($D198=\"MT\",AQ198*Balance!G$50,AQ198*Balance!G$51))","v":0},{"$f":"IF($D198=\"BT\",AR198*Balance!H$49,IF($D198=\"MT\",AR198*Balance!H$50,AR198*Balance!H$51))","v":0},{"$f":"IF($D198=\"BT\",AS198*Balance!I$49,IF($D198=\"MT\",AS198*Balance!I$50,AS198*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF198:BI198,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!E281","v":"Efp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,{"$f":"+[1]Energía!F199","v":13.705759819552959},{"$f":"+[1]Energía!G199","v":13.666876074334041},{"$f":"+[1]Energía!H199","v":14.198650636838911},{"$f":"+[1]Energía!I199","v":14.562700216218442},{"$f":"+[1]Energía!J199","v":14.955302752899655},{"$f":"+[1]Energía!K199","v":15.369861570757852},null,{"$f":"+[1]Energía!M199","v":0},{"$f":"+[1]Energía!N199","v":0},{"$f":"+[1]Energía!O199","v":0},{"$f":"+[1]Energía!P199","v":0},{"$f":"+[1]Energía!Q199","v":0},null,{"$f":"+[1]Energía!S199","v":0},{"$f":"+[1]Energía!T199","v":0},{"$f":"+[1]Energía!U199","v":0},{"$f":"+[1]Energía!V199","v":0},{"$f":"+[1]Energía!W199","v":0},null,{"$f":"+[1]Energía!Y199","v":13.666876074334041},{"$f":"+[1]Energía!Z199","v":14.198650636838911},{"$f":"+[1]Energía!AA199","v":14.562700216218442},{"$f":"+[1]Energía!AB199","v":14.955302752899655},{"$f":"+[1]Energía!AC199","v":15.369861570757852},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":48.392652986278499},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH199:AK199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*F199),IF($C199=\"Efp\",F199,\"\"))","v":13.705759819552959},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*G199),IF($C199=\"Efp\",G199,\"\"))","v":13.666876074334041},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*H199),IF($C199=\"Efp\",H199,\"\"))","v":14.198650636838911},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*I199),IF($C199=\"Efp\",I199,\"\"))","v":14.562700216218442},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*J199),IF($C199=\"Efp\",J199,\"\"))","v":14.955302752899655},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*K199),IF($C199=\"Efp\",K199,\"\"))","v":15.369861570757852},{"$f":"+SUMPRODUCT(AP199:AS199,PremisaCosto!$F$84:$I$84)","v":48.392652986278499},null,{"$f":"IF($D199=\"BT\",AF199*Balance!D$45,IF($D199=\"MT\",AF199*Balance!D$46,AF199*Balance!D$47))","v":0},{"$f":"IF($D199=\"BT\",AG199*Balance!E$45,IF($D199=\"MT\",AG199*Balance!E$46,AG199*Balance!E$47))","v":0},{"$f":"IF($D199=\"BT\",AH199*Balance!F$45,IF($D199=\"MT\",AH199*Balance!F$46,AH199*Balance!F$47))","v":0},{"$f":"IF($D199=\"BT\",AI199*Balance!G$45,IF($D199=\"MT\",AI199*Balance!G$46,AI199*Balance!G$47))","v":0},{"$f":"IF($D199=\"BT\",AJ199*Balance!H$45,IF($D199=\"MT\",AJ199*Balance!H$46,AJ199*Balance!H$47))","v":0},{"$f":"IF($D199=\"BT\",AK199*Balance!I$45,IF($D199=\"MT\",AK199*Balance!I$46,AK199*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX199:BA199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D199=\"BT\",AN199*Balance!D$49,IF($D199=\"MT\",AN199*Balance!D$50,AN199*Balance!D$51))","v":15.345594502923037},{"$f":"IF($D199=\"BT\",AO199*Balance!E$49,IF($D199=\"MT\",AO199*Balance!E$50,AO199*Balance!E$51))","v":15.3020584863329},{"$f":"IF($D199=\"BT\",AP199*Balance!F$49,IF($D199=\"MT\",AP199*Balance!F$50,AP199*Balance!F$51))","v":15.229576923938499},{"$f":"IF($D199=\"BT\",AQ199*Balance!G$49,IF($D199=\"MT\",AQ199*Balance!G$50,AQ199*Balance!G$51))","v":15.936776992275387},{"$f":"IF($D199=\"BT\",AR199*Balance!H$49,IF($D199=\"MT\",AR199*Balance!H$50,AR199*Balance!H$51))","v":16.366879376778368},{"$f":"IF($D199=\"BT\",AS199*Balance!I$49,IF($D199=\"MT\",AS199*Balance!I$50,AS199*Balance!I$51))","v":16.821003831380107},{"$f":"+SUMPRODUCT(BF199:BI199,PremisaCosto!$F$84:$I$84)","v":52.665951307860453}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!E282","v":"Efp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,{"$f":"+[1]Energía!F200","v":20.311456164820452},{"$f":"+[1]Energía!G200","v":20.253831815865251},{"$f":"+[1]Energía!H200","v":21.041903098164763},{"$f":"+[1]Energía!I200","v":21.58141182812512},{"$f":"+[1]Energía!J200","v":22.163235041065228},{"$f":"+[1]Energía!K200","v":22.777596693941558},null,{"$f":"+[1]Energía!M200","v":0},{"$f":"+[1]Energía!N200","v":0},{"$f":"+[1]Energía!O200","v":0},{"$f":"+[1]Energía!P200","v":0},{"$f":"+[1]Energía!Q200","v":0},null,{"$f":"+[1]Energía!S200","v":0},{"$f":"+[1]Energía!T200","v":0},{"$f":"+[1]Energía!U200","v":0},{"$f":"+[1]Energía!V200","v":0},{"$f":"+[1]Energía!W200","v":0},null,{"$f":"+[1]Energía!Y200","v":20.253831815865251},{"$f":"+[1]Energía!Z200","v":21.041903098164763},{"$f":"+[1]Energía!AA200","v":21.58141182812512},{"$f":"+[1]Energía!AB200","v":22.163235041065228},{"$f":"+[1]Energía!AC200","v":22.777596693941558},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":71.716217325499827},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH200:AK200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*F200),IF($C200=\"Efp\",F200,\"\"))","v":20.311456164820452},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*G200),IF($C200=\"Efp\",G200,\"\"))","v":20.253831815865251},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*H200),IF($C200=\"Efp\",H200,\"\"))","v":21.041903098164763},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*I200),IF($C200=\"Efp\",I200,\"\"))","v":21.58141182812512},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*J200),IF($C200=\"Efp\",J200,\"\"))","v":22.163235041065228},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*K200),IF($C200=\"Efp\",K200,\"\"))","v":22.777596693941558},{"$f":"+SUMPRODUCT(AP200:AS200,PremisaCosto!$F$84:$I$84)","v":71.716217325499827},null,{"$f":"IF($D200=\"BT\",AF200*Balance!D$45,IF($D200=\"MT\",AF200*Balance!D$46,AF200*Balance!D$47))","v":0},{"$f":"IF($D200=\"BT\",AG200*Balance!E$45,IF($D200=\"MT\",AG200*Balance!E$46,AG200*Balance!E$47))","v":0},{"$f":"IF($D200=\"BT\",AH200*Balance!F$45,IF($D200=\"MT\",AH200*Balance!F$46,AH200*Balance!F$47))","v":0},{"$f":"IF($D200=\"BT\",AI200*Balance!G$45,IF($D200=\"MT\",AI200*Balance!G$46,AI200*Balance!G$47))","v":0},{"$f":"IF($D200=\"BT\",AJ200*Balance!H$45,IF($D200=\"MT\",AJ200*Balance!H$46,AJ200*Balance!H$47))","v":0},{"$f":"IF($D200=\"BT\",AK200*Balance!I$45,IF($D200=\"MT\",AK200*Balance!I$46,AK200*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX200:BA200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D200=\"BT\",AN200*Balance!D$49,IF($D200=\"MT\",AN200*Balance!D$50,AN200*Balance!D$51))","v":22.741633749087352},{"$f":"IF($D200=\"BT\",AO200*Balance!E$49,IF($D200=\"MT\",AO200*Balance!E$50,AO200*Balance!E$51))","v":22.677114896852693},{"$f":"IF($D200=\"BT\",AP200*Balance!F$49,IF($D200=\"MT\",AP200*Balance!F$50,AP200*Balance!F$51))","v":22.569699759223379},{"$f":"IF($D200=\"BT\",AQ200*Balance!G$49,IF($D200=\"MT\",AQ200*Balance!G$50,AQ200*Balance!G$51))","v":23.617745498890464},{"$f":"IF($D200=\"BT\",AR200*Balance!H$49,IF($D200=\"MT\",AR200*Balance!H$50,AR200*Balance!H$51))","v":24.255142173298402},{"$f":"IF($D200=\"BT\",AS200*Balance!I$49,IF($D200=\"MT\",AS200*Balance!I$50,AS200*Balance!I$51))","v":24.928138714493961},{"$f":"+SUMPRODUCT(BF200:BI200,PremisaCosto!$F$84:$I$84)","v":78.049095814599426}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!E283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,{"$f":"+[1]Energía!F201","v":0},{"$f":"+[1]Energía!G201","v":0},{"$f":"+[1]Energía!H201","v":0},{"$f":"+[1]Energía!I201","v":0},{"$f":"+[1]Energía!J201","v":0},{"$f":"+[1]Energía!K201","v":0},null,{"$f":"+[1]Energía!M201","v":0},{"$f":"+[1]Energía!N201","v":0},{"$f":"+[1]Energía!O201","v":0},{"$f":"+[1]Energía!P201","v":0},{"$f":"+[1]Energía!Q201","v":0},null,{"$f":"+[1]Energía!S201","v":0},{"$f":"+[1]Energía!T201","v":0},{"$f":"+[1]Energía!U201","v":0},{"$f":"+[1]Energía!V201","v":0},{"$f":"+[1]Energía!W201","v":0},null,{"$f":"+[1]Energía!Y201","v":0},{"$f":"+[1]Energía!Z201","v":0},{"$f":"+[1]Energía!AA201","v":0},{"$f":"+[1]Energía!AB201","v":0},{"$f":"+[1]Energía!AC201","v":0},{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Ep\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Ep\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Ep\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Ep\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Ep\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Ep\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH201:AK201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Efp\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Efp\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Efp\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Efp\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Efp\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Efp\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP201:AS201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!E284","v":"Ep"},{"$f":"+PremisaCosto!B284","v":"BT"},null,{"$f":"+[1]Energía!F202","v":0},{"$f":"+[1]Energía!G202","v":0},{"$f":"+[1]Energía!H202","v":0},{"$f":"+[1]Energía!I202","v":0},{"$f":"+[1]Energía!J202","v":0},{"$f":"+[1]Energía!K202","v":0},null,{"$f":"+[1]Energía!M202","v":0},{"$f":"+[1]Energía!N202","v":0},{"$f":"+[1]Energía!O202","v":0},{"$f":"+[1]Energía!P202","v":0},{"$f":"+[1]Energía!Q202","v":0},null,{"$f":"+[1]Energía!S202","v":0},{"$f":"+[1]Energía!T202","v":0},{"$f":"+[1]Energía!U202","v":0},{"$f":"+[1]Energía!V202","v":0},{"$f":"+[1]Energía!W202","v":0},null,{"$f":"+[1]Energía!Y202","v":0},{"$f":"+[1]Energía!Z202","v":0},{"$f":"+[1]Energía!AA202","v":0},{"$f":"+[1]Energía!AB202","v":0},{"$f":"+[1]Energía!AC202","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*F202),IF($C202=\"Ep\",F202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*G202),IF($C202=\"Ep\",G202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*H202),IF($C202=\"Ep\",H202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*I202),IF($C202=\"Ep\",I202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*J202),IF($C202=\"Ep\",J202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*K202),IF($C202=\"Ep\",K202,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH202:AK202,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP202:AS202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AF202*Balance!D$45,IF($D202=\"MT\",AF202*Balance!D$46,AF202*Balance!D$47))","v":0},{"$f":"IF($D202=\"BT\",AG202*Balance!E$45,IF($D202=\"MT\",AG202*Balance!E$46,AG202*Balance!E$47))","v":0},{"$f":"IF($D202=\"BT\",AH202*Balance!F$45,IF($D202=\"MT\",AH202*Balance!F$46,AH202*Balance!F$47))","v":0},{"$f":"IF($D202=\"BT\",AI202*Balance!G$45,IF($D202=\"MT\",AI202*Balance!G$46,AI202*Balance!G$47))","v":0},{"$f":"IF($D202=\"BT\",AJ202*Balance!H$45,IF($D202=\"MT\",AJ202*Balance!H$46,AJ202*Balance!H$47))","v":0},{"$f":"IF($D202=\"BT\",AK202*Balance!I$45,IF($D202=\"MT\",AK202*Balance!I$46,AK202*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX202:BA202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AN202*Balance!D$49,IF($D202=\"MT\",AN202*Balance!D$50,AN202*Balance!D$51))","v":0},{"$f":"IF($D202=\"BT\",AO202*Balance!E$49,IF($D202=\"MT\",AO202*Balance!E$50,AO202*Balance!E$51))","v":0},{"$f":"IF($D202=\"BT\",AP202*Balance!F$49,IF($D202=\"MT\",AP202*Balance!F$50,AP202*Balance!F$51))","v":0},{"$f":"IF($D202=\"BT\",AQ202*Balance!G$49,IF($D202=\"MT\",AQ202*Balance!G$50,AQ202*Balance!G$51))","v":0},{"$f":"IF($D202=\"BT\",AR202*Balance!H$49,IF($D202=\"MT\",AR202*Balance!H$50,AR202*Balance!H$51))","v":0},{"$f":"IF($D202=\"BT\",AS202*Balance!I$49,IF($D202=\"MT\",AS202*Balance!I$50,AS202*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF202:BI202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!E285","v":"Efp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,{"$f":"+[1]Energía!F203","v":0},{"$f":"+[1]Energía!G203","v":0},{"$f":"+[1]Energía!H203","v":0},{"$f":"+[1]Energía!I203","v":0},{"$f":"+[1]Energía!J203","v":0},{"$f":"+[1]Energía!K203","v":0},null,{"$f":"+[1]Energía!M203","v":0},{"$f":"+[1]Energía!N203","v":0},{"$f":"+[1]Energía!O203","v":0},{"$f":"+[1]Energía!P203","v":0},{"$f":"+[1]Energía!Q203","v":0},null,{"$f":"+[1]Energía!S203","v":0},{"$f":"+[1]Energía!T203","v":0},{"$f":"+[1]Energía!U203","v":0},{"$f":"+[1]Energía!V203","v":0},{"$f":"+[1]Energía!W203","v":0},null,{"$f":"+[1]Energía!Y203","v":0},{"$f":"+[1]Energía!Z203","v":0},{"$f":"+[1]Energía!AA203","v":0},{"$f":"+[1]Energía!AB203","v":0},{"$f":"+[1]Energía!AC203","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH203:AK203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*F203),IF($C203=\"Efp\",F203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*G203),IF($C203=\"Efp\",G203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*H203),IF($C203=\"Efp\",H203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*I203),IF($C203=\"Efp\",I203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*J203),IF($C203=\"Efp\",J203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*K203),IF($C203=\"Efp\",K203,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP203:AS203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AF203*Balance!D$45,IF($D203=\"MT\",AF203*Balance!D$46,AF203*Balance!D$47))","v":0},{"$f":"IF($D203=\"BT\",AG203*Balance!E$45,IF($D203=\"MT\",AG203*Balance!E$46,AG203*Balance!E$47))","v":0},{"$f":"IF($D203=\"BT\",AH203*Balance!F$45,IF($D203=\"MT\",AH203*Balance!F$46,AH203*Balance!F$47))","v":0},{"$f":"IF($D203=\"BT\",AI203*Balance!G$45,IF($D203=\"MT\",AI203*Balance!G$46,AI203*Balance!G$47))","v":0},{"$f":"IF($D203=\"BT\",AJ203*Balance!H$45,IF($D203=\"MT\",AJ203*Balance!H$46,AJ203*Balance!H$47))","v":0},{"$f":"IF($D203=\"BT\",AK203*Balance!I$45,IF($D203=\"MT\",AK203*Balance!I$46,AK203*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX203:BA203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AN203*Balance!D$49,IF($D203=\"MT\",AN203*Balance!D$50,AN203*Balance!D$51))","v":0},{"$f":"IF($D203=\"BT\",AO203*Balance!E$49,IF($D203=\"MT\",AO203*Balance!E$50,AO203*Balance!E$51))","v":0},{"$f":"IF($D203=\"BT\",AP203*Balance!F$49,IF($D203=\"MT\",AP203*Balance!F$50,AP203*Balance!F$51))","v":0},{"$f":"IF($D203=\"BT\",AQ203*Balance!G$49,IF($D203=\"MT\",AQ203*Balance!G$50,AQ203*Balance!G$51))","v":0},{"$f":"IF($D203=\"BT\",AR203*Balance!H$49,IF($D203=\"MT\",AR203*Balance!H$50,AR203*Balance!H$51))","v":0},{"$f":"IF($D203=\"BT\",AS203*Balance!I$49,IF($D203=\"MT\",AS203*Balance!I$50,AS203*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF203:BI203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!E286","v":"Efp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,{"$f":"+[1]Energía!F204","v":0},{"$f":"+[1]Energía!G204","v":0},{"$f":"+[1]Energía!H204","v":0},{"$f":"+[1]Energía!I204","v":0},{"$f":"+[1]Energía!J204","v":0},{"$f":"+[1]Energía!K204","v":0},null,{"$f":"+[1]Energía!M204","v":0},{"$f":"+[1]Energía!N204","v":0},{"$f":"+[1]Energía!O204","v":0},{"$f":"+[1]Energía!P204","v":0},{"$f":"+[1]Energía!Q204","v":0},null,{"$f":"+[1]Energía!S204","v":0},{"$f":"+[1]Energía!T204","v":0},{"$f":"+[1]Energía!U204","v":0},{"$f":"+[1]Energía!V204","v":0},{"$f":"+[1]Energía!W204","v":0},null,{"$f":"+[1]Energía!Y204","v":0},{"$f":"+[1]Energía!Z204","v":0},{"$f":"+[1]Energía!AA204","v":0},{"$f":"+[1]Energía!AB204","v":0},{"$f":"+[1]Energía!AC204","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH204:AK204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*F204),IF($C204=\"Efp\",F204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*G204),IF($C204=\"Efp\",G204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*H204),IF($C204=\"Efp\",H204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*I204),IF($C204=\"Efp\",I204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*J204),IF($C204=\"Efp\",J204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*K204),IF($C204=\"Efp\",K204,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP204:AS204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AF204*Balance!D$45,IF($D204=\"MT\",AF204*Balance!D$46,AF204*Balance!D$47))","v":0},{"$f":"IF($D204=\"BT\",AG204*Balance!E$45,IF($D204=\"MT\",AG204*Balance!E$46,AG204*Balance!E$47))","v":0},{"$f":"IF($D204=\"BT\",AH204*Balance!F$45,IF($D204=\"MT\",AH204*Balance!F$46,AH204*Balance!F$47))","v":0},{"$f":"IF($D204=\"BT\",AI204*Balance!G$45,IF($D204=\"MT\",AI204*Balance!G$46,AI204*Balance!G$47))","v":0},{"$f":"IF($D204=\"BT\",AJ204*Balance!H$45,IF($D204=\"MT\",AJ204*Balance!H$46,AJ204*Balance!H$47))","v":0},{"$f":"IF($D204=\"BT\",AK204*Balance!I$45,IF($D204=\"MT\",AK204*Balance!I$46,AK204*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX204:BA204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AN204*Balance!D$49,IF($D204=\"MT\",AN204*Balance!D$50,AN204*Balance!D$51))","v":0},{"$f":"IF($D204=\"BT\",AO204*Balance!E$49,IF($D204=\"MT\",AO204*Balance!E$50,AO204*Balance!E$51))","v":0},{"$f":"IF($D204=\"BT\",AP204*Balance!F$49,IF($D204=\"MT\",AP204*Balance!F$50,AP204*Balance!F$51))","v":0},{"$f":"IF($D204=\"BT\",AQ204*Balance!G$49,IF($D204=\"MT\",AQ204*Balance!G$50,AQ204*Balance!G$51))","v":0},{"$f":"IF($D204=\"BT\",AR204*Balance!H$49,IF($D204=\"MT\",AR204*Balance!H$50,AR204*Balance!H$51))","v":0},{"$f":"IF($D204=\"BT\",AS204*Balance!I$49,IF($D204=\"MT\",AS204*Balance!I$50,AS204*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF204:BI204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!E287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,{"$f":"+[1]Energía!F205","v":0},{"$f":"+[1]Energía!G205","v":0},{"$f":"+[1]Energía!H205","v":0},{"$f":"+[1]Energía!I205","v":0},{"$f":"+[1]Energía!J205","v":0},{"$f":"+[1]Energía!K205","v":0},null,{"$f":"+[1]Energía!M205","v":0},{"$f":"+[1]Energía!N205","v":0},{"$f":"+[1]Energía!O205","v":0},{"$f":"+[1]Energía!P205","v":0},{"$f":"+[1]Energía!Q205","v":0},null,{"$f":"+[1]Energía!S205","v":0},{"$f":"+[1]Energía!T205","v":0},{"$f":"+[1]Energía!U205","v":0},{"$f":"+[1]Energía!V205","v":0},{"$f":"+[1]Energía!W205","v":0},null,{"$f":"+[1]Energía!Y205","v":0},{"$f":"+[1]Energía!Z205","v":0},{"$f":"+[1]Energía!AA205","v":0},{"$f":"+[1]Energía!AB205","v":0},{"$f":"+[1]Energía!AC205","v":0},{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Ep\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Ep\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Ep\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Ep\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Ep\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Ep\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH205:AK205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Efp\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Efp\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Efp\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Efp\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Efp\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Efp\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP205:AS205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!E288","v":"Ep"},{"$f":"+PremisaCosto!B288","v":"BT"},null,{"$f":"+[1]Energía!F206","v":0},{"$f":"+[1]Energía!G206","v":0},{"$f":"+[1]Energía!H206","v":0},{"$f":"+[1]Energía!I206","v":0},{"$f":"+[1]Energía!J206","v":0},{"$f":"+[1]Energía!K206","v":0},null,{"$f":"+[1]Energía!M206","v":0},{"$f":"+[1]Energía!N206","v":0},{"$f":"+[1]Energía!O206","v":0},{"$f":"+[1]Energía!P206","v":0},{"$f":"+[1]Energía!Q206","v":0},null,{"$f":"+[1]Energía!S206","v":0},{"$f":"+[1]Energía!T206","v":0},{"$f":"+[1]Energía!U206","v":0},{"$f":"+[1]Energía!V206","v":0},{"$f":"+[1]Energía!W206","v":0},null,{"$f":"+[1]Energía!Y206","v":0},{"$f":"+[1]Energía!Z206","v":0},{"$f":"+[1]Energía!AA206","v":0},{"$f":"+[1]Energía!AB206","v":0},{"$f":"+[1]Energía!AC206","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*F206),IF($C206=\"Ep\",F206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*G206),IF($C206=\"Ep\",G206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*H206),IF($C206=\"Ep\",H206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*I206),IF($C206=\"Ep\",I206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*J206),IF($C206=\"Ep\",J206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*K206),IF($C206=\"Ep\",K206,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH206:AK206,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP206:AS206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AF206*Balance!D$45,IF($D206=\"MT\",AF206*Balance!D$46,AF206*Balance!D$47))","v":0},{"$f":"IF($D206=\"BT\",AG206*Balance!E$45,IF($D206=\"MT\",AG206*Balance!E$46,AG206*Balance!E$47))","v":0},{"$f":"IF($D206=\"BT\",AH206*Balance!F$45,IF($D206=\"MT\",AH206*Balance!F$46,AH206*Balance!F$47))","v":0},{"$f":"IF($D206=\"BT\",AI206*Balance!G$45,IF($D206=\"MT\",AI206*Balance!G$46,AI206*Balance!G$47))","v":0},{"$f":"IF($D206=\"BT\",AJ206*Balance!H$45,IF($D206=\"MT\",AJ206*Balance!H$46,AJ206*Balance!H$47))","v":0},{"$f":"IF($D206=\"BT\",AK206*Balance!I$45,IF($D206=\"MT\",AK206*Balance!I$46,AK206*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX206:BA206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AN206*Balance!D$49,IF($D206=\"MT\",AN206*Balance!D$50,AN206*Balance!D$51))","v":0},{"$f":"IF($D206=\"BT\",AO206*Balance!E$49,IF($D206=\"MT\",AO206*Balance!E$50,AO206*Balance!E$51))","v":0},{"$f":"IF($D206=\"BT\",AP206*Balance!F$49,IF($D206=\"MT\",AP206*Balance!F$50,AP206*Balance!F$51))","v":0},{"$f":"IF($D206=\"BT\",AQ206*Balance!G$49,IF($D206=\"MT\",AQ206*Balance!G$50,AQ206*Balance!G$51))","v":0},{"$f":"IF($D206=\"BT\",AR206*Balance!H$49,IF($D206=\"MT\",AR206*Balance!H$50,AR206*Balance!H$51))","v":0},{"$f":"IF($D206=\"BT\",AS206*Balance!I$49,IF($D206=\"MT\",AS206*Balance!I$50,AS206*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF206:BI206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!E289","v":"Efp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,{"$f":"+[1]Energía!F207","v":0},{"$f":"+[1]Energía!G207","v":0},{"$f":"+[1]Energía!H207","v":0},{"$f":"+[1]Energía!I207","v":0},{"$f":"+[1]Energía!J207","v":0},{"$f":"+[1]Energía!K207","v":0},null,{"$f":"+[1]Energía!M207","v":0},{"$f":"+[1]Energía!N207","v":0},{"$f":"+[1]Energía!O207","v":0},{"$f":"+[1]Energía!P207","v":0},{"$f":"+[1]Energía!Q207","v":0},null,{"$f":"+[1]Energía!S207","v":0},{"$f":"+[1]Energía!T207","v":0},{"$f":"+[1]Energía!U207","v":0},{"$f":"+[1]Energía!V207","v":0},{"$f":"+[1]Energía!W207","v":0},null,{"$f":"+[1]Energía!Y207","v":0},{"$f":"+[1]Energía!Z207","v":0},{"$f":"+[1]Energía!AA207","v":0},{"$f":"+[1]Energía!AB207","v":0},{"$f":"+[1]Energía!AC207","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH207:AK207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*F207),IF($C207=\"Efp\",F207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*G207),IF($C207=\"Efp\",G207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*H207),IF($C207=\"Efp\",H207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*I207),IF($C207=\"Efp\",I207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*J207),IF($C207=\"Efp\",J207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*K207),IF($C207=\"Efp\",K207,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP207:AS207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AF207*Balance!D$45,IF($D207=\"MT\",AF207*Balance!D$46,AF207*Balance!D$47))","v":0},{"$f":"IF($D207=\"BT\",AG207*Balance!E$45,IF($D207=\"MT\",AG207*Balance!E$46,AG207*Balance!E$47))","v":0},{"$f":"IF($D207=\"BT\",AH207*Balance!F$45,IF($D207=\"MT\",AH207*Balance!F$46,AH207*Balance!F$47))","v":0},{"$f":"IF($D207=\"BT\",AI207*Balance!G$45,IF($D207=\"MT\",AI207*Balance!G$46,AI207*Balance!G$47))","v":0},{"$f":"IF($D207=\"BT\",AJ207*Balance!H$45,IF($D207=\"MT\",AJ207*Balance!H$46,AJ207*Balance!H$47))","v":0},{"$f":"IF($D207=\"BT\",AK207*Balance!I$45,IF($D207=\"MT\",AK207*Balance!I$46,AK207*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX207:BA207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AN207*Balance!D$49,IF($D207=\"MT\",AN207*Balance!D$50,AN207*Balance!D$51))","v":0},{"$f":"IF($D207=\"BT\",AO207*Balance!E$49,IF($D207=\"MT\",AO207*Balance!E$50,AO207*Balance!E$51))","v":0},{"$f":"IF($D207=\"BT\",AP207*Balance!F$49,IF($D207=\"MT\",AP207*Balance!F$50,AP207*Balance!F$51))","v":0},{"$f":"IF($D207=\"BT\",AQ207*Balance!G$49,IF($D207=\"MT\",AQ207*Balance!G$50,AQ207*Balance!G$51))","v":0},{"$f":"IF($D207=\"BT\",AR207*Balance!H$49,IF($D207=\"MT\",AR207*Balance!H$50,AR207*Balance!H$51))","v":0},{"$f":"IF($D207=\"BT\",AS207*Balance!I$49,IF($D207=\"MT\",AS207*Balance!I$50,AS207*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF207:BI207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!E290","v":"Efp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,{"$f":"+[1]Energía!F208","v":0},{"$f":"+[1]Energía!G208","v":0},{"$f":"+[1]Energía!H208","v":0},{"$f":"+[1]Energía!I208","v":0},{"$f":"+[1]Energía!J208","v":0},{"$f":"+[1]Energía!K208","v":0},null,{"$f":"+[1]Energía!M208","v":0},{"$f":"+[1]Energía!N208","v":0},{"$f":"+[1]Energía!O208","v":0},{"$f":"+[1]Energía!P208","v":0},{"$f":"+[1]Energía!Q208","v":0},null,{"$f":"+[1]Energía!S208","v":0},{"$f":"+[1]Energía!T208","v":0},{"$f":"+[1]Energía!U208","v":0},{"$f":"+[1]Energía!V208","v":0},{"$f":"+[1]Energía!W208","v":0},null,{"$f":"+[1]Energía!Y208","v":0},{"$f":"+[1]Energía!Z208","v":0},{"$f":"+[1]Energía!AA208","v":0},{"$f":"+[1]Energía!AB208","v":0},{"$f":"+[1]Energía!AC208","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH208:AK208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*F208),IF($C208=\"Efp\",F208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*G208),IF($C208=\"Efp\",G208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*H208),IF($C208=\"Efp\",H208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*I208),IF($C208=\"Efp\",I208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*J208),IF($C208=\"Efp\",J208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*K208),IF($C208=\"Efp\",K208,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP208:AS208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AF208*Balance!D$45,IF($D208=\"MT\",AF208*Balance!D$46,AF208*Balance!D$47))","v":0},{"$f":"IF($D208=\"BT\",AG208*Balance!E$45,IF($D208=\"MT\",AG208*Balance!E$46,AG208*Balance!E$47))","v":0},{"$f":"IF($D208=\"BT\",AH208*Balance!F$45,IF($D208=\"MT\",AH208*Balance!F$46,AH208*Balance!F$47))","v":0},{"$f":"IF($D208=\"BT\",AI208*Balance!G$45,IF($D208=\"MT\",AI208*Balance!G$46,AI208*Balance!G$47))","v":0},{"$f":"IF($D208=\"BT\",AJ208*Balance!H$45,IF($D208=\"MT\",AJ208*Balance!H$46,AJ208*Balance!H$47))","v":0},{"$f":"IF($D208=\"BT\",AK208*Balance!I$45,IF($D208=\"MT\",AK208*Balance!I$46,AK208*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX208:BA208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AN208*Balance!D$49,IF($D208=\"MT\",AN208*Balance!D$50,AN208*Balance!D$51))","v":0},{"$f":"IF($D208=\"BT\",AO208*Balance!E$49,IF($D208=\"MT\",AO208*Balance!E$50,AO208*Balance!E$51))","v":0},{"$f":"IF($D208=\"BT\",AP208*Balance!F$49,IF($D208=\"MT\",AP208*Balance!F$50,AP208*Balance!F$51))","v":0},{"$f":"IF($D208=\"BT\",AQ208*Balance!G$49,IF($D208=\"MT\",AQ208*Balance!G$50,AQ208*Balance!G$51))","v":0},{"$f":"IF($D208=\"BT\",AR208*Balance!H$49,IF($D208=\"MT\",AR208*Balance!H$50,AR208*Balance!H$51))","v":0},{"$f":"IF($D208=\"BT\",AS208*Balance!I$49,IF($D208=\"MT\",AS208*Balance!I$50,AS208*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF208:BI208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!E291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,{"$f":"+[1]Energía!F209","v":217.99606083965983},{"$f":"+[1]Energía!G209","v":215.49427218342237},{"$f":"+[1]Energía!H209","v":222.53572477361834},{"$f":"+[1]Energía!I209","v":225.58989098932079},{"$f":"+[1]Energía!J209","v":228.69821112778871},{"$f":"+[1]Energía!K209","v":232.05054899467103},null,{"$f":"+[1]Energía!M209","v":17.784710496960582},{"$f":"+[1]Energía!N209","v":18.089263646853528},{"$f":"+[1]Energía!O209","v":18.708728020793952},{"$f":"+[1]Energía!P209","v":19.349269095373209},{"$f":"+[1]Energía!Q209","v":20.011619459740274},null,{"$f":"+[1]Energía!S209","v":1.7874359343741895E-2},{"$f":"+[1]Energía!T209","v":1.8336217720154369E-2},{"$f":"+[1]Energía!U209","v":1.835224635780161E-2},{"$f":"+[1]Energía!V209","v":1.83500254266564E-2},{"$f":"+[1]Energía!W209","v":1.8366055150928665E-2},null,{"$f":"+[1]Energía!Y209","v":197.69168732711805},{"$f":"+[1]Energía!Z209","v":204.42812490904464},{"$f":"+[1]Energía!AA209","v":206.86281072216903},{"$f":"+[1]Energía!AB209","v":209.33059200698884},{"$f":"+[1]Energía!AC209","v":212.02056347977984},{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":683.18901040214837},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Ep\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Ep\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Ep\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Ep\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Ep\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Ep\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH209:AK209,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Efp\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Efp\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Efp\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Efp\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Efp\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Efp\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP209:AS209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX209:BA209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF209:BI209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!E292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,{"$f":"+[1]Energía!F210","v":217.99606083965983},{"$f":"+[1]Energía!G210","v":215.49427218342237},{"$f":"+[1]Energía!H210","v":222.53572477361834},{"$f":"+[1]Energía!I210","v":225.58989098932079},{"$f":"+[1]Energía!J210","v":228.69821112778871},{"$f":"+[1]Energía!K210","v":232.05054899467103},null,{"$f":"+[1]Energía!M210","v":17.784710496960582},{"$f":"+[1]Energía!N210","v":18.089263646853528},{"$f":"+[1]Energía!O210","v":18.708728020793952},{"$f":"+[1]Energía!P210","v":19.349269095373209},{"$f":"+[1]Energía!Q210","v":20.011619459740274},null,{"$f":"+[1]Energía!S210","v":1.7874359343741895E-2},{"$f":"+[1]Energía!T210","v":1.8336217720154369E-2},{"$f":"+[1]Energía!U210","v":1.835224635780161E-2},{"$f":"+[1]Energía!V210","v":1.83500254266564E-2},{"$f":"+[1]Energía!W210","v":1.8366055150928665E-2},null,{"$f":"+[1]Energía!Y210","v":197.69168732711805},{"$f":"+[1]Energía!Z210","v":204.42812490904464},{"$f":"+[1]Energía!AA210","v":206.86281072216903},{"$f":"+[1]Energía!AB210","v":209.33059200698884},{"$f":"+[1]Energía!AC210","v":212.02056347977984},{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":683.18901040214837},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Ep\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Ep\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Ep\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Ep\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Ep\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Ep\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH210:AK210,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Efp\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Efp\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Efp\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Efp\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Efp\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Efp\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP210:AS210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX210:BA210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF210:BI210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!E293","v":"Et"},{"$f":"+PremisaCosto!B293","v":"BT"},null,{"$f":"+[1]Energía!F211","v":151.49547496642694},{"$f":"+[1]Energía!G211","v":149.78639643069388},{"$f":"+[1]Energía!H211","v":154.7020529779129},{"$f":"+[1]Energía!I211","v":156.86747143258972},{"$f":"+[1]Energía!J211","v":159.07680515707955},{"$f":"+[1]Energía!K211","v":161.45737098728202},null,{"$f":"+[1]Energía!M211","v":13.182342735450487},{"$f":"+[1]Energía!N211","v":13.406251807958274},{"$f":"+[1]Energía!O211","v":13.861655011407192},{"$f":"+[1]Energía!P211","v":14.332487761062037},{"$f":"+[1]Energía!Q211","v":14.819277471204515},null,{"$f":"+[1]Energía!S211","v":1.7874359343741895E-2},{"$f":"+[1]Energía!T211","v":1.8336217720154369E-2},{"$f":"+[1]Energía!U211","v":1.835224635780161E-2},{"$f":"+[1]Energía!V211","v":1.83500254266564E-2},{"$f":"+[1]Energía!W211","v":1.8366055150928665E-2},null,{"$f":"+[1]Energía!Y211","v":136.58617933589966},{"$f":"+[1]Energía!Z211","v":141.27746495223445},{"$f":"+[1]Energía!AA211","v":142.98746417482474},{"$f":"+[1]Energía!AB211","v":144.72596737059087},{"$f":"+[1]Energía!AC211","v":146.61972746092658},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":472.27972319109841},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Ep\",F211,\"\"))","v":57.346634560387187},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Ep\",G211,\"\"))","v":56.699685189487461},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Ep\",H211,\"\"))","v":58.560442810797369},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Ep\",I211,\"\"))","v":59.380133701354929},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Ep\",J211,\"\"))","v":60.216448144069041},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Ep\",K211,\"\"))","v":61.11758026528797},{"$f":"+SUMPRODUCT(AH211:AK211,PremisaCosto!$F$84:$I$84)","v":196.27423579944912},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Efp\",F211,\"\"))","v":94.148840406039753},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Efp\",G211,\"\"))","v":93.08671124120643},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Efp\",H211,\"\"))","v":96.14161016711553},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Efp\",I211,\"\"))","v":97.487337731234803},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Efp\",J211,\"\"))","v":98.860357013010514},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Efp\",K211,\"\"))","v":100.33979072199406},{"$f":"+SUMPRODUCT(AP211:AS211,PremisaCosto!$F$84:$I$84)","v":322.23323729034161},null,{"$f":"IF($D211=\"BT\",AF211*Balance!D$45,IF($D211=\"MT\",AF211*Balance!D$46,AF211*Balance!D$47))","v":64.207910517705059},{"$f":"IF($D211=\"BT\",AG211*Balance!E$45,IF($D211=\"MT\",AG211*Balance!E$46,AG211*Balance!E$47))","v":63.483556462150609},{"$f":"IF($D211=\"BT\",AH211*Balance!F$45,IF($D211=\"MT\",AH211*Balance!F$46,AH211*Balance!F$47))","v":62.81236092766455},{"$f":"IF($D211=\"BT\",AI211*Balance!G$45,IF($D211=\"MT\",AI211*Balance!G$46,AI211*Balance!G$47))","v":64.98300002880417},{"$f":"IF($D211=\"BT\",AJ211*Balance!H$45,IF($D211=\"MT\",AJ211*Balance!H$46,AJ211*Balance!H$47))","v":65.900059634762002},{"$f":"IF($D211=\"BT\",AK211*Balance!I$45,IF($D211=\"MT\",AK211*Balance!I$46,AK211*Balance!I$47))","v":66.887983803513137},{"$f":"+SUMPRODUCT(AX211:BA211,PremisaCosto!$F$84:$I$84)","v":213.58598471692187},null,{"$f":"IF($D211=\"BT\",AN211*Balance!D$49,IF($D211=\"MT\",AN211*Balance!D$50,AN211*Balance!D$51))","v":105.41334058184495},{"$f":"IF($D211=\"BT\",AO211*Balance!E$49,IF($D211=\"MT\",AO211*Balance!E$50,AO211*Balance!E$51))","v":104.22413227177316},{"$f":"IF($D211=\"BT\",AP211*Balance!F$49,IF($D211=\"MT\",AP211*Balance!F$50,AP211*Balance!F$51))","v":103.12219696655428},{"$f":"IF($D211=\"BT\",AQ211*Balance!G$49,IF($D211=\"MT\",AQ211*Balance!G$50,AQ211*Balance!G$51))","v":106.68584382881444},{"$f":"IF($D211=\"BT\",AR211*Balance!H$49,IF($D211=\"MT\",AR211*Balance!H$50,AR211*Balance!H$51))","v":108.19142648673366},{"$f":"IF($D211=\"BT\",AS211*Balance!I$49,IF($D211=\"MT\",AS211*Balance!I$50,AS211*Balance!I$51))","v":109.81335104446995},{"$f":"+SUMPRODUCT(BF211:BI211,PremisaCosto!$F$84:$I$84)","v":350.65480201641594}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!E294","v":"Et"},{"$f":"+PremisaCosto!B294","v":"BT"},null,{"$f":"+[1]Energía!F212","v":4.6370188764688874E-2},{"$f":"+[1]Energía!G212","v":4.6238634831932295E-2},{"$f":"+[1]Energía!H212","v":4.8037767982393044E-2},{"$f":"+[1]Energía!I212","v":4.9269443419420002E-2},{"$f":"+[1]Energía!J212","v":5.0597721017677032E-2},{"$f":"+[1]Energía!K212","v":5.2000282487543639E-2},null,{"$f":"+[1]Energía!M212","v":2.4786299111493448E-3},{"$f":"+[1]Energía!N212","v":2.5065879879028101E-3},{"$f":"+[1]Energía!O212","v":2.5632150476246414E-3},{"$f":"+[1]Energía!P212","v":2.6212521576584533E-3},{"$f":"+[1]Energía!Q212","v":2.6806777396607578E-3},null,{"$f":"+[1]Energía!S212","v":0},{"$f":"+[1]Energía!T212","v":0},{"$f":"+[1]Energía!U212","v":0},{"$f":"+[1]Energía!V212","v":0},{"$f":"+[1]Energía!W212","v":0},null,{"$f":"+[1]Energía!Y212","v":4.3760004920782948E-2},{"$f":"+[1]Energía!Z212","v":4.5531179994490231E-2},{"$f":"+[1]Energía!AA212","v":4.6706228371795361E-2},{"$f":"+[1]Energía!AB212","v":4.7976468860018578E-2},{"$f":"+[1]Energía!AC212","v":4.9319604747882884E-2},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0.15522609916174665},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Ep\",F212,\"\"))","v":1.7552829681375545E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Ep\",G212,\"\"))","v":1.7503031657319413E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Ep\",H212,\"\"))","v":1.8184070027130888E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Ep\",I212,\"\"))","v":1.8650304686613908E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Ep\",J212,\"\"))","v":1.9153106833271261E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Ep\",K212,\"\"))","v":1.9684028169890355E-2},{"$f":"+SUMPRODUCT(AH212:AK212,PremisaCosto!$F$84:$I$84)","v":6.1975987240506153E-2},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Efp\",F212,\"\"))","v":2.8817359083313333E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Efp\",G212,\"\"))","v":2.8735603174612885E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Efp\",H212,\"\"))","v":2.9853697955262156E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Efp\",I212,\"\"))","v":3.0619138732806098E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Efp\",J212,\"\"))","v":3.1444614184405778E-2},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Efp\",K212,\"\"))","v":3.2316254317653288E-2},{"$f":"+SUMPRODUCT(AP212:AS212,PremisaCosto!$F$84:$I$84)","v":0.10174908042020897},null,{"$f":"IF($D212=\"BT\",AF212*Balance!D$45,IF($D212=\"MT\",AF212*Balance!D$46,AF212*Balance!D$47))","v":1.9652949578540517E-2},{"$f":"IF($D212=\"BT\",AG212*Balance!E$45,IF($D212=\"MT\",AG212*Balance!E$46,AG212*Balance!E$47))","v":1.959719343701511E-2},{"$f":"IF($D212=\"BT\",AH212*Balance!F$45,IF($D212=\"MT\",AH212*Balance!F$46,AH212*Balance!F$47))","v":1.9504367024142044E-2},{"$f":"IF($D212=\"BT\",AI212*Balance!G$45,IF($D212=\"MT\",AI212*Balance!G$46,AI212*Balance!G$47))","v":2.0410071086784769E-2},{"$f":"IF($D212=\"BT\",AJ212*Balance!H$45,IF($D212=\"MT\",AJ212*Balance!H$46,AJ212*Balance!H$47))","v":2.0960898913926759E-2},{"$f":"IF($D212=\"BT\",AK212*Balance!I$45,IF($D212=\"MT\",AK212*Balance!I$46,AK212*Balance!I$47))","v":2.1542491566265524E-2},{"$f":"+SUMPRODUCT(AX212:BA212,PremisaCosto!$F$84:$I$84)","v":6.7448757711022295E-2},null,{"$f":"IF($D212=\"BT\",AN212*Balance!D$49,IF($D212=\"MT\",AN212*Balance!D$50,AN212*Balance!D$51))","v":3.226523103861572E-2},{"$f":"IF($D212=\"BT\",AO212*Balance!E$49,IF($D212=\"MT\",AO212*Balance!E$50,AO212*Balance!E$51))","v":3.2173693390236291E-2},{"$f":"IF($D212=\"BT\",AP212*Balance!F$49,IF($D212=\"MT\",AP212*Balance!F$50,AP212*Balance!F$51))","v":3.2021295621857251E-2},{"$f":"IF($D212=\"BT\",AQ212*Balance!G$49,IF($D212=\"MT\",AQ212*Balance!G$50,AQ212*Balance!G$51))","v":3.3508235315921765E-2},{"$f":"IF($D212=\"BT\",AR212*Balance!H$49,IF($D212=\"MT\",AR212*Balance!H$50,AR212*Balance!H$51))","v":3.4412556931067068E-2},{"$f":"IF($D212=\"BT\",AS212*Balance!I$49,IF($D212=\"MT\",AS212*Balance!I$50,AS212*Balance!I$51))","v":3.5367386699651109E-2},{"$f":"+SUMPRODUCT(BF212:BI212,PremisaCosto!$F$84:$I$84)","v":0.11073400163759856}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!E295","v":"Et"},{"$f":"+PremisaCosto!B295","v":"BT"},null,{"$f":"+[1]Energía!F213","v":66.189939331948608},{"$f":"+[1]Energía!G213","v":65.400486815267158},{"$f":"+[1]Energía!H213","v":67.516017498716749},{"$f":"+[1]Energía!I213","v":68.399966476220897},{"$f":"+[1]Energía!J213","v":69.294011672066148},{"$f":"+[1]Energía!K213","v":70.260477600464554},null,{"$f":"+[1]Energía!M213","v":4.5839901501970024},{"$f":"+[1]Energía!N213","v":4.6643292755132411},{"$f":"+[1]Energía!O213","v":4.8277703320659588},{"$f":"+[1]Energía!P213","v":4.9968377926968728},{"$f":"+[1]Energía!Q213","v":5.1717361586659809},null,{"$f":"+[1]Energía!S213","v":0},{"$f":"+[1]Energía!T213","v":0},{"$f":"+[1]Energía!U213","v":0},{"$f":"+[1]Energía!V213","v":0},{"$f":"+[1]Energía!W213","v":0},null,{"$f":"+[1]Energía!Y213","v":60.816496665070154},{"$f":"+[1]Energía!Z213","v":62.85168822320351},{"$f":"+[1]Energía!AA213","v":63.572196144154937},{"$f":"+[1]Energía!AB213","v":64.297173879369268},{"$f":"+[1]Energía!AC213","v":65.088741441798575},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":209.90717672615747},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Ep\",F213,\"\"))","v":25.055337549089433},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Ep\",G213,\"\"))","v":24.756500603715708},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Ep\",H213,\"\"))","v":25.557307129666103},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Ep\",I213,\"\"))","v":25.891914476810911},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Ep\",J213,\"\"))","v":26.230343615621621},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Ep\",K213,\"\"))","v":26.596186677424036},{"$f":"+SUMPRODUCT(AH213:AK213,PremisaCosto!$F$84:$I$84)","v":85.546754454241025},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Efp\",F213,\"\"))","v":41.134601782859178},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Efp\",G213,\"\"))","v":40.643986211551457},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Efp\",H213,\"\"))","v":41.95871036905065},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Efp\",I213,\"\"))","v":42.508051999409993},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Efp\",J213,\"\"))","v":43.063668056444534},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Efp\",K213,\"\"))","v":43.664290923040525},{"$f":"+SUMPRODUCT(AP213:AS213,PremisaCosto!$F$84:$I$84)","v":140.44638877432024},null,{"$f":"IF($D213=\"BT\",AF213*Balance!D$45,IF($D213=\"MT\",AF213*Balance!D$46,AF213*Balance!D$47))","v":28.053099953908927},{"$f":"IF($D213=\"BT\",AG213*Balance!E$45,IF($D213=\"MT\",AG213*Balance!E$46,AG213*Balance!E$47))","v":27.718508464887275},{"$f":"IF($D213=\"BT\",AH213*Balance!F$45,IF($D213=\"MT\",AH213*Balance!F$46,AH213*Balance!F$47))","v":27.412955276898519},{"$f":"IF($D213=\"BT\",AI213*Balance!G$45,IF($D213=\"MT\",AI213*Balance!G$46,AI213*Balance!G$47))","v":28.33496953129977},{"$f":"IF($D213=\"BT\",AJ213*Balance!H$45,IF($D213=\"MT\",AJ213*Balance!H$46,AJ213*Balance!H$47))","v":28.706130331269271},{"$f":"IF($D213=\"BT\",AK213*Balance!I$45,IF($D213=\"MT\",AK213*Balance!I$46,AK213*Balance!I$47))","v":29.107260071372998},{"$f":"+SUMPRODUCT(AX213:BA213,PremisaCosto!$F$84:$I$84)","v":93.091439301218472},null,{"$f":"IF($D213=\"BT\",AN213*Balance!D$49,IF($D213=\"MT\",AN213*Balance!D$50,AN213*Balance!D$51))","v":46.056178373886091},{"$f":"IF($D213=\"BT\",AO213*Balance!E$49,IF($D213=\"MT\",AO213*Balance!E$50,AO213*Balance!E$51))","v":45.506862778601288},{"$f":"IF($D213=\"BT\",AP213*Balance!F$49,IF($D213=\"MT\",AP213*Balance!F$50,AP213*Balance!F$51))","v":45.005220815615353},{"$f":"IF($D213=\"BT\",AQ213*Balance!G$49,IF($D213=\"MT\",AQ213*Balance!G$50,AQ213*Balance!G$51))","v":46.518937767885809},{"$f":"IF($D213=\"BT\",AR213*Balance!H$49,IF($D213=\"MT\",AR213*Balance!H$50,AR213*Balance!H$51))","v":47.128291031406611},{"$f":"IF($D213=\"BT\",AS213*Balance!I$49,IF($D213=\"MT\",AS213*Balance!I$50,AS213*Balance!I$51))","v":47.786845804021446},{"$f":"+SUMPRODUCT(BF213:BI213,PremisaCosto!$F$84:$I$84)","v":152.8328755318642}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!E296","v":"Et"},{"$f":"+PremisaCosto!B296","v":"BT"},null,{"$f":"+[1]Energía!F214","v":0},{"$f":"+[1]Energía!G214","v":0},{"$f":"+[1]Energía!H214","v":0},{"$f":"+[1]Energía!I214","v":0},{"$f":"+[1]Energía!J214","v":0},{"$f":"+[1]Energía!K214","v":0},null,{"$f":"+[1]Energía!M214","v":0},{"$f":"+[1]Energía!N214","v":0},{"$f":"+[1]Energía!O214","v":0},{"$f":"+[1]Energía!P214","v":0},{"$f":"+[1]Energía!Q214","v":0},null,{"$f":"+[1]Energía!S214","v":0},{"$f":"+[1]Energía!T214","v":0},{"$f":"+[1]Energía!U214","v":0},{"$f":"+[1]Energía!V214","v":0},{"$f":"+[1]Energía!W214","v":0},null,{"$f":"+[1]Energía!Y214","v":0},{"$f":"+[1]Energía!Z214","v":0},{"$f":"+[1]Energía!AA214","v":0},{"$f":"+[1]Energía!AB214","v":0},{"$f":"+[1]Energía!AC214","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Ep\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Ep\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Ep\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Ep\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Ep\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Ep\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH214:AK214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Efp\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Efp\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Efp\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Efp\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Efp\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Efp\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP214:AS214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AF214*Balance!D$45,IF($D214=\"MT\",AF214*Balance!D$46,AF214*Balance!D$47))","v":0},{"$f":"IF($D214=\"BT\",AG214*Balance!E$45,IF($D214=\"MT\",AG214*Balance!E$46,AG214*Balance!E$47))","v":0},{"$f":"IF($D214=\"BT\",AH214*Balance!F$45,IF($D214=\"MT\",AH214*Balance!F$46,AH214*Balance!F$47))","v":0},{"$f":"IF($D214=\"BT\",AI214*Balance!G$45,IF($D214=\"MT\",AI214*Balance!G$46,AI214*Balance!G$47))","v":0},{"$f":"IF($D214=\"BT\",AJ214*Balance!H$45,IF($D214=\"MT\",AJ214*Balance!H$46,AJ214*Balance!H$47))","v":0},{"$f":"IF($D214=\"BT\",AK214*Balance!I$45,IF($D214=\"MT\",AK214*Balance!I$46,AK214*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX214:BA214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AN214*Balance!D$49,IF($D214=\"MT\",AN214*Balance!D$50,AN214*Balance!D$51))","v":0},{"$f":"IF($D214=\"BT\",AO214*Balance!E$49,IF($D214=\"MT\",AO214*Balance!E$50,AO214*Balance!E$51))","v":0},{"$f":"IF($D214=\"BT\",AP214*Balance!F$49,IF($D214=\"MT\",AP214*Balance!F$50,AP214*Balance!F$51))","v":0},{"$f":"IF($D214=\"BT\",AQ214*Balance!G$49,IF($D214=\"MT\",AQ214*Balance!G$50,AQ214*Balance!G$51))","v":0},{"$f":"IF($D214=\"BT\",AR214*Balance!H$49,IF($D214=\"MT\",AR214*Balance!H$50,AR214*Balance!H$51))","v":0},{"$f":"IF($D214=\"BT\",AS214*Balance!I$49,IF($D214=\"MT\",AS214*Balance!I$50,AS214*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF214:BI214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!E297","v":"Et"},{"$f":"+PremisaCosto!B297","v":"BT"},null,{"$f":"+[1]Energía!F215","v":2.1460497755487772E-3},{"$f":"+[1]Energía!G215","v":2.139961353323509E-3},{"$f":"+[1]Energía!H215","v":2.2232266881558062E-3},{"$f":"+[1]Energía!I215","v":2.280229621842233E-3},{"$f":"+[1]Energía!J215","v":2.3417033815474483E-3},{"$f":"+[1]Energía!K215","v":2.406615058807919E-3},null,{"$f":"+[1]Energía!M215","v":1.4104829369907356E-4},{"$f":"+[1]Energía!N215","v":1.4263926902114392E-4},{"$f":"+[1]Energía!O215","v":1.458616743165178E-4},{"$f":"+[1]Energía!P215","v":1.4916431958222377E-4},{"$f":"+[1]Energía!Q215","v":1.52545976886445E-4},null,{"$f":"+[1]Energía!S215","v":0},{"$f":"+[1]Energía!T215","v":0},{"$f":"+[1]Energía!U215","v":0},{"$f":"+[1]Energía!V215","v":0},{"$f":"+[1]Energía!W215","v":0},null,{"$f":"+[1]Energía!Y215","v":1.9989130596244353E-3},{"$f":"+[1]Energía!Z215","v":2.0805874191346624E-3},{"$f":"+[1]Energía!AA215","v":2.1343679475257153E-3},{"$f":"+[1]Energía!AB215","v":2.1925390619652245E-3},{"$f":"+[1]Energía!AC215","v":2.254069081921474E-3},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":7.0936881483638619E-3},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Ep\",F215,\"\"))","v":8.1235912989526622E-4},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Ep\",G215,\"\"))","v":8.100544371347784E-4},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Ep\",H215,\"\"))","v":8.4157344276339016E-4},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Ep\",I215,\"\"))","v":8.631511592444265E-4},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Ep\",J215,\"\"))","v":8.8642124855666026E-4},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Ep\",K215,\"\"))","v":9.1099271668389616E-4},{"$f":"+SUMPRODUCT(AH215:AK215,PremisaCosto!$F$84:$I$84)","v":2.8682987292082147E-3},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Efp\",F215,\"\"))","v":1.3336906456535111E-3},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Efp\",G215,\"\"))","v":1.3299069161887308E-3},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Efp\",H215,\"\"))","v":1.3816532453924163E-3},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Efp\",I215,\"\"))","v":1.4170784625978066E-3},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Efp\",J215,\"\"))","v":1.4552821329907881E-3},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Efp\",K215,\"\"))","v":1.495622342124023E-3},{"$f":"+SUMPRODUCT(AP215:AS215,PremisaCosto!$F$84:$I$84)","v":4.7090295945563425E-3},null,{"$f":"IF($D215=\"BT\",AF215*Balance!D$45,IF($D215=\"MT\",AF215*Balance!D$46,AF215*Balance!D$47))","v":9.0955437438321792E-4},{"$f":"IF($D215=\"BT\",AG215*Balance!E$45,IF($D215=\"MT\",AG215*Balance!E$46,AG215*Balance!E$47))","v":9.0697393513563878E-4},{"$f":"IF($D215=\"BT\",AH215*Balance!F$45,IF($D215=\"MT\",AH215*Balance!F$46,AH215*Balance!F$47))","v":9.026778537993698E-4},{"$f":"IF($D215=\"BT\",AI215*Balance!G$45,IF($D215=\"MT\",AI215*Balance!G$46,AI215*Balance!G$47))","v":9.4459456908839977E-4},{"$f":"IF($D215=\"BT\",AJ215*Balance!H$45,IF($D215=\"MT\",AJ215*Balance!H$46,AJ215*Balance!H$47))","v":9.7008732566963352E-4},{"$f":"IF($D215=\"BT\",AK215*Balance!I$45,IF($D215=\"MT\",AK215*Balance!I$46,AK215*Balance!I$47))","v":9.97003903200646E-4},{"$f":"+SUMPRODUCT(AX215:BA215,PremisaCosto!$F$84:$I$84)","v":3.1215829653255551E-3},null,{"$f":"IF($D215=\"BT\",AN215*Balance!D$49,IF($D215=\"MT\",AN215*Balance!D$50,AN215*Balance!D$51))","v":1.4932609435737174E-3},{"$f":"IF($D215=\"BT\",AO215*Balance!E$49,IF($D215=\"MT\",AO215*Balance!E$50,AO215*Balance!E$51))","v":1.4890245072987692E-3},{"$f":"IF($D215=\"BT\",AP215*Balance!F$49,IF($D215=\"MT\",AP215*Balance!F$50,AP215*Balance!F$51))","v":1.4819714155314776E-3},{"$f":"IF($D215=\"BT\",AQ215*Balance!G$49,IF($D215=\"MT\",AQ215*Balance!G$50,AQ215*Balance!G$51))","v":1.550788185135222E-3},{"$f":"IF($D215=\"BT\",AR215*Balance!H$49,IF($D215=\"MT\",AR215*Balance!H$50,AR215*Balance!H$51))","v":1.5926409196378758E-3},{"$f":"IF($D215=\"BT\",AS215*Balance!I$49,IF($D215=\"MT\",AS215*Balance!I$50,AS215*Balance!I$51))","v":1.6368312122622068E-3},{"$f":"+SUMPRODUCT(BF215:BI215,PremisaCosto!$F$84:$I$84)","v":5.1248590029668124E-3}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!E298","v":"Et"},{"$f":"+PremisaCosto!B298","v":"BT"},null,{"$f":"+[1]Energía!F216","v":0},{"$f":"+[1]Energía!G216","v":0},{"$f":"+[1]Energía!H216","v":0},{"$f":"+[1]Energía!I216","v":0},{"$f":"+[1]Energía!J216","v":0},{"$f":"+[1]Energía!K216","v":0},null,{"$f":"+[1]Energía!M216","v":0},{"$f":"+[1]Energía!N216","v":0},{"$f":"+[1]Energía!O216","v":0},{"$f":"+[1]Energía!P216","v":0},{"$f":"+[1]Energía!Q216","v":0},null,{"$f":"+[1]Energía!S216","v":0},{"$f":"+[1]Energía!T216","v":0},{"$f":"+[1]Energía!U216","v":0},{"$f":"+[1]Energía!V216","v":0},{"$f":"+[1]Energía!W216","v":0},null,{"$f":"+[1]Energía!Y216","v":0},{"$f":"+[1]Energía!Z216","v":0},{"$f":"+[1]Energía!AA216","v":0},{"$f":"+[1]Energía!AB216","v":0},{"$f":"+[1]Energía!AC216","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Ep\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Ep\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Ep\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Ep\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Ep\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Ep\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH216:AK216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Efp\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Efp\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Efp\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Efp\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Efp\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Efp\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP216:AS216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AF216*Balance!D$45,IF($D216=\"MT\",AF216*Balance!D$46,AF216*Balance!D$47))","v":0},{"$f":"IF($D216=\"BT\",AG216*Balance!E$45,IF($D216=\"MT\",AG216*Balance!E$46,AG216*Balance!E$47))","v":0},{"$f":"IF($D216=\"BT\",AH216*Balance!F$45,IF($D216=\"MT\",AH216*Balance!F$46,AH216*Balance!F$47))","v":0},{"$f":"IF($D216=\"BT\",AI216*Balance!G$45,IF($D216=\"MT\",AI216*Balance!G$46,AI216*Balance!G$47))","v":0},{"$f":"IF($D216=\"BT\",AJ216*Balance!H$45,IF($D216=\"MT\",AJ216*Balance!H$46,AJ216*Balance!H$47))","v":0},{"$f":"IF($D216=\"BT\",AK216*Balance!I$45,IF($D216=\"MT\",AK216*Balance!I$46,AK216*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX216:BA216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AN216*Balance!D$49,IF($D216=\"MT\",AN216*Balance!D$50,AN216*Balance!D$51))","v":0},{"$f":"IF($D216=\"BT\",AO216*Balance!E$49,IF($D216=\"MT\",AO216*Balance!E$50,AO216*Balance!E$51))","v":0},{"$f":"IF($D216=\"BT\",AP216*Balance!F$49,IF($D216=\"MT\",AP216*Balance!F$50,AP216*Balance!F$51))","v":0},{"$f":"IF($D216=\"BT\",AQ216*Balance!G$49,IF($D216=\"MT\",AQ216*Balance!G$50,AQ216*Balance!G$51))","v":0},{"$f":"IF($D216=\"BT\",AR216*Balance!H$49,IF($D216=\"MT\",AR216*Balance!H$50,AR216*Balance!H$51))","v":0},{"$f":"IF($D216=\"BT\",AS216*Balance!I$49,IF($D216=\"MT\",AS216*Balance!I$50,AS216*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF216:BI216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!E299","v":"Et"},{"$f":"+PremisaCosto!B299","v":"BT"},null,{"$f":"+[1]Energía!F217","v":0},{"$f":"+[1]Energía!G217","v":0},{"$f":"+[1]Energía!H217","v":0},{"$f":"+[1]Energía!I217","v":0},{"$f":"+[1]Energía!J217","v":0},{"$f":"+[1]Energía!K217","v":0},null,{"$f":"+[1]Energía!M217","v":0},{"$f":"+[1]Energía!N217","v":0},{"$f":"+[1]Energía!O217","v":0},{"$f":"+[1]Energía!P217","v":0},{"$f":"+[1]Energía!Q217","v":0},null,{"$f":"+[1]Energía!S217","v":0},{"$f":"+[1]Energía!T217","v":0},{"$f":"+[1]Energía!U217","v":0},{"$f":"+[1]Energía!V217","v":0},{"$f":"+[1]Energía!W217","v":0},null,{"$f":"+[1]Energía!Y217","v":0},{"$f":"+[1]Energía!Z217","v":0},{"$f":"+[1]Energía!AA217","v":0},{"$f":"+[1]Energía!AB217","v":0},{"$f":"+[1]Energía!AC217","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Ep\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Ep\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Ep\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Ep\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Ep\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Ep\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH217:AK217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Efp\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Efp\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Efp\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Efp\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Efp\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Efp\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP217:AS217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AF217*Balance!D$45,IF($D217=\"MT\",AF217*Balance!D$46,AF217*Balance!D$47))","v":0},{"$f":"IF($D217=\"BT\",AG217*Balance!E$45,IF($D217=\"MT\",AG217*Balance!E$46,AG217*Balance!E$47))","v":0},{"$f":"IF($D217=\"BT\",AH217*Balance!F$45,IF($D217=\"MT\",AH217*Balance!F$46,AH217*Balance!F$47))","v":0},{"$f":"IF($D217=\"BT\",AI217*Balance!G$45,IF($D217=\"MT\",AI217*Balance!G$46,AI217*Balance!G$47))","v":0},{"$f":"IF($D217=\"BT\",AJ217*Balance!H$45,IF($D217=\"MT\",AJ217*Balance!H$46,AJ217*Balance!H$47))","v":0},{"$f":"IF($D217=\"BT\",AK217*Balance!I$45,IF($D217=\"MT\",AK217*Balance!I$46,AK217*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX217:BA217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AN217*Balance!D$49,IF($D217=\"MT\",AN217*Balance!D$50,AN217*Balance!D$51))","v":0},{"$f":"IF($D217=\"BT\",AO217*Balance!E$49,IF($D217=\"MT\",AO217*Balance!E$50,AO217*Balance!E$51))","v":0},{"$f":"IF($D217=\"BT\",AP217*Balance!F$49,IF($D217=\"MT\",AP217*Balance!F$50,AP217*Balance!F$51))","v":0},{"$f":"IF($D217=\"BT\",AQ217*Balance!G$49,IF($D217=\"MT\",AQ217*Balance!G$50,AQ217*Balance!G$51))","v":0},{"$f":"IF($D217=\"BT\",AR217*Balance!H$49,IF($D217=\"MT\",AR217*Balance!H$50,AR217*Balance!H$51))","v":0},{"$f":"IF($D217=\"BT\",AS217*Balance!I$49,IF($D217=\"MT\",AS217*Balance!I$50,AS217*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF217:BI217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!E300","v":"Et"},{"$f":"+PremisaCosto!B300","v":"BT"},null,{"$f":"+[1]Energía!F218","v":0.26141667655362694},{"$f":"+[1]Energía!G218","v":0.25829873966940098},{"$f":"+[1]Energía!H218","v":0.26665401247968556},{"$f":"+[1]Energía!I218","v":0.27014516243803843},{"$f":"+[1]Energía!J218","v":0.27367618733616506},{"$f":"+[1]Energía!K218","v":0.27749323738265563},null,{"$f":"+[1]Energía!M218","v":1.5634515851255172E-2},{"$f":"+[1]Energía!N218","v":1.5908526764690213E-2},{"$f":"+[1]Energía!O218","v":1.6465971633831029E-2},{"$f":"+[1]Energía!P218","v":1.7042606357413909E-2},{"$f":"+[1]Energía!Q218","v":1.7639128423453936E-2},null,{"$f":"+[1]Energía!S218","v":0},{"$f":"+[1]Energía!T218","v":0},{"$f":"+[1]Energía!U218","v":0},{"$f":"+[1]Energía!V218","v":0},{"$f":"+[1]Energía!W218","v":0},null,{"$f":"+[1]Energía!Y218","v":0.24266422381814581},{"$f":"+[1]Energía!Z218","v":0.25074548571499533},{"$f":"+[1]Energía!AA218","v":0.25367919080420742},{"$f":"+[1]Energía!AB218","v":0.25663358097875116},{"$f":"+[1]Energía!AC218","v":0.25985410895920169},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0.83769419283545432},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Ep\",F218,\"\"))","v":9.8955870606920987E-2},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Ep\",G218,\"\"))","v":9.7775616298192078E-2},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Ep\",H218,\"\"))","v":0.10093839575817208},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Ep\",I218,\"\"))","v":0.10225992500451782},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Ep\",J218,\"\"))","v":0.10359654838882267},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Ep\",K218,\"\"))","v":0.10504144285952098},{"$f":"+SUMPRODUCT(AH218:AK218,PremisaCosto!$F$84:$I$84)","v":0.33786627492167093},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Efp\",F218,\"\"))","v":0.16246080594670598},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Efp\",G218,\"\"))","v":0.16052312337120891},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Efp\",H218,\"\"))","v":0.1657156167215135},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Efp\",I218,\"\"))","v":0.16788523743352063},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Efp\",J218,\"\"))","v":0.1700796389473424},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Efp\",K218,\"\"))","v":0.17245179452313467},{"$f":"+SUMPRODUCT(AP218:AS218,PremisaCosto!$F$84:$I$84)","v":0.55469197521412106},null,{"$f":"IF($D218=\"BT\",AF218*Balance!D$45,IF($D218=\"MT\",AF218*Balance!D$46,AF218*Balance!D$47))","v":0.1107955110851388},{"$f":"IF($D218=\"BT\",AG218*Balance!E$45,IF($D218=\"MT\",AG218*Balance!E$46,AG218*Balance!E$47))","v":0.10947404447033333},{"$f":"IF($D218=\"BT\",AH218*Balance!F$45,IF($D218=\"MT\",AH218*Balance!F$46,AH218*Balance!F$47))","v":0.10826726441099839},{"$f":"IF($D218=\"BT\",AI218*Balance!G$45,IF($D218=\"MT\",AI218*Balance!G$46,AI218*Balance!G$47))","v":0.11190875289932979},{"$f":"IF($D218=\"BT\",AJ218*Balance!H$45,IF($D218=\"MT\",AJ218*Balance!H$46,AJ218*Balance!H$47))","v":0.11337464973764551},{"$f":"IF($D218=\"BT\",AK218*Balance!I$45,IF($D218=\"MT\",AK218*Balance!I$46,AK218*Balance!I$47))","v":0.11495890868368928},{"$f":"+SUMPRODUCT(AX218:BA218,PremisaCosto!$F$84:$I$84)","v":0.36766395200443813},null,{"$f":"IF($D218=\"BT\",AN218*Balance!D$49,IF($D218=\"MT\",AN218*Balance!D$50,AN218*Balance!D$51))","v":0.18189853634524972},{"$f":"IF($D218=\"BT\",AO218*Balance!E$49,IF($D218=\"MT\",AO218*Balance!E$50,AO218*Balance!E$51))","v":0.17972901845857722},{"$f":"IF($D218=\"BT\",AP218*Balance!F$49,IF($D218=\"MT\",AP218*Balance!F$50,AP218*Balance!F$51))","v":0.17774778723058118},{"$f":"IF($D218=\"BT\",AQ218*Balance!G$49,IF($D218=\"MT\",AQ218*Balance!G$50,AQ218*Balance!G$51))","v":0.1837262011541973},{"$f":"IF($D218=\"BT\",AR218*Balance!H$49,IF($D218=\"MT\",AR218*Balance!H$50,AR218*Balance!H$51))","v":0.18613283736816683},{"$f":"IF($D218=\"BT\",AS218*Balance!I$49,IF($D218=\"MT\",AS218*Balance!I$50,AS218*Balance!I$51))","v":0.18873379457893133},{"$f":"+SUMPRODUCT(BF218:BI218,PremisaCosto!$F$84:$I$84)","v":0.6036123131841199}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!E301","v":"Et"},{"$f":"+PremisaCosto!B301","v":"BT"},null,{"$f":"+[1]Energía!F219","v":0},{"$f":"+[1]Energía!G219","v":0},{"$f":"+[1]Energía!H219","v":0},{"$f":"+[1]Energía!I219","v":0},{"$f":"+[1]Energía!J219","v":0},{"$f":"+[1]Energía!K219","v":0},null,{"$f":"+[1]Energía!M219","v":0},{"$f":"+[1]Energía!N219","v":0},{"$f":"+[1]Energía!O219","v":0},{"$f":"+[1]Energía!P219","v":0},{"$f":"+[1]Energía!Q219","v":0},null,{"$f":"+[1]Energía!S219","v":0},{"$f":"+[1]Energía!T219","v":0},{"$f":"+[1]Energía!U219","v":0},{"$f":"+[1]Energía!V219","v":0},{"$f":"+[1]Energía!W219","v":0},null,{"$f":"+[1]Energía!Y219","v":0},{"$f":"+[1]Energía!Z219","v":0},{"$f":"+[1]Energía!AA219","v":0},{"$f":"+[1]Energía!AB219","v":0},{"$f":"+[1]Energía!AC219","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Ep\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Ep\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Ep\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Ep\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Ep\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Ep\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH219:AK219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Efp\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Efp\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Efp\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Efp\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Efp\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Efp\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP219:AS219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AF219*Balance!D$45,IF($D219=\"MT\",AF219*Balance!D$46,AF219*Balance!D$47))","v":0},{"$f":"IF($D219=\"BT\",AG219*Balance!E$45,IF($D219=\"MT\",AG219*Balance!E$46,AG219*Balance!E$47))","v":0},{"$f":"IF($D219=\"BT\",AH219*Balance!F$45,IF($D219=\"MT\",AH219*Balance!F$46,AH219*Balance!F$47))","v":0},{"$f":"IF($D219=\"BT\",AI219*Balance!G$45,IF($D219=\"MT\",AI219*Balance!G$46,AI219*Balance!G$47))","v":0},{"$f":"IF($D219=\"BT\",AJ219*Balance!H$45,IF($D219=\"MT\",AJ219*Balance!H$46,AJ219*Balance!H$47))","v":0},{"$f":"IF($D219=\"BT\",AK219*Balance!I$45,IF($D219=\"MT\",AK219*Balance!I$46,AK219*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX219:BA219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AN219*Balance!D$49,IF($D219=\"MT\",AN219*Balance!D$50,AN219*Balance!D$51))","v":0},{"$f":"IF($D219=\"BT\",AO219*Balance!E$49,IF($D219=\"MT\",AO219*Balance!E$50,AO219*Balance!E$51))","v":0},{"$f":"IF($D219=\"BT\",AP219*Balance!F$49,IF($D219=\"MT\",AP219*Balance!F$50,AP219*Balance!F$51))","v":0},{"$f":"IF($D219=\"BT\",AQ219*Balance!G$49,IF($D219=\"MT\",AQ219*Balance!G$50,AQ219*Balance!G$51))","v":0},{"$f":"IF($D219=\"BT\",AR219*Balance!H$49,IF($D219=\"MT\",AR219*Balance!H$50,AR219*Balance!H$51))","v":0},{"$f":"IF($D219=\"BT\",AS219*Balance!I$49,IF($D219=\"MT\",AS219*Balance!I$50,AS219*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF219:BI219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!E302","v":"Et"},{"$f":"+PremisaCosto!B302","v":"BT"},null,{"$f":"+[1]Energía!F220","v":7.1362619042344868E-4},{"$f":"+[1]Energía!G220","v":7.1160160664733541E-4},{"$f":"+[1]Energía!H220","v":7.3928983847108723E-4},{"$f":"+[1]Energía!I220","v":7.5824503087765813E-4},{"$f":"+[1]Energía!J220","v":7.7868690759891042E-4},{"$f":"+[1]Energía!K220","v":8.0027199545901879E-4},null,{"$f":"+[1]Energía!M220","v":1.2341725698668943E-4},{"$f":"+[1]Energía!N220","v":1.2480936039350099E-4},{"$f":"+[1]Energía!O220","v":1.2762896502695312E-4},{"$f":"+[1]Energía!P220","v":1.3051877963444583E-4},{"$f":"+[1]Energía!Q220","v":1.334777297756394E-4},null,{"$f":"+[1]Energía!S220","v":0},{"$f":"+[1]Energía!T220","v":0},{"$f":"+[1]Energía!U220","v":0},{"$f":"+[1]Energía!V220","v":0},{"$f":"+[1]Energía!W220","v":0},null,{"$f":"+[1]Energía!Y220","v":5.8818434966064598E-4},{"$f":"+[1]Energía!Z220","v":6.1448047807758624E-4},{"$f":"+[1]Energía!AA220","v":6.3061606585070496E-4},{"$f":"+[1]Energía!AB220","v":6.4816812796446462E-4},{"$f":"+[1]Energía!AC220","v":6.6679426568337944E-4},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":2.0965047469569424E-3},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Ep\",F220,\"\"))","v":2.7013387933866681E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Ep\",G220,\"\"))","v":2.6936749957734793E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Ep\",H220,\"\"))","v":2.7984851831650074E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Ep\",I220,\"\"))","v":2.870237589776647E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Ep\",J220,\"\"))","v":2.9476176458028699E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Ep\",K220,\"\"))","v":3.029325178370546E-4},{"$f":"+SUMPRODUCT(AH220:AK220,PremisaCosto!$F$84:$I$84)","v":9.5379572200176763E-4},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Efp\",F220,\"\"))","v":4.4349231108478193E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Efp\",G220,\"\"))","v":4.4223410706998749E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Efp\",H220,\"\"))","v":4.5944132015458648E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Efp\",I220,\"\"))","v":4.7122127189999348E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Efp\",J220,\"\"))","v":4.8392514301862343E-4},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Efp\",K220,\"\"))","v":4.9733947762196429E-4},{"$f":"+SUMPRODUCT(AP220:AS220,PremisaCosto!$F$84:$I$84)","v":1.5658941784307838E-3},null,{"$f":"IF($D220=\"BT\",AF220*Balance!D$45,IF($D220=\"MT\",AF220*Balance!D$46,AF220*Balance!D$47))","v":3.0245422569851583E-4},{"$f":"IF($D220=\"BT\",AG220*Balance!E$45,IF($D220=\"MT\",AG220*Balance!E$46,AG220*Balance!E$47))","v":3.0159615192462198E-4},{"$f":"IF($D220=\"BT\",AH220*Balance!F$45,IF($D220=\"MT\",AH220*Balance!F$46,AH220*Balance!F$47))","v":3.0016757548027227E-4},{"$f":"IF($D220=\"BT\",AI220*Balance!G$45,IF($D220=\"MT\",AI220*Balance!G$46,AI220*Balance!G$47))","v":3.1410614586554011E-4},{"$f":"IF($D220=\"BT\",AJ220*Balance!H$45,IF($D220=\"MT\",AJ220*Balance!H$46,AJ220*Balance!H$47))","v":3.2258325528291426E-4},{"$f":"IF($D220=\"BT\",AK220*Balance!I$45,IF($D220=\"MT\",AK220*Balance!I$46,AK220*Balance!I$47))","v":3.3153382805226295E-4},{"$f":"+SUMPRODUCT(AX220:BA220,PremisaCosto!$F$84:$I$84)","v":1.0380203595540397E-3},null,{"$f":"IF($D220=\"BT\",AN220*Balance!D$49,IF($D220=\"MT\",AN220*Balance!D$50,AN220*Balance!D$51))","v":4.9655424147752522E-4},{"$f":"IF($D220=\"BT\",AO220*Balance!E$49,IF($D220=\"MT\",AO220*Balance!E$50,AO220*Balance!E$51))","v":4.9514549881260266E-4},{"$f":"IF($D220=\"BT\",AP220*Balance!F$49,IF($D220=\"MT\",AP220*Balance!F$50,AP220*Balance!F$51))","v":4.9280013335745512E-4},{"$f":"IF($D220=\"BT\",AQ220*Balance!G$49,IF($D220=\"MT\",AQ220*Balance!G$50,AQ220*Balance!G$51))","v":5.1568378204496531E-4},{"$f":"IF($D220=\"BT\",AR220*Balance!H$49,IF($D220=\"MT\",AR220*Balance!H$50,AR220*Balance!H$51))","v":5.2960107689163096E-4},{"$f":"IF($D220=\"BT\",AS220*Balance!I$49,IF($D220=\"MT\",AS220*Balance!I$50,AS220*Balance!I$51))","v":5.4429568022213142E-4},{"$f":"+SUMPRODUCT(BF220:BI220,PremisaCosto!$F$84:$I$84)","v":1.7041699817094457E-3}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!E303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,{"$f":"+[1]Energía!F221","v":0},{"$f":"+[1]Energía!G221","v":0},{"$f":"+[1]Energía!H221","v":0},{"$f":"+[1]Energía!I221","v":0},{"$f":"+[1]Energía!J221","v":0},{"$f":"+[1]Energía!K221","v":0},null,{"$f":"+[1]Energía!M221","v":0},{"$f":"+[1]Energía!N221","v":0},{"$f":"+[1]Energía!O221","v":0},{"$f":"+[1]Energía!P221","v":0},{"$f":"+[1]Energía!Q221","v":0},null,{"$f":"+[1]Energía!S221","v":0},{"$f":"+[1]Energía!T221","v":0},{"$f":"+[1]Energía!U221","v":0},{"$f":"+[1]Energía!V221","v":0},{"$f":"+[1]Energía!W221","v":0},null,{"$f":"+[1]Energía!Y221","v":0},{"$f":"+[1]Energía!Z221","v":0},{"$f":"+[1]Energía!AA221","v":0},{"$f":"+[1]Energía!AB221","v":0},{"$f":"+[1]Energía!AC221","v":0},{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Ep\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Ep\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Ep\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Ep\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Ep\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Ep\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH221:AK221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Efp\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Efp\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Efp\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Efp\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Efp\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Efp\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP221:AS221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX221:BA221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF221:BI221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!E304","v":"Et"},{"$f":"+PremisaCosto!B304","v":"BT"},null,{"$f":"+[1]Energía!F222","v":0},{"$f":"+[1]Energía!G222","v":0},{"$f":"+[1]Energía!H222","v":0},{"$f":"+[1]Energía!I222","v":0},{"$f":"+[1]Energía!J222","v":0},{"$f":"+[1]Energía!K222","v":0},null,{"$f":"+[1]Energía!M222","v":0},{"$f":"+[1]Energía!N222","v":0},{"$f":"+[1]Energía!O222","v":0},{"$f":"+[1]Energía!P222","v":0},{"$f":"+[1]Energía!Q222","v":0},null,{"$f":"+[1]Energía!S222","v":0},{"$f":"+[1]Energía!T222","v":0},{"$f":"+[1]Energía!U222","v":0},{"$f":"+[1]Energía!V222","v":0},{"$f":"+[1]Energía!W222","v":0},null,{"$f":"+[1]Energía!Y222","v":0},{"$f":"+[1]Energía!Z222","v":0},{"$f":"+[1]Energía!AA222","v":0},{"$f":"+[1]Energía!AB222","v":0},{"$f":"+[1]Energía!AC222","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Ep\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Ep\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Ep\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Ep\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Ep\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Ep\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH222:AK222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Efp\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Efp\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Efp\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Efp\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Efp\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Efp\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP222:AS222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AF222*Balance!D$45,IF($D222=\"MT\",AF222*Balance!D$46,AF222*Balance!D$47))","v":0},{"$f":"IF($D222=\"BT\",AG222*Balance!E$45,IF($D222=\"MT\",AG222*Balance!E$46,AG222*Balance!E$47))","v":0},{"$f":"IF($D222=\"BT\",AH222*Balance!F$45,IF($D222=\"MT\",AH222*Balance!F$46,AH222*Balance!F$47))","v":0},{"$f":"IF($D222=\"BT\",AI222*Balance!G$45,IF($D222=\"MT\",AI222*Balance!G$46,AI222*Balance!G$47))","v":0},{"$f":"IF($D222=\"BT\",AJ222*Balance!H$45,IF($D222=\"MT\",AJ222*Balance!H$46,AJ222*Balance!H$47))","v":0},{"$f":"IF($D222=\"BT\",AK222*Balance!I$45,IF($D222=\"MT\",AK222*Balance!I$46,AK222*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX222:BA222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AN222*Balance!D$49,IF($D222=\"MT\",AN222*Balance!D$50,AN222*Balance!D$51))","v":0},{"$f":"IF($D222=\"BT\",AO222*Balance!E$49,IF($D222=\"MT\",AO222*Balance!E$50,AO222*Balance!E$51))","v":0},{"$f":"IF($D222=\"BT\",AP222*Balance!F$49,IF($D222=\"MT\",AP222*Balance!F$50,AP222*Balance!F$51))","v":0},{"$f":"IF($D222=\"BT\",AQ222*Balance!G$49,IF($D222=\"MT\",AQ222*Balance!G$50,AQ222*Balance!G$51))","v":0},{"$f":"IF($D222=\"BT\",AR222*Balance!H$49,IF($D222=\"MT\",AR222*Balance!H$50,AR222*Balance!H$51))","v":0},{"$f":"IF($D222=\"BT\",AS222*Balance!I$49,IF($D222=\"MT\",AS222*Balance!I$50,AS222*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF222:BI222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!E305","v":"Et"},{"$f":"+PremisaCosto!B305","v":"BT"},null,{"$f":"+[1]Energía!F223","v":0},{"$f":"+[1]Energía!G223","v":0},{"$f":"+[1]Energía!H223","v":0},{"$f":"+[1]Energía!I223","v":0},{"$f":"+[1]Energía!J223","v":0},{"$f":"+[1]Energía!K223","v":0},null,{"$f":"+[1]Energía!M223","v":0},{"$f":"+[1]Energía!N223","v":0},{"$f":"+[1]Energía!O223","v":0},{"$f":"+[1]Energía!P223","v":0},{"$f":"+[1]Energía!Q223","v":0},null,{"$f":"+[1]Energía!S223","v":0},{"$f":"+[1]Energía!T223","v":0},{"$f":"+[1]Energía!U223","v":0},{"$f":"+[1]Energía!V223","v":0},{"$f":"+[1]Energía!W223","v":0},null,{"$f":"+[1]Energía!Y223","v":0},{"$f":"+[1]Energía!Z223","v":0},{"$f":"+[1]Energía!AA223","v":0},{"$f":"+[1]Energía!AB223","v":0},{"$f":"+[1]Energía!AC223","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Ep\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Ep\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Ep\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Ep\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Ep\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Ep\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH223:AK223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Efp\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Efp\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Efp\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Efp\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Efp\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Efp\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP223:AS223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AF223*Balance!D$45,IF($D223=\"MT\",AF223*Balance!D$46,AF223*Balance!D$47))","v":0},{"$f":"IF($D223=\"BT\",AG223*Balance!E$45,IF($D223=\"MT\",AG223*Balance!E$46,AG223*Balance!E$47))","v":0},{"$f":"IF($D223=\"BT\",AH223*Balance!F$45,IF($D223=\"MT\",AH223*Balance!F$46,AH223*Balance!F$47))","v":0},{"$f":"IF($D223=\"BT\",AI223*Balance!G$45,IF($D223=\"MT\",AI223*Balance!G$46,AI223*Balance!G$47))","v":0},{"$f":"IF($D223=\"BT\",AJ223*Balance!H$45,IF($D223=\"MT\",AJ223*Balance!H$46,AJ223*Balance!H$47))","v":0},{"$f":"IF($D223=\"BT\",AK223*Balance!I$45,IF($D223=\"MT\",AK223*Balance!I$46,AK223*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX223:BA223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AN223*Balance!D$49,IF($D223=\"MT\",AN223*Balance!D$50,AN223*Balance!D$51))","v":0},{"$f":"IF($D223=\"BT\",AO223*Balance!E$49,IF($D223=\"MT\",AO223*Balance!E$50,AO223*Balance!E$51))","v":0},{"$f":"IF($D223=\"BT\",AP223*Balance!F$49,IF($D223=\"MT\",AP223*Balance!F$50,AP223*Balance!F$51))","v":0},{"$f":"IF($D223=\"BT\",AQ223*Balance!G$49,IF($D223=\"MT\",AQ223*Balance!G$50,AQ223*Balance!G$51))","v":0},{"$f":"IF($D223=\"BT\",AR223*Balance!H$49,IF($D223=\"MT\",AR223*Balance!H$50,AR223*Balance!H$51))","v":0},{"$f":"IF($D223=\"BT\",AS223*Balance!I$49,IF($D223=\"MT\",AS223*Balance!I$50,AS223*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF223:BI223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!E306","v":"Et"},{"$f":"+PremisaCosto!B306","v":"BT"},null,{"$f":"+[1]Energía!F224","v":0},{"$f":"+[1]Energía!G224","v":0},{"$f":"+[1]Energía!H224","v":0},{"$f":"+[1]Energía!I224","v":0},{"$f":"+[1]Energía!J224","v":0},{"$f":"+[1]Energía!K224","v":0},null,{"$f":"+[1]Energía!M224","v":0},{"$f":"+[1]Energía!N224","v":0},{"$f":"+[1]Energía!O224","v":0},{"$f":"+[1]Energía!P224","v":0},{"$f":"+[1]Energía!Q224","v":0},null,{"$f":"+[1]Energía!S224","v":0},{"$f":"+[1]Energía!T224","v":0},{"$f":"+[1]Energía!U224","v":0},{"$f":"+[1]Energía!V224","v":0},{"$f":"+[1]Energía!W224","v":0},null,{"$f":"+[1]Energía!Y224","v":0},{"$f":"+[1]Energía!Z224","v":0},{"$f":"+[1]Energía!AA224","v":0},{"$f":"+[1]Energía!AB224","v":0},{"$f":"+[1]Energía!AC224","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Ep\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Ep\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Ep\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Ep\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Ep\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Ep\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH224:AK224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Efp\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Efp\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Efp\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Efp\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Efp\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Efp\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP224:AS224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AF224*Balance!D$45,IF($D224=\"MT\",AF224*Balance!D$46,AF224*Balance!D$47))","v":0},{"$f":"IF($D224=\"BT\",AG224*Balance!E$45,IF($D224=\"MT\",AG224*Balance!E$46,AG224*Balance!E$47))","v":0},{"$f":"IF($D224=\"BT\",AH224*Balance!F$45,IF($D224=\"MT\",AH224*Balance!F$46,AH224*Balance!F$47))","v":0},{"$f":"IF($D224=\"BT\",AI224*Balance!G$45,IF($D224=\"MT\",AI224*Balance!G$46,AI224*Balance!G$47))","v":0},{"$f":"IF($D224=\"BT\",AJ224*Balance!H$45,IF($D224=\"MT\",AJ224*Balance!H$46,AJ224*Balance!H$47))","v":0},{"$f":"IF($D224=\"BT\",AK224*Balance!I$45,IF($D224=\"MT\",AK224*Balance!I$46,AK224*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX224:BA224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AN224*Balance!D$49,IF($D224=\"MT\",AN224*Balance!D$50,AN224*Balance!D$51))","v":0},{"$f":"IF($D224=\"BT\",AO224*Balance!E$49,IF($D224=\"MT\",AO224*Balance!E$50,AO224*Balance!E$51))","v":0},{"$f":"IF($D224=\"BT\",AP224*Balance!F$49,IF($D224=\"MT\",AP224*Balance!F$50,AP224*Balance!F$51))","v":0},{"$f":"IF($D224=\"BT\",AQ224*Balance!G$49,IF($D224=\"MT\",AQ224*Balance!G$50,AQ224*Balance!G$51))","v":0},{"$f":"IF($D224=\"BT\",AR224*Balance!H$49,IF($D224=\"MT\",AR224*Balance!H$50,AR224*Balance!H$51))","v":0},{"$f":"IF($D224=\"BT\",AS224*Balance!I$49,IF($D224=\"MT\",AS224*Balance!I$50,AS224*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF224:BI224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!E307","v":"Et"},{"$f":"+PremisaCosto!B307","v":"BT"},null,{"$f":"+[1]Energía!F225","v":0},{"$f":"+[1]Energía!G225","v":0},{"$f":"+[1]Energía!H225","v":0},{"$f":"+[1]Energía!I225","v":0},{"$f":"+[1]Energía!J225","v":0},{"$f":"+[1]Energía!K225","v":0},null,{"$f":"+[1]Energía!M225","v":0},{"$f":"+[1]Energía!N225","v":0},{"$f":"+[1]Energía!O225","v":0},{"$f":"+[1]Energía!P225","v":0},{"$f":"+[1]Energía!Q225","v":0},null,{"$f":"+[1]Energía!S225","v":0},{"$f":"+[1]Energía!T225","v":0},{"$f":"+[1]Energía!U225","v":0},{"$f":"+[1]Energía!V225","v":0},{"$f":"+[1]Energía!W225","v":0},null,{"$f":"+[1]Energía!Y225","v":0},{"$f":"+[1]Energía!Z225","v":0},{"$f":"+[1]Energía!AA225","v":0},{"$f":"+[1]Energía!AB225","v":0},{"$f":"+[1]Energía!AC225","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Ep\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Ep\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Ep\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Ep\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Ep\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Ep\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH225:AK225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Efp\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Efp\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Efp\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Efp\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Efp\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Efp\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP225:AS225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AF225*Balance!D$45,IF($D225=\"MT\",AF225*Balance!D$46,AF225*Balance!D$47))","v":0},{"$f":"IF($D225=\"BT\",AG225*Balance!E$45,IF($D225=\"MT\",AG225*Balance!E$46,AG225*Balance!E$47))","v":0},{"$f":"IF($D225=\"BT\",AH225*Balance!F$45,IF($D225=\"MT\",AH225*Balance!F$46,AH225*Balance!F$47))","v":0},{"$f":"IF($D225=\"BT\",AI225*Balance!G$45,IF($D225=\"MT\",AI225*Balance!G$46,AI225*Balance!G$47))","v":0},{"$f":"IF($D225=\"BT\",AJ225*Balance!H$45,IF($D225=\"MT\",AJ225*Balance!H$46,AJ225*Balance!H$47))","v":0},{"$f":"IF($D225=\"BT\",AK225*Balance!I$45,IF($D225=\"MT\",AK225*Balance!I$46,AK225*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX225:BA225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AN225*Balance!D$49,IF($D225=\"MT\",AN225*Balance!D$50,AN225*Balance!D$51))","v":0},{"$f":"IF($D225=\"BT\",AO225*Balance!E$49,IF($D225=\"MT\",AO225*Balance!E$50,AO225*Balance!E$51))","v":0},{"$f":"IF($D225=\"BT\",AP225*Balance!F$49,IF($D225=\"MT\",AP225*Balance!F$50,AP225*Balance!F$51))","v":0},{"$f":"IF($D225=\"BT\",AQ225*Balance!G$49,IF($D225=\"MT\",AQ225*Balance!G$50,AQ225*Balance!G$51))","v":0},{"$f":"IF($D225=\"BT\",AR225*Balance!H$49,IF($D225=\"MT\",AR225*Balance!H$50,AR225*Balance!H$51))","v":0},{"$f":"IF($D225=\"BT\",AS225*Balance!I$49,IF($D225=\"MT\",AS225*Balance!I$50,AS225*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF225:BI225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!E308","v":"Et"},{"$f":"+PremisaCosto!B308","v":"BT"},null,{"$f":"+[1]Energía!F226","v":0},{"$f":"+[1]Energía!G226","v":0},{"$f":"+[1]Energía!H226","v":0},{"$f":"+[1]Energía!I226","v":0},{"$f":"+[1]Energía!J226","v":0},{"$f":"+[1]Energía!K226","v":0},null,{"$f":"+[1]Energía!M226","v":0},{"$f":"+[1]Energía!N226","v":0},{"$f":"+[1]Energía!O226","v":0},{"$f":"+[1]Energía!P226","v":0},{"$f":"+[1]Energía!Q226","v":0},null,{"$f":"+[1]Energía!S226","v":0},{"$f":"+[1]Energía!T226","v":0},{"$f":"+[1]Energía!U226","v":0},{"$f":"+[1]Energía!V226","v":0},{"$f":"+[1]Energía!W226","v":0},null,{"$f":"+[1]Energía!Y226","v":0},{"$f":"+[1]Energía!Z226","v":0},{"$f":"+[1]Energía!AA226","v":0},{"$f":"+[1]Energía!AB226","v":0},{"$f":"+[1]Energía!AC226","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Ep\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Ep\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Ep\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Ep\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Ep\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Ep\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH226:AK226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Efp\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Efp\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Efp\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Efp\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Efp\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Efp\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP226:AS226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AF226*Balance!D$45,IF($D226=\"MT\",AF226*Balance!D$46,AF226*Balance!D$47))","v":0},{"$f":"IF($D226=\"BT\",AG226*Balance!E$45,IF($D226=\"MT\",AG226*Balance!E$46,AG226*Balance!E$47))","v":0},{"$f":"IF($D226=\"BT\",AH226*Balance!F$45,IF($D226=\"MT\",AH226*Balance!F$46,AH226*Balance!F$47))","v":0},{"$f":"IF($D226=\"BT\",AI226*Balance!G$45,IF($D226=\"MT\",AI226*Balance!G$46,AI226*Balance!G$47))","v":0},{"$f":"IF($D226=\"BT\",AJ226*Balance!H$45,IF($D226=\"MT\",AJ226*Balance!H$46,AJ226*Balance!H$47))","v":0},{"$f":"IF($D226=\"BT\",AK226*Balance!I$45,IF($D226=\"MT\",AK226*Balance!I$46,AK226*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX226:BA226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AN226*Balance!D$49,IF($D226=\"MT\",AN226*Balance!D$50,AN226*Balance!D$51))","v":0},{"$f":"IF($D226=\"BT\",AO226*Balance!E$49,IF($D226=\"MT\",AO226*Balance!E$50,AO226*Balance!E$51))","v":0},{"$f":"IF($D226=\"BT\",AP226*Balance!F$49,IF($D226=\"MT\",AP226*Balance!F$50,AP226*Balance!F$51))","v":0},{"$f":"IF($D226=\"BT\",AQ226*Balance!G$49,IF($D226=\"MT\",AQ226*Balance!G$50,AQ226*Balance!G$51))","v":0},{"$f":"IF($D226=\"BT\",AR226*Balance!H$49,IF($D226=\"MT\",AR226*Balance!H$50,AR226*Balance!H$51))","v":0},{"$f":"IF($D226=\"BT\",AS226*Balance!I$49,IF($D226=\"MT\",AS226*Balance!I$50,AS226*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF226:BI226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!E309","v":"Et"},{"$f":"+PremisaCosto!B309","v":"BT"},null,{"$f":"+[1]Energía!F227","v":0},{"$f":"+[1]Energía!G227","v":0},{"$f":"+[1]Energía!H227","v":0},{"$f":"+[1]Energía!I227","v":0},{"$f":"+[1]Energía!J227","v":0},{"$f":"+[1]Energía!K227","v":0},null,{"$f":"+[1]Energía!M227","v":0},{"$f":"+[1]Energía!N227","v":0},{"$f":"+[1]Energía!O227","v":0},{"$f":"+[1]Energía!P227","v":0},{"$f":"+[1]Energía!Q227","v":0},null,{"$f":"+[1]Energía!S227","v":0},{"$f":"+[1]Energía!T227","v":0},{"$f":"+[1]Energía!U227","v":0},{"$f":"+[1]Energía!V227","v":0},{"$f":"+[1]Energía!W227","v":0},null,{"$f":"+[1]Energía!Y227","v":0},{"$f":"+[1]Energía!Z227","v":0},{"$f":"+[1]Energía!AA227","v":0},{"$f":"+[1]Energía!AB227","v":0},{"$f":"+[1]Energía!AC227","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Ep\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Ep\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Ep\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Ep\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Ep\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Ep\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH227:AK227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Efp\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Efp\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Efp\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Efp\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Efp\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Efp\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP227:AS227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AF227*Balance!D$45,IF($D227=\"MT\",AF227*Balance!D$46,AF227*Balance!D$47))","v":0},{"$f":"IF($D227=\"BT\",AG227*Balance!E$45,IF($D227=\"MT\",AG227*Balance!E$46,AG227*Balance!E$47))","v":0},{"$f":"IF($D227=\"BT\",AH227*Balance!F$45,IF($D227=\"MT\",AH227*Balance!F$46,AH227*Balance!F$47))","v":0},{"$f":"IF($D227=\"BT\",AI227*Balance!G$45,IF($D227=\"MT\",AI227*Balance!G$46,AI227*Balance!G$47))","v":0},{"$f":"IF($D227=\"BT\",AJ227*Balance!H$45,IF($D227=\"MT\",AJ227*Balance!H$46,AJ227*Balance!H$47))","v":0},{"$f":"IF($D227=\"BT\",AK227*Balance!I$45,IF($D227=\"MT\",AK227*Balance!I$46,AK227*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX227:BA227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AN227*Balance!D$49,IF($D227=\"MT\",AN227*Balance!D$50,AN227*Balance!D$51))","v":0},{"$f":"IF($D227=\"BT\",AO227*Balance!E$49,IF($D227=\"MT\",AO227*Balance!E$50,AO227*Balance!E$51))","v":0},{"$f":"IF($D227=\"BT\",AP227*Balance!F$49,IF($D227=\"MT\",AP227*Balance!F$50,AP227*Balance!F$51))","v":0},{"$f":"IF($D227=\"BT\",AQ227*Balance!G$49,IF($D227=\"MT\",AQ227*Balance!G$50,AQ227*Balance!G$51))","v":0},{"$f":"IF($D227=\"BT\",AR227*Balance!H$49,IF($D227=\"MT\",AR227*Balance!H$50,AR227*Balance!H$51))","v":0},{"$f":"IF($D227=\"BT\",AS227*Balance!I$49,IF($D227=\"MT\",AS227*Balance!I$50,AS227*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF227:BI227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!E310","v":"Et"},{"$f":"+PremisaCosto!B310","v":"BT"},null,{"$f":"+[1]Energía!F228","v":0},{"$f":"+[1]Energía!G228","v":0},{"$f":"+[1]Energía!H228","v":0},{"$f":"+[1]Energía!I228","v":0},{"$f":"+[1]Energía!J228","v":0},{"$f":"+[1]Energía!K228","v":0},null,{"$f":"+[1]Energía!M228","v":0},{"$f":"+[1]Energía!N228","v":0},{"$f":"+[1]Energía!O228","v":0},{"$f":"+[1]Energía!P228","v":0},{"$f":"+[1]Energía!Q228","v":0},null,{"$f":"+[1]Energía!S228","v":0},{"$f":"+[1]Energía!T228","v":0},{"$f":"+[1]Energía!U228","v":0},{"$f":"+[1]Energía!V228","v":0},{"$f":"+[1]Energía!W228","v":0},null,{"$f":"+[1]Energía!Y228","v":0},{"$f":"+[1]Energía!Z228","v":0},{"$f":"+[1]Energía!AA228","v":0},{"$f":"+[1]Energía!AB228","v":0},{"$f":"+[1]Energía!AC228","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Ep\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Ep\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Ep\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Ep\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Ep\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Ep\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH228:AK228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Efp\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Efp\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Efp\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Efp\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Efp\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Efp\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP228:AS228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AF228*Balance!D$45,IF($D228=\"MT\",AF228*Balance!D$46,AF228*Balance!D$47))","v":0},{"$f":"IF($D228=\"BT\",AG228*Balance!E$45,IF($D228=\"MT\",AG228*Balance!E$46,AG228*Balance!E$47))","v":0},{"$f":"IF($D228=\"BT\",AH228*Balance!F$45,IF($D228=\"MT\",AH228*Balance!F$46,AH228*Balance!F$47))","v":0},{"$f":"IF($D228=\"BT\",AI228*Balance!G$45,IF($D228=\"MT\",AI228*Balance!G$46,AI228*Balance!G$47))","v":0},{"$f":"IF($D228=\"BT\",AJ228*Balance!H$45,IF($D228=\"MT\",AJ228*Balance!H$46,AJ228*Balance!H$47))","v":0},{"$f":"IF($D228=\"BT\",AK228*Balance!I$45,IF($D228=\"MT\",AK228*Balance!I$46,AK228*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX228:BA228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AN228*Balance!D$49,IF($D228=\"MT\",AN228*Balance!D$50,AN228*Balance!D$51))","v":0},{"$f":"IF($D228=\"BT\",AO228*Balance!E$49,IF($D228=\"MT\",AO228*Balance!E$50,AO228*Balance!E$51))","v":0},{"$f":"IF($D228=\"BT\",AP228*Balance!F$49,IF($D228=\"MT\",AP228*Balance!F$50,AP228*Balance!F$51))","v":0},{"$f":"IF($D228=\"BT\",AQ228*Balance!G$49,IF($D228=\"MT\",AQ228*Balance!G$50,AQ228*Balance!G$51))","v":0},{"$f":"IF($D228=\"BT\",AR228*Balance!H$49,IF($D228=\"MT\",AR228*Balance!H$50,AR228*Balance!H$51))","v":0},{"$f":"IF($D228=\"BT\",AS228*Balance!I$49,IF($D228=\"MT\",AS228*Balance!I$50,AS228*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF228:BI228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!E311","v":"Et"},{"$f":"+PremisaCosto!B311","v":"BT"},null,{"$f":"+[1]Energía!F229","v":0},{"$f":"+[1]Energía!G229","v":0},{"$f":"+[1]Energía!H229","v":0},{"$f":"+[1]Energía!I229","v":0},{"$f":"+[1]Energía!J229","v":0},{"$f":"+[1]Energía!K229","v":0},null,{"$f":"+[1]Energía!M229","v":0},{"$f":"+[1]Energía!N229","v":0},{"$f":"+[1]Energía!O229","v":0},{"$f":"+[1]Energía!P229","v":0},{"$f":"+[1]Energía!Q229","v":0},null,{"$f":"+[1]Energía!S229","v":0},{"$f":"+[1]Energía!T229","v":0},{"$f":"+[1]Energía!U229","v":0},{"$f":"+[1]Energía!V229","v":0},{"$f":"+[1]Energía!W229","v":0},null,{"$f":"+[1]Energía!Y229","v":0},{"$f":"+[1]Energía!Z229","v":0},{"$f":"+[1]Energía!AA229","v":0},{"$f":"+[1]Energía!AB229","v":0},{"$f":"+[1]Energía!AC229","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Ep\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Ep\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Ep\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Ep\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Ep\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Ep\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH229:AK229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Efp\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Efp\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Efp\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Efp\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Efp\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Efp\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP229:AS229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AF229*Balance!D$45,IF($D229=\"MT\",AF229*Balance!D$46,AF229*Balance!D$47))","v":0},{"$f":"IF($D229=\"BT\",AG229*Balance!E$45,IF($D229=\"MT\",AG229*Balance!E$46,AG229*Balance!E$47))","v":0},{"$f":"IF($D229=\"BT\",AH229*Balance!F$45,IF($D229=\"MT\",AH229*Balance!F$46,AH229*Balance!F$47))","v":0},{"$f":"IF($D229=\"BT\",AI229*Balance!G$45,IF($D229=\"MT\",AI229*Balance!G$46,AI229*Balance!G$47))","v":0},{"$f":"IF($D229=\"BT\",AJ229*Balance!H$45,IF($D229=\"MT\",AJ229*Balance!H$46,AJ229*Balance!H$47))","v":0},{"$f":"IF($D229=\"BT\",AK229*Balance!I$45,IF($D229=\"MT\",AK229*Balance!I$46,AK229*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX229:BA229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AN229*Balance!D$49,IF($D229=\"MT\",AN229*Balance!D$50,AN229*Balance!D$51))","v":0},{"$f":"IF($D229=\"BT\",AO229*Balance!E$49,IF($D229=\"MT\",AO229*Balance!E$50,AO229*Balance!E$51))","v":0},{"$f":"IF($D229=\"BT\",AP229*Balance!F$49,IF($D229=\"MT\",AP229*Balance!F$50,AP229*Balance!F$51))","v":0},{"$f":"IF($D229=\"BT\",AQ229*Balance!G$49,IF($D229=\"MT\",AQ229*Balance!G$50,AQ229*Balance!G$51))","v":0},{"$f":"IF($D229=\"BT\",AR229*Balance!H$49,IF($D229=\"MT\",AR229*Balance!H$50,AR229*Balance!H$51))","v":0},{"$f":"IF($D229=\"BT\",AS229*Balance!I$49,IF($D229=\"MT\",AS229*Balance!I$50,AS229*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF229:BI229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!E312","v":"Et"},{"$f":"+PremisaCosto!B312","v":"BT"},null,{"$f":"+[1]Energía!F230","v":0},{"$f":"+[1]Energía!G230","v":0},{"$f":"+[1]Energía!H230","v":0},{"$f":"+[1]Energía!I230","v":0},{"$f":"+[1]Energía!J230","v":0},{"$f":"+[1]Energía!K230","v":0},null,{"$f":"+[1]Energía!M230","v":0},{"$f":"+[1]Energía!N230","v":0},{"$f":"+[1]Energía!O230","v":0},{"$f":"+[1]Energía!P230","v":0},{"$f":"+[1]Energía!Q230","v":0},null,{"$f":"+[1]Energía!S230","v":0},{"$f":"+[1]Energía!T230","v":0},{"$f":"+[1]Energía!U230","v":0},{"$f":"+[1]Energía!V230","v":0},{"$f":"+[1]Energía!W230","v":0},null,{"$f":"+[1]Energía!Y230","v":0},{"$f":"+[1]Energía!Z230","v":0},{"$f":"+[1]Energía!AA230","v":0},{"$f":"+[1]Energía!AB230","v":0},{"$f":"+[1]Energía!AC230","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Ep\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Ep\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Ep\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Ep\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Ep\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Ep\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH230:AK230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Efp\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Efp\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Efp\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Efp\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Efp\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Efp\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP230:AS230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AF230*Balance!D$45,IF($D230=\"MT\",AF230*Balance!D$46,AF230*Balance!D$47))","v":0},{"$f":"IF($D230=\"BT\",AG230*Balance!E$45,IF($D230=\"MT\",AG230*Balance!E$46,AG230*Balance!E$47))","v":0},{"$f":"IF($D230=\"BT\",AH230*Balance!F$45,IF($D230=\"MT\",AH230*Balance!F$46,AH230*Balance!F$47))","v":0},{"$f":"IF($D230=\"BT\",AI230*Balance!G$45,IF($D230=\"MT\",AI230*Balance!G$46,AI230*Balance!G$47))","v":0},{"$f":"IF($D230=\"BT\",AJ230*Balance!H$45,IF($D230=\"MT\",AJ230*Balance!H$46,AJ230*Balance!H$47))","v":0},{"$f":"IF($D230=\"BT\",AK230*Balance!I$45,IF($D230=\"MT\",AK230*Balance!I$46,AK230*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX230:BA230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AN230*Balance!D$49,IF($D230=\"MT\",AN230*Balance!D$50,AN230*Balance!D$51))","v":0},{"$f":"IF($D230=\"BT\",AO230*Balance!E$49,IF($D230=\"MT\",AO230*Balance!E$50,AO230*Balance!E$51))","v":0},{"$f":"IF($D230=\"BT\",AP230*Balance!F$49,IF($D230=\"MT\",AP230*Balance!F$50,AP230*Balance!F$51))","v":0},{"$f":"IF($D230=\"BT\",AQ230*Balance!G$49,IF($D230=\"MT\",AQ230*Balance!G$50,AQ230*Balance!G$51))","v":0},{"$f":"IF($D230=\"BT\",AR230*Balance!H$49,IF($D230=\"MT\",AR230*Balance!H$50,AR230*Balance!H$51))","v":0},{"$f":"IF($D230=\"BT\",AS230*Balance!I$49,IF($D230=\"MT\",AS230*Balance!I$50,AS230*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF230:BI230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!E313","v":"Et"},{"$f":"+PremisaCosto!B313","v":"BT"},null,{"$f":"+[1]Energía!F231","v":0},{"$f":"+[1]Energía!G231","v":0},{"$f":"+[1]Energía!H231","v":0},{"$f":"+[1]Energía!I231","v":0},{"$f":"+[1]Energía!J231","v":0},{"$f":"+[1]Energía!K231","v":0},null,{"$f":"+[1]Energía!M231","v":0},{"$f":"+[1]Energía!N231","v":0},{"$f":"+[1]Energía!O231","v":0},{"$f":"+[1]Energía!P231","v":0},{"$f":"+[1]Energía!Q231","v":0},null,{"$f":"+[1]Energía!S231","v":0},{"$f":"+[1]Energía!T231","v":0},{"$f":"+[1]Energía!U231","v":0},{"$f":"+[1]Energía!V231","v":0},{"$f":"+[1]Energía!W231","v":0},null,{"$f":"+[1]Energía!Y231","v":0},{"$f":"+[1]Energía!Z231","v":0},{"$f":"+[1]Energía!AA231","v":0},{"$f":"+[1]Energía!AB231","v":0},{"$f":"+[1]Energía!AC231","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Ep\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Ep\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Ep\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Ep\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Ep\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Ep\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH231:AK231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Efp\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Efp\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Efp\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Efp\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Efp\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Efp\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP231:AS231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AF231*Balance!D$45,IF($D231=\"MT\",AF231*Balance!D$46,AF231*Balance!D$47))","v":0},{"$f":"IF($D231=\"BT\",AG231*Balance!E$45,IF($D231=\"MT\",AG231*Balance!E$46,AG231*Balance!E$47))","v":0},{"$f":"IF($D231=\"BT\",AH231*Balance!F$45,IF($D231=\"MT\",AH231*Balance!F$46,AH231*Balance!F$47))","v":0},{"$f":"IF($D231=\"BT\",AI231*Balance!G$45,IF($D231=\"MT\",AI231*Balance!G$46,AI231*Balance!G$47))","v":0},{"$f":"IF($D231=\"BT\",AJ231*Balance!H$45,IF($D231=\"MT\",AJ231*Balance!H$46,AJ231*Balance!H$47))","v":0},{"$f":"IF($D231=\"BT\",AK231*Balance!I$45,IF($D231=\"MT\",AK231*Balance!I$46,AK231*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX231:BA231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AN231*Balance!D$49,IF($D231=\"MT\",AN231*Balance!D$50,AN231*Balance!D$51))","v":0},{"$f":"IF($D231=\"BT\",AO231*Balance!E$49,IF($D231=\"MT\",AO231*Balance!E$50,AO231*Balance!E$51))","v":0},{"$f":"IF($D231=\"BT\",AP231*Balance!F$49,IF($D231=\"MT\",AP231*Balance!F$50,AP231*Balance!F$51))","v":0},{"$f":"IF($D231=\"BT\",AQ231*Balance!G$49,IF($D231=\"MT\",AQ231*Balance!G$50,AQ231*Balance!G$51))","v":0},{"$f":"IF($D231=\"BT\",AR231*Balance!H$49,IF($D231=\"MT\",AR231*Balance!H$50,AR231*Balance!H$51))","v":0},{"$f":"IF($D231=\"BT\",AS231*Balance!I$49,IF($D231=\"MT\",AS231*Balance!I$50,AS231*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF231:BI231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!E314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,{"$f":"+[1]Energía!F232","v":0},{"$f":"+[1]Energía!G232","v":0},{"$f":"+[1]Energía!H232","v":0},{"$f":"+[1]Energía!I232","v":0},{"$f":"+[1]Energía!J232","v":0},{"$f":"+[1]Energía!K232","v":0},null,{"$f":"+[1]Energía!M232","v":0},{"$f":"+[1]Energía!N232","v":0},{"$f":"+[1]Energía!O232","v":0},{"$f":"+[1]Energía!P232","v":0},{"$f":"+[1]Energía!Q232","v":0},null,{"$f":"+[1]Energía!S232","v":0},{"$f":"+[1]Energía!T232","v":0},{"$f":"+[1]Energía!U232","v":0},{"$f":"+[1]Energía!V232","v":0},{"$f":"+[1]Energía!W232","v":0},null,{"$f":"+[1]Energía!Y232","v":0},{"$f":"+[1]Energía!Z232","v":0},{"$f":"+[1]Energía!AA232","v":0},{"$f":"+[1]Energía!AB232","v":0},{"$f":"+[1]Energía!AC232","v":0},{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Ep\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Ep\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Ep\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Ep\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Ep\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Ep\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH232:AK232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Efp\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Efp\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Efp\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Efp\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Efp\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Efp\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP232:AS232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX232:BA232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF232:BI232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!E315","v":"Et"},{"$f":"+PremisaCosto!B315","v":"BT"},null,{"$f":"+[1]Energía!F233","v":0},{"$f":"+[1]Energía!G233","v":0},{"$f":"+[1]Energía!H233","v":0},{"$f":"+[1]Energía!I233","v":0},{"$f":"+[1]Energía!J233","v":0},{"$f":"+[1]Energía!K233","v":0},null,{"$f":"+[1]Energía!M233","v":0},{"$f":"+[1]Energía!N233","v":0},{"$f":"+[1]Energía!O233","v":0},{"$f":"+[1]Energía!P233","v":0},{"$f":"+[1]Energía!Q233","v":0},null,{"$f":"+[1]Energía!S233","v":0},{"$f":"+[1]Energía!T233","v":0},{"$f":"+[1]Energía!U233","v":0},{"$f":"+[1]Energía!V233","v":0},{"$f":"+[1]Energía!W233","v":0},null,{"$f":"+[1]Energía!Y233","v":0},{"$f":"+[1]Energía!Z233","v":0},{"$f":"+[1]Energía!AA233","v":0},{"$f":"+[1]Energía!AB233","v":0},{"$f":"+[1]Energía!AC233","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Ep\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Ep\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Ep\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Ep\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Ep\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Ep\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH233:AK233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Efp\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Efp\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Efp\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Efp\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Efp\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Efp\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP233:AS233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AF233*Balance!D$45,IF($D233=\"MT\",AF233*Balance!D$46,AF233*Balance!D$47))","v":0},{"$f":"IF($D233=\"BT\",AG233*Balance!E$45,IF($D233=\"MT\",AG233*Balance!E$46,AG233*Balance!E$47))","v":0},{"$f":"IF($D233=\"BT\",AH233*Balance!F$45,IF($D233=\"MT\",AH233*Balance!F$46,AH233*Balance!F$47))","v":0},{"$f":"IF($D233=\"BT\",AI233*Balance!G$45,IF($D233=\"MT\",AI233*Balance!G$46,AI233*Balance!G$47))","v":0},{"$f":"IF($D233=\"BT\",AJ233*Balance!H$45,IF($D233=\"MT\",AJ233*Balance!H$46,AJ233*Balance!H$47))","v":0},{"$f":"IF($D233=\"BT\",AK233*Balance!I$45,IF($D233=\"MT\",AK233*Balance!I$46,AK233*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX233:BA233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AN233*Balance!D$49,IF($D233=\"MT\",AN233*Balance!D$50,AN233*Balance!D$51))","v":0},{"$f":"IF($D233=\"BT\",AO233*Balance!E$49,IF($D233=\"MT\",AO233*Balance!E$50,AO233*Balance!E$51))","v":0},{"$f":"IF($D233=\"BT\",AP233*Balance!F$49,IF($D233=\"MT\",AP233*Balance!F$50,AP233*Balance!F$51))","v":0},{"$f":"IF($D233=\"BT\",AQ233*Balance!G$49,IF($D233=\"MT\",AQ233*Balance!G$50,AQ233*Balance!G$51))","v":0},{"$f":"IF($D233=\"BT\",AR233*Balance!H$49,IF($D233=\"MT\",AR233*Balance!H$50,AR233*Balance!H$51))","v":0},{"$f":"IF($D233=\"BT\",AS233*Balance!I$49,IF($D233=\"MT\",AS233*Balance!I$50,AS233*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF233:BI233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!E316","v":"Et"},{"$f":"+PremisaCosto!B316","v":"BT"},null,{"$f":"+[1]Energía!F234","v":0},{"$f":"+[1]Energía!G234","v":0},{"$f":"+[1]Energía!H234","v":0},{"$f":"+[1]Energía!I234","v":0},{"$f":"+[1]Energía!J234","v":0},{"$f":"+[1]Energía!K234","v":0},null,{"$f":"+[1]Energía!M234","v":0},{"$f":"+[1]Energía!N234","v":0},{"$f":"+[1]Energía!O234","v":0},{"$f":"+[1]Energía!P234","v":0},{"$f":"+[1]Energía!Q234","v":0},null,{"$f":"+[1]Energía!S234","v":0},{"$f":"+[1]Energía!T234","v":0},{"$f":"+[1]Energía!U234","v":0},{"$f":"+[1]Energía!V234","v":0},{"$f":"+[1]Energía!W234","v":0},null,{"$f":"+[1]Energía!Y234","v":0},{"$f":"+[1]Energía!Z234","v":0},{"$f":"+[1]Energía!AA234","v":0},{"$f":"+[1]Energía!AB234","v":0},{"$f":"+[1]Energía!AC234","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Ep\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Ep\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Ep\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Ep\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Ep\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Ep\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH234:AK234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Efp\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Efp\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Efp\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Efp\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Efp\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Efp\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP234:AS234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AF234*Balance!D$45,IF($D234=\"MT\",AF234*Balance!D$46,AF234*Balance!D$47))","v":0},{"$f":"IF($D234=\"BT\",AG234*Balance!E$45,IF($D234=\"MT\",AG234*Balance!E$46,AG234*Balance!E$47))","v":0},{"$f":"IF($D234=\"BT\",AH234*Balance!F$45,IF($D234=\"MT\",AH234*Balance!F$46,AH234*Balance!F$47))","v":0},{"$f":"IF($D234=\"BT\",AI234*Balance!G$45,IF($D234=\"MT\",AI234*Balance!G$46,AI234*Balance!G$47))","v":0},{"$f":"IF($D234=\"BT\",AJ234*Balance!H$45,IF($D234=\"MT\",AJ234*Balance!H$46,AJ234*Balance!H$47))","v":0},{"$f":"IF($D234=\"BT\",AK234*Balance!I$45,IF($D234=\"MT\",AK234*Balance!I$46,AK234*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX234:BA234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AN234*Balance!D$49,IF($D234=\"MT\",AN234*Balance!D$50,AN234*Balance!D$51))","v":0},{"$f":"IF($D234=\"BT\",AO234*Balance!E$49,IF($D234=\"MT\",AO234*Balance!E$50,AO234*Balance!E$51))","v":0},{"$f":"IF($D234=\"BT\",AP234*Balance!F$49,IF($D234=\"MT\",AP234*Balance!F$50,AP234*Balance!F$51))","v":0},{"$f":"IF($D234=\"BT\",AQ234*Balance!G$49,IF($D234=\"MT\",AQ234*Balance!G$50,AQ234*Balance!G$51))","v":0},{"$f":"IF($D234=\"BT\",AR234*Balance!H$49,IF($D234=\"MT\",AR234*Balance!H$50,AR234*Balance!H$51))","v":0},{"$f":"IF($D234=\"BT\",AS234*Balance!I$49,IF($D234=\"MT\",AS234*Balance!I$50,AS234*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF234:BI234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!E317","v":"Et"},{"$f":"+PremisaCosto!B317","v":"BT"},null,{"$f":"+[1]Energía!F235","v":0},{"$f":"+[1]Energía!G235","v":0},{"$f":"+[1]Energía!H235","v":0},{"$f":"+[1]Energía!I235","v":0},{"$f":"+[1]Energía!J235","v":0},{"$f":"+[1]Energía!K235","v":0},null,{"$f":"+[1]Energía!M235","v":0},{"$f":"+[1]Energía!N235","v":0},{"$f":"+[1]Energía!O235","v":0},{"$f":"+[1]Energía!P235","v":0},{"$f":"+[1]Energía!Q235","v":0},null,{"$f":"+[1]Energía!S235","v":0},{"$f":"+[1]Energía!T235","v":0},{"$f":"+[1]Energía!U235","v":0},{"$f":"+[1]Energía!V235","v":0},{"$f":"+[1]Energía!W235","v":0},null,{"$f":"+[1]Energía!Y235","v":0},{"$f":"+[1]Energía!Z235","v":0},{"$f":"+[1]Energía!AA235","v":0},{"$f":"+[1]Energía!AB235","v":0},{"$f":"+[1]Energía!AC235","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Ep\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Ep\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Ep\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Ep\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Ep\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Ep\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH235:AK235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Efp\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Efp\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Efp\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Efp\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Efp\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Efp\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP235:AS235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AF235*Balance!D$45,IF($D235=\"MT\",AF235*Balance!D$46,AF235*Balance!D$47))","v":0},{"$f":"IF($D235=\"BT\",AG235*Balance!E$45,IF($D235=\"MT\",AG235*Balance!E$46,AG235*Balance!E$47))","v":0},{"$f":"IF($D235=\"BT\",AH235*Balance!F$45,IF($D235=\"MT\",AH235*Balance!F$46,AH235*Balance!F$47))","v":0},{"$f":"IF($D235=\"BT\",AI235*Balance!G$45,IF($D235=\"MT\",AI235*Balance!G$46,AI235*Balance!G$47))","v":0},{"$f":"IF($D235=\"BT\",AJ235*Balance!H$45,IF($D235=\"MT\",AJ235*Balance!H$46,AJ235*Balance!H$47))","v":0},{"$f":"IF($D235=\"BT\",AK235*Balance!I$45,IF($D235=\"MT\",AK235*Balance!I$46,AK235*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX235:BA235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AN235*Balance!D$49,IF($D235=\"MT\",AN235*Balance!D$50,AN235*Balance!D$51))","v":0},{"$f":"IF($D235=\"BT\",AO235*Balance!E$49,IF($D235=\"MT\",AO235*Balance!E$50,AO235*Balance!E$51))","v":0},{"$f":"IF($D235=\"BT\",AP235*Balance!F$49,IF($D235=\"MT\",AP235*Balance!F$50,AP235*Balance!F$51))","v":0},{"$f":"IF($D235=\"BT\",AQ235*Balance!G$49,IF($D235=\"MT\",AQ235*Balance!G$50,AQ235*Balance!G$51))","v":0},{"$f":"IF($D235=\"BT\",AR235*Balance!H$49,IF($D235=\"MT\",AR235*Balance!H$50,AR235*Balance!H$51))","v":0},{"$f":"IF($D235=\"BT\",AS235*Balance!I$49,IF($D235=\"MT\",AS235*Balance!I$50,AS235*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF235:BI235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!E318","v":"Et"},{"$f":"+PremisaCosto!B318","v":"BT"},null,{"$f":"+[1]Energía!F236","v":0},{"$f":"+[1]Energía!G236","v":0},{"$f":"+[1]Energía!H236","v":0},{"$f":"+[1]Energía!I236","v":0},{"$f":"+[1]Energía!J236","v":0},{"$f":"+[1]Energía!K236","v":0},null,{"$f":"+[1]Energía!M236","v":0},{"$f":"+[1]Energía!N236","v":0},{"$f":"+[1]Energía!O236","v":0},{"$f":"+[1]Energía!P236","v":0},{"$f":"+[1]Energía!Q236","v":0},null,{"$f":"+[1]Energía!S236","v":0},{"$f":"+[1]Energía!T236","v":0},{"$f":"+[1]Energía!U236","v":0},{"$f":"+[1]Energía!V236","v":0},{"$f":"+[1]Energía!W236","v":0},null,{"$f":"+[1]Energía!Y236","v":0},{"$f":"+[1]Energía!Z236","v":0},{"$f":"+[1]Energía!AA236","v":0},{"$f":"+[1]Energía!AB236","v":0},{"$f":"+[1]Energía!AC236","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Ep\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Ep\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Ep\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Ep\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Ep\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Ep\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH236:AK236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Efp\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Efp\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Efp\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Efp\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Efp\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Efp\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP236:AS236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AF236*Balance!D$45,IF($D236=\"MT\",AF236*Balance!D$46,AF236*Balance!D$47))","v":0},{"$f":"IF($D236=\"BT\",AG236*Balance!E$45,IF($D236=\"MT\",AG236*Balance!E$46,AG236*Balance!E$47))","v":0},{"$f":"IF($D236=\"BT\",AH236*Balance!F$45,IF($D236=\"MT\",AH236*Balance!F$46,AH236*Balance!F$47))","v":0},{"$f":"IF($D236=\"BT\",AI236*Balance!G$45,IF($D236=\"MT\",AI236*Balance!G$46,AI236*Balance!G$47))","v":0},{"$f":"IF($D236=\"BT\",AJ236*Balance!H$45,IF($D236=\"MT\",AJ236*Balance!H$46,AJ236*Balance!H$47))","v":0},{"$f":"IF($D236=\"BT\",AK236*Balance!I$45,IF($D236=\"MT\",AK236*Balance!I$46,AK236*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX236:BA236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AN236*Balance!D$49,IF($D236=\"MT\",AN236*Balance!D$50,AN236*Balance!D$51))","v":0},{"$f":"IF($D236=\"BT\",AO236*Balance!E$49,IF($D236=\"MT\",AO236*Balance!E$50,AO236*Balance!E$51))","v":0},{"$f":"IF($D236=\"BT\",AP236*Balance!F$49,IF($D236=\"MT\",AP236*Balance!F$50,AP236*Balance!F$51))","v":0},{"$f":"IF($D236=\"BT\",AQ236*Balance!G$49,IF($D236=\"MT\",AQ236*Balance!G$50,AQ236*Balance!G$51))","v":0},{"$f":"IF($D236=\"BT\",AR236*Balance!H$49,IF($D236=\"MT\",AR236*Balance!H$50,AR236*Balance!H$51))","v":0},{"$f":"IF($D236=\"BT\",AS236*Balance!I$49,IF($D236=\"MT\",AS236*Balance!I$50,AS236*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF236:BI236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!E319","v":"Et"},{"$f":"+PremisaCosto!B319","v":"BT"},null,{"$f":"+[1]Energía!F237","v":0},{"$f":"+[1]Energía!G237","v":0},{"$f":"+[1]Energía!H237","v":0},{"$f":"+[1]Energía!I237","v":0},{"$f":"+[1]Energía!J237","v":0},{"$f":"+[1]Energía!K237","v":0},null,{"$f":"+[1]Energía!M237","v":0},{"$f":"+[1]Energía!N237","v":0},{"$f":"+[1]Energía!O237","v":0},{"$f":"+[1]Energía!P237","v":0},{"$f":"+[1]Energía!Q237","v":0},null,{"$f":"+[1]Energía!S237","v":0},{"$f":"+[1]Energía!T237","v":0},{"$f":"+[1]Energía!U237","v":0},{"$f":"+[1]Energía!V237","v":0},{"$f":"+[1]Energía!W237","v":0},null,{"$f":"+[1]Energía!Y237","v":0},{"$f":"+[1]Energía!Z237","v":0},{"$f":"+[1]Energía!AA237","v":0},{"$f":"+[1]Energía!AB237","v":0},{"$f":"+[1]Energía!AC237","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Ep\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Ep\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Ep\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Ep\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Ep\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Ep\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH237:AK237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Efp\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Efp\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Efp\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Efp\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Efp\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Efp\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP237:AS237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AF237*Balance!D$45,IF($D237=\"MT\",AF237*Balance!D$46,AF237*Balance!D$47))","v":0},{"$f":"IF($D237=\"BT\",AG237*Balance!E$45,IF($D237=\"MT\",AG237*Balance!E$46,AG237*Balance!E$47))","v":0},{"$f":"IF($D237=\"BT\",AH237*Balance!F$45,IF($D237=\"MT\",AH237*Balance!F$46,AH237*Balance!F$47))","v":0},{"$f":"IF($D237=\"BT\",AI237*Balance!G$45,IF($D237=\"MT\",AI237*Balance!G$46,AI237*Balance!G$47))","v":0},{"$f":"IF($D237=\"BT\",AJ237*Balance!H$45,IF($D237=\"MT\",AJ237*Balance!H$46,AJ237*Balance!H$47))","v":0},{"$f":"IF($D237=\"BT\",AK237*Balance!I$45,IF($D237=\"MT\",AK237*Balance!I$46,AK237*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX237:BA237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AN237*Balance!D$49,IF($D237=\"MT\",AN237*Balance!D$50,AN237*Balance!D$51))","v":0},{"$f":"IF($D237=\"BT\",AO237*Balance!E$49,IF($D237=\"MT\",AO237*Balance!E$50,AO237*Balance!E$51))","v":0},{"$f":"IF($D237=\"BT\",AP237*Balance!F$49,IF($D237=\"MT\",AP237*Balance!F$50,AP237*Balance!F$51))","v":0},{"$f":"IF($D237=\"BT\",AQ237*Balance!G$49,IF($D237=\"MT\",AQ237*Balance!G$50,AQ237*Balance!G$51))","v":0},{"$f":"IF($D237=\"BT\",AR237*Balance!H$49,IF($D237=\"MT\",AR237*Balance!H$50,AR237*Balance!H$51))","v":0},{"$f":"IF($D237=\"BT\",AS237*Balance!I$49,IF($D237=\"MT\",AS237*Balance!I$50,AS237*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF237:BI237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!E320","v":"Et"},{"$f":"+PremisaCosto!B320","v":"BT"},null,{"$f":"+[1]Energía!F238","v":0},{"$f":"+[1]Energía!G238","v":0},{"$f":"+[1]Energía!H238","v":0},{"$f":"+[1]Energía!I238","v":0},{"$f":"+[1]Energía!J238","v":0},{"$f":"+[1]Energía!K238","v":0},null,{"$f":"+[1]Energía!M238","v":0},{"$f":"+[1]Energía!N238","v":0},{"$f":"+[1]Energía!O238","v":0},{"$f":"+[1]Energía!P238","v":0},{"$f":"+[1]Energía!Q238","v":0},null,{"$f":"+[1]Energía!S238","v":0},{"$f":"+[1]Energía!T238","v":0},{"$f":"+[1]Energía!U238","v":0},{"$f":"+[1]Energía!V238","v":0},{"$f":"+[1]Energía!W238","v":0},null,{"$f":"+[1]Energía!Y238","v":0},{"$f":"+[1]Energía!Z238","v":0},{"$f":"+[1]Energía!AA238","v":0},{"$f":"+[1]Energía!AB238","v":0},{"$f":"+[1]Energía!AC238","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Ep\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Ep\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Ep\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Ep\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Ep\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Ep\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH238:AK238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Efp\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Efp\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Efp\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Efp\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Efp\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Efp\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP238:AS238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AF238*Balance!D$45,IF($D238=\"MT\",AF238*Balance!D$46,AF238*Balance!D$47))","v":0},{"$f":"IF($D238=\"BT\",AG238*Balance!E$45,IF($D238=\"MT\",AG238*Balance!E$46,AG238*Balance!E$47))","v":0},{"$f":"IF($D238=\"BT\",AH238*Balance!F$45,IF($D238=\"MT\",AH238*Balance!F$46,AH238*Balance!F$47))","v":0},{"$f":"IF($D238=\"BT\",AI238*Balance!G$45,IF($D238=\"MT\",AI238*Balance!G$46,AI238*Balance!G$47))","v":0},{"$f":"IF($D238=\"BT\",AJ238*Balance!H$45,IF($D238=\"MT\",AJ238*Balance!H$46,AJ238*Balance!H$47))","v":0},{"$f":"IF($D238=\"BT\",AK238*Balance!I$45,IF($D238=\"MT\",AK238*Balance!I$46,AK238*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX238:BA238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AN238*Balance!D$49,IF($D238=\"MT\",AN238*Balance!D$50,AN238*Balance!D$51))","v":0},{"$f":"IF($D238=\"BT\",AO238*Balance!E$49,IF($D238=\"MT\",AO238*Balance!E$50,AO238*Balance!E$51))","v":0},{"$f":"IF($D238=\"BT\",AP238*Balance!F$49,IF($D238=\"MT\",AP238*Balance!F$50,AP238*Balance!F$51))","v":0},{"$f":"IF($D238=\"BT\",AQ238*Balance!G$49,IF($D238=\"MT\",AQ238*Balance!G$50,AQ238*Balance!G$51))","v":0},{"$f":"IF($D238=\"BT\",AR238*Balance!H$49,IF($D238=\"MT\",AR238*Balance!H$50,AR238*Balance!H$51))","v":0},{"$f":"IF($D238=\"BT\",AS238*Balance!I$49,IF($D238=\"MT\",AS238*Balance!I$50,AS238*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF238:BI238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!E321","v":"Et"},{"$f":"+PremisaCosto!B321","v":"BT"},null,{"$f":"+[1]Energía!F239","v":0},{"$f":"+[1]Energía!G239","v":0},{"$f":"+[1]Energía!H239","v":0},{"$f":"+[1]Energía!I239","v":0},{"$f":"+[1]Energía!J239","v":0},{"$f":"+[1]Energía!K239","v":0},null,{"$f":"+[1]Energía!M239","v":0},{"$f":"+[1]Energía!N239","v":0},{"$f":"+[1]Energía!O239","v":0},{"$f":"+[1]Energía!P239","v":0},{"$f":"+[1]Energía!Q239","v":0},null,{"$f":"+[1]Energía!S239","v":0},{"$f":"+[1]Energía!T239","v":0},{"$f":"+[1]Energía!U239","v":0},{"$f":"+[1]Energía!V239","v":0},{"$f":"+[1]Energía!W239","v":0},null,{"$f":"+[1]Energía!Y239","v":0},{"$f":"+[1]Energía!Z239","v":0},{"$f":"+[1]Energía!AA239","v":0},{"$f":"+[1]Energía!AB239","v":0},{"$f":"+[1]Energía!AC239","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Ep\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Ep\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Ep\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Ep\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Ep\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Ep\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH239:AK239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Efp\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Efp\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Efp\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Efp\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Efp\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Efp\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP239:AS239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AF239*Balance!D$45,IF($D239=\"MT\",AF239*Balance!D$46,AF239*Balance!D$47))","v":0},{"$f":"IF($D239=\"BT\",AG239*Balance!E$45,IF($D239=\"MT\",AG239*Balance!E$46,AG239*Balance!E$47))","v":0},{"$f":"IF($D239=\"BT\",AH239*Balance!F$45,IF($D239=\"MT\",AH239*Balance!F$46,AH239*Balance!F$47))","v":0},{"$f":"IF($D239=\"BT\",AI239*Balance!G$45,IF($D239=\"MT\",AI239*Balance!G$46,AI239*Balance!G$47))","v":0},{"$f":"IF($D239=\"BT\",AJ239*Balance!H$45,IF($D239=\"MT\",AJ239*Balance!H$46,AJ239*Balance!H$47))","v":0},{"$f":"IF($D239=\"BT\",AK239*Balance!I$45,IF($D239=\"MT\",AK239*Balance!I$46,AK239*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX239:BA239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AN239*Balance!D$49,IF($D239=\"MT\",AN239*Balance!D$50,AN239*Balance!D$51))","v":0},{"$f":"IF($D239=\"BT\",AO239*Balance!E$49,IF($D239=\"MT\",AO239*Balance!E$50,AO239*Balance!E$51))","v":0},{"$f":"IF($D239=\"BT\",AP239*Balance!F$49,IF($D239=\"MT\",AP239*Balance!F$50,AP239*Balance!F$51))","v":0},{"$f":"IF($D239=\"BT\",AQ239*Balance!G$49,IF($D239=\"MT\",AQ239*Balance!G$50,AQ239*Balance!G$51))","v":0},{"$f":"IF($D239=\"BT\",AR239*Balance!H$49,IF($D239=\"MT\",AR239*Balance!H$50,AR239*Balance!H$51))","v":0},{"$f":"IF($D239=\"BT\",AS239*Balance!I$49,IF($D239=\"MT\",AS239*Balance!I$50,AS239*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF239:BI239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!E322","v":"Et"},{"$f":"+PremisaCosto!B322","v":"BT"},null,{"$f":"+[1]Energía!F240","v":0},{"$f":"+[1]Energía!G240","v":0},{"$f":"+[1]Energía!H240","v":0},{"$f":"+[1]Energía!I240","v":0},{"$f":"+[1]Energía!J240","v":0},{"$f":"+[1]Energía!K240","v":0},null,{"$f":"+[1]Energía!M240","v":0},{"$f":"+[1]Energía!N240","v":0},{"$f":"+[1]Energía!O240","v":0},{"$f":"+[1]Energía!P240","v":0},{"$f":"+[1]Energía!Q240","v":0},null,{"$f":"+[1]Energía!S240","v":0},{"$f":"+[1]Energía!T240","v":0},{"$f":"+[1]Energía!U240","v":0},{"$f":"+[1]Energía!V240","v":0},{"$f":"+[1]Energía!W240","v":0},null,{"$f":"+[1]Energía!Y240","v":0},{"$f":"+[1]Energía!Z240","v":0},{"$f":"+[1]Energía!AA240","v":0},{"$f":"+[1]Energía!AB240","v":0},{"$f":"+[1]Energía!AC240","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Ep\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Ep\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Ep\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Ep\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Ep\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Ep\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH240:AK240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Efp\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Efp\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Efp\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Efp\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Efp\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Efp\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP240:AS240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AF240*Balance!D$45,IF($D240=\"MT\",AF240*Balance!D$46,AF240*Balance!D$47))","v":0},{"$f":"IF($D240=\"BT\",AG240*Balance!E$45,IF($D240=\"MT\",AG240*Balance!E$46,AG240*Balance!E$47))","v":0},{"$f":"IF($D240=\"BT\",AH240*Balance!F$45,IF($D240=\"MT\",AH240*Balance!F$46,AH240*Balance!F$47))","v":0},{"$f":"IF($D240=\"BT\",AI240*Balance!G$45,IF($D240=\"MT\",AI240*Balance!G$46,AI240*Balance!G$47))","v":0},{"$f":"IF($D240=\"BT\",AJ240*Balance!H$45,IF($D240=\"MT\",AJ240*Balance!H$46,AJ240*Balance!H$47))","v":0},{"$f":"IF($D240=\"BT\",AK240*Balance!I$45,IF($D240=\"MT\",AK240*Balance!I$46,AK240*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX240:BA240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AN240*Balance!D$49,IF($D240=\"MT\",AN240*Balance!D$50,AN240*Balance!D$51))","v":0},{"$f":"IF($D240=\"BT\",AO240*Balance!E$49,IF($D240=\"MT\",AO240*Balance!E$50,AO240*Balance!E$51))","v":0},{"$f":"IF($D240=\"BT\",AP240*Balance!F$49,IF($D240=\"MT\",AP240*Balance!F$50,AP240*Balance!F$51))","v":0},{"$f":"IF($D240=\"BT\",AQ240*Balance!G$49,IF($D240=\"MT\",AQ240*Balance!G$50,AQ240*Balance!G$51))","v":0},{"$f":"IF($D240=\"BT\",AR240*Balance!H$49,IF($D240=\"MT\",AR240*Balance!H$50,AR240*Balance!H$51))","v":0},{"$f":"IF($D240=\"BT\",AS240*Balance!I$49,IF($D240=\"MT\",AS240*Balance!I$50,AS240*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF240:BI240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!E323","v":"Et"},{"$f":"+PremisaCosto!B323","v":"BT"},null,{"$f":"+[1]Energía!F241","v":0},{"$f":"+[1]Energía!G241","v":0},{"$f":"+[1]Energía!H241","v":0},{"$f":"+[1]Energía!I241","v":0},{"$f":"+[1]Energía!J241","v":0},{"$f":"+[1]Energía!K241","v":0},null,{"$f":"+[1]Energía!M241","v":0},{"$f":"+[1]Energía!N241","v":0},{"$f":"+[1]Energía!O241","v":0},{"$f":"+[1]Energía!P241","v":0},{"$f":"+[1]Energía!Q241","v":0},null,{"$f":"+[1]Energía!S241","v":0},{"$f":"+[1]Energía!T241","v":0},{"$f":"+[1]Energía!U241","v":0},{"$f":"+[1]Energía!V241","v":0},{"$f":"+[1]Energía!W241","v":0},null,{"$f":"+[1]Energía!Y241","v":0},{"$f":"+[1]Energía!Z241","v":0},{"$f":"+[1]Energía!AA241","v":0},{"$f":"+[1]Energía!AB241","v":0},{"$f":"+[1]Energía!AC241","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Ep\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Ep\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Ep\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Ep\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Ep\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Ep\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH241:AK241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Efp\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Efp\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Efp\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Efp\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Efp\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Efp\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP241:AS241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AF241*Balance!D$45,IF($D241=\"MT\",AF241*Balance!D$46,AF241*Balance!D$47))","v":0},{"$f":"IF($D241=\"BT\",AG241*Balance!E$45,IF($D241=\"MT\",AG241*Balance!E$46,AG241*Balance!E$47))","v":0},{"$f":"IF($D241=\"BT\",AH241*Balance!F$45,IF($D241=\"MT\",AH241*Balance!F$46,AH241*Balance!F$47))","v":0},{"$f":"IF($D241=\"BT\",AI241*Balance!G$45,IF($D241=\"MT\",AI241*Balance!G$46,AI241*Balance!G$47))","v":0},{"$f":"IF($D241=\"BT\",AJ241*Balance!H$45,IF($D241=\"MT\",AJ241*Balance!H$46,AJ241*Balance!H$47))","v":0},{"$f":"IF($D241=\"BT\",AK241*Balance!I$45,IF($D241=\"MT\",AK241*Balance!I$46,AK241*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX241:BA241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AN241*Balance!D$49,IF($D241=\"MT\",AN241*Balance!D$50,AN241*Balance!D$51))","v":0},{"$f":"IF($D241=\"BT\",AO241*Balance!E$49,IF($D241=\"MT\",AO241*Balance!E$50,AO241*Balance!E$51))","v":0},{"$f":"IF($D241=\"BT\",AP241*Balance!F$49,IF($D241=\"MT\",AP241*Balance!F$50,AP241*Balance!F$51))","v":0},{"$f":"IF($D241=\"BT\",AQ241*Balance!G$49,IF($D241=\"MT\",AQ241*Balance!G$50,AQ241*Balance!G$51))","v":0},{"$f":"IF($D241=\"BT\",AR241*Balance!H$49,IF($D241=\"MT\",AR241*Balance!H$50,AR241*Balance!H$51))","v":0},{"$f":"IF($D241=\"BT\",AS241*Balance!I$49,IF($D241=\"MT\",AS241*Balance!I$50,AS241*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF241:BI241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!E324","v":"Et"},{"$f":"+PremisaCosto!B324","v":"BT"},null,{"$f":"+[1]Energía!F242","v":0},{"$f":"+[1]Energía!G242","v":0},{"$f":"+[1]Energía!H242","v":0},{"$f":"+[1]Energía!I242","v":0},{"$f":"+[1]Energía!J242","v":0},{"$f":"+[1]Energía!K242","v":0},null,{"$f":"+[1]Energía!M242","v":0},{"$f":"+[1]Energía!N242","v":0},{"$f":"+[1]Energía!O242","v":0},{"$f":"+[1]Energía!P242","v":0},{"$f":"+[1]Energía!Q242","v":0},null,{"$f":"+[1]Energía!S242","v":0},{"$f":"+[1]Energía!T242","v":0},{"$f":"+[1]Energía!U242","v":0},{"$f":"+[1]Energía!V242","v":0},{"$f":"+[1]Energía!W242","v":0},null,{"$f":"+[1]Energía!Y242","v":0},{"$f":"+[1]Energía!Z242","v":0},{"$f":"+[1]Energía!AA242","v":0},{"$f":"+[1]Energía!AB242","v":0},{"$f":"+[1]Energía!AC242","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Ep\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Ep\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Ep\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Ep\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Ep\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Ep\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH242:AK242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Efp\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Efp\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Efp\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Efp\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Efp\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Efp\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP242:AS242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AF242*Balance!D$45,IF($D242=\"MT\",AF242*Balance!D$46,AF242*Balance!D$47))","v":0},{"$f":"IF($D242=\"BT\",AG242*Balance!E$45,IF($D242=\"MT\",AG242*Balance!E$46,AG242*Balance!E$47))","v":0},{"$f":"IF($D242=\"BT\",AH242*Balance!F$45,IF($D242=\"MT\",AH242*Balance!F$46,AH242*Balance!F$47))","v":0},{"$f":"IF($D242=\"BT\",AI242*Balance!G$45,IF($D242=\"MT\",AI242*Balance!G$46,AI242*Balance!G$47))","v":0},{"$f":"IF($D242=\"BT\",AJ242*Balance!H$45,IF($D242=\"MT\",AJ242*Balance!H$46,AJ242*Balance!H$47))","v":0},{"$f":"IF($D242=\"BT\",AK242*Balance!I$45,IF($D242=\"MT\",AK242*Balance!I$46,AK242*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX242:BA242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AN242*Balance!D$49,IF($D242=\"MT\",AN242*Balance!D$50,AN242*Balance!D$51))","v":0},{"$f":"IF($D242=\"BT\",AO242*Balance!E$49,IF($D242=\"MT\",AO242*Balance!E$50,AO242*Balance!E$51))","v":0},{"$f":"IF($D242=\"BT\",AP242*Balance!F$49,IF($D242=\"MT\",AP242*Balance!F$50,AP242*Balance!F$51))","v":0},{"$f":"IF($D242=\"BT\",AQ242*Balance!G$49,IF($D242=\"MT\",AQ242*Balance!G$50,AQ242*Balance!G$51))","v":0},{"$f":"IF($D242=\"BT\",AR242*Balance!H$49,IF($D242=\"MT\",AR242*Balance!H$50,AR242*Balance!H$51))","v":0},{"$f":"IF($D242=\"BT\",AS242*Balance!I$49,IF($D242=\"MT\",AS242*Balance!I$50,AS242*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF242:BI242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!E325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,{"$f":"+[1]Energía!F243","v":0},{"$f":"+[1]Energía!G243","v":0},{"$f":"+[1]Energía!H243","v":0},{"$f":"+[1]Energía!I243","v":0},{"$f":"+[1]Energía!J243","v":0},{"$f":"+[1]Energía!K243","v":0},null,{"$f":"+[1]Energía!M243","v":0},{"$f":"+[1]Energía!N243","v":0},{"$f":"+[1]Energía!O243","v":0},{"$f":"+[1]Energía!P243","v":0},{"$f":"+[1]Energía!Q243","v":0},null,{"$f":"+[1]Energía!S243","v":0},{"$f":"+[1]Energía!T243","v":0},{"$f":"+[1]Energía!U243","v":0},{"$f":"+[1]Energía!V243","v":0},{"$f":"+[1]Energía!W243","v":0},null,{"$f":"+[1]Energía!Y243","v":0},{"$f":"+[1]Energía!Z243","v":0},{"$f":"+[1]Energía!AA243","v":0},{"$f":"+[1]Energía!AB243","v":0},{"$f":"+[1]Energía!AC243","v":0},{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Ep\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Ep\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Ep\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Ep\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Ep\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Ep\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH243:AK243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Efp\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Efp\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Efp\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Efp\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Efp\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Efp\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP243:AS243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX243:BA243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF243:BI243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!E326","v":"Et"},{"$f":"+PremisaCosto!B326","v":"BT"},null,{"$f":"+[1]Energía!F244","v":0},{"$f":"+[1]Energía!G244","v":0},{"$f":"+[1]Energía!H244","v":0},{"$f":"+[1]Energía!I244","v":0},{"$f":"+[1]Energía!J244","v":0},{"$f":"+[1]Energía!K244","v":0},null,{"$f":"+[1]Energía!M244","v":0},{"$f":"+[1]Energía!N244","v":0},{"$f":"+[1]Energía!O244","v":0},{"$f":"+[1]Energía!P244","v":0},{"$f":"+[1]Energía!Q244","v":0},null,{"$f":"+[1]Energía!S244","v":0},{"$f":"+[1]Energía!T244","v":0},{"$f":"+[1]Energía!U244","v":0},{"$f":"+[1]Energía!V244","v":0},{"$f":"+[1]Energía!W244","v":0},null,{"$f":"+[1]Energía!Y244","v":0},{"$f":"+[1]Energía!Z244","v":0},{"$f":"+[1]Energía!AA244","v":0},{"$f":"+[1]Energía!AB244","v":0},{"$f":"+[1]Energía!AC244","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Ep\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Ep\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Ep\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Ep\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Ep\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Ep\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH244:AK244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Efp\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Efp\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Efp\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Efp\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Efp\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Efp\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP244:AS244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AF244*Balance!D$45,IF($D244=\"MT\",AF244*Balance!D$46,AF244*Balance!D$47))","v":0},{"$f":"IF($D244=\"BT\",AG244*Balance!E$45,IF($D244=\"MT\",AG244*Balance!E$46,AG244*Balance!E$47))","v":0},{"$f":"IF($D244=\"BT\",AH244*Balance!F$45,IF($D244=\"MT\",AH244*Balance!F$46,AH244*Balance!F$47))","v":0},{"$f":"IF($D244=\"BT\",AI244*Balance!G$45,IF($D244=\"MT\",AI244*Balance!G$46,AI244*Balance!G$47))","v":0},{"$f":"IF($D244=\"BT\",AJ244*Balance!H$45,IF($D244=\"MT\",AJ244*Balance!H$46,AJ244*Balance!H$47))","v":0},{"$f":"IF($D244=\"BT\",AK244*Balance!I$45,IF($D244=\"MT\",AK244*Balance!I$46,AK244*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX244:BA244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AN244*Balance!D$49,IF($D244=\"MT\",AN244*Balance!D$50,AN244*Balance!D$51))","v":0},{"$f":"IF($D244=\"BT\",AO244*Balance!E$49,IF($D244=\"MT\",AO244*Balance!E$50,AO244*Balance!E$51))","v":0},{"$f":"IF($D244=\"BT\",AP244*Balance!F$49,IF($D244=\"MT\",AP244*Balance!F$50,AP244*Balance!F$51))","v":0},{"$f":"IF($D244=\"BT\",AQ244*Balance!G$49,IF($D244=\"MT\",AQ244*Balance!G$50,AQ244*Balance!G$51))","v":0},{"$f":"IF($D244=\"BT\",AR244*Balance!H$49,IF($D244=\"MT\",AR244*Balance!H$50,AR244*Balance!H$51))","v":0},{"$f":"IF($D244=\"BT\",AS244*Balance!I$49,IF($D244=\"MT\",AS244*Balance!I$50,AS244*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF244:BI244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!E327","v":"Et"},{"$f":"+PremisaCosto!B327","v":"BT"},null,{"$f":"+[1]Energía!F245","v":0},{"$f":"+[1]Energía!G245","v":0},{"$f":"+[1]Energía!H245","v":0},{"$f":"+[1]Energía!I245","v":0},{"$f":"+[1]Energía!J245","v":0},{"$f":"+[1]Energía!K245","v":0},null,{"$f":"+[1]Energía!M245","v":0},{"$f":"+[1]Energía!N245","v":0},{"$f":"+[1]Energía!O245","v":0},{"$f":"+[1]Energía!P245","v":0},{"$f":"+[1]Energía!Q245","v":0},null,{"$f":"+[1]Energía!S245","v":0},{"$f":"+[1]Energía!T245","v":0},{"$f":"+[1]Energía!U245","v":0},{"$f":"+[1]Energía!V245","v":0},{"$f":"+[1]Energía!W245","v":0},null,{"$f":"+[1]Energía!Y245","v":0},{"$f":"+[1]Energía!Z245","v":0},{"$f":"+[1]Energía!AA245","v":0},{"$f":"+[1]Energía!AB245","v":0},{"$f":"+[1]Energía!AC245","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Ep\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Ep\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Ep\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Ep\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Ep\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Ep\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH245:AK245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Efp\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Efp\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Efp\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Efp\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Efp\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Efp\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP245:AS245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AF245*Balance!D$45,IF($D245=\"MT\",AF245*Balance!D$46,AF245*Balance!D$47))","v":0},{"$f":"IF($D245=\"BT\",AG245*Balance!E$45,IF($D245=\"MT\",AG245*Balance!E$46,AG245*Balance!E$47))","v":0},{"$f":"IF($D245=\"BT\",AH245*Balance!F$45,IF($D245=\"MT\",AH245*Balance!F$46,AH245*Balance!F$47))","v":0},{"$f":"IF($D245=\"BT\",AI245*Balance!G$45,IF($D245=\"MT\",AI245*Balance!G$46,AI245*Balance!G$47))","v":0},{"$f":"IF($D245=\"BT\",AJ245*Balance!H$45,IF($D245=\"MT\",AJ245*Balance!H$46,AJ245*Balance!H$47))","v":0},{"$f":"IF($D245=\"BT\",AK245*Balance!I$45,IF($D245=\"MT\",AK245*Balance!I$46,AK245*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX245:BA245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AN245*Balance!D$49,IF($D245=\"MT\",AN245*Balance!D$50,AN245*Balance!D$51))","v":0},{"$f":"IF($D245=\"BT\",AO245*Balance!E$49,IF($D245=\"MT\",AO245*Balance!E$50,AO245*Balance!E$51))","v":0},{"$f":"IF($D245=\"BT\",AP245*Balance!F$49,IF($D245=\"MT\",AP245*Balance!F$50,AP245*Balance!F$51))","v":0},{"$f":"IF($D245=\"BT\",AQ245*Balance!G$49,IF($D245=\"MT\",AQ245*Balance!G$50,AQ245*Balance!G$51))","v":0},{"$f":"IF($D245=\"BT\",AR245*Balance!H$49,IF($D245=\"MT\",AR245*Balance!H$50,AR245*Balance!H$51))","v":0},{"$f":"IF($D245=\"BT\",AS245*Balance!I$49,IF($D245=\"MT\",AS245*Balance!I$50,AS245*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF245:BI245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!E328","v":"Et"},{"$f":"+PremisaCosto!B328","v":"BT"},null,{"$f":"+[1]Energía!F246","v":0},{"$f":"+[1]Energía!G246","v":0},{"$f":"+[1]Energía!H246","v":0},{"$f":"+[1]Energía!I246","v":0},{"$f":"+[1]Energía!J246","v":0},{"$f":"+[1]Energía!K246","v":0},null,{"$f":"+[1]Energía!M246","v":0},{"$f":"+[1]Energía!N246","v":0},{"$f":"+[1]Energía!O246","v":0},{"$f":"+[1]Energía!P246","v":0},{"$f":"+[1]Energía!Q246","v":0},null,{"$f":"+[1]Energía!S246","v":0},{"$f":"+[1]Energía!T246","v":0},{"$f":"+[1]Energía!U246","v":0},{"$f":"+[1]Energía!V246","v":0},{"$f":"+[1]Energía!W246","v":0},null,{"$f":"+[1]Energía!Y246","v":0},{"$f":"+[1]Energía!Z246","v":0},{"$f":"+[1]Energía!AA246","v":0},{"$f":"+[1]Energía!AB246","v":0},{"$f":"+[1]Energía!AC246","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Ep\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Ep\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Ep\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Ep\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Ep\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Ep\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH246:AK246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Efp\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Efp\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Efp\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Efp\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Efp\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Efp\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP246:AS246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AF246*Balance!D$45,IF($D246=\"MT\",AF246*Balance!D$46,AF246*Balance!D$47))","v":0},{"$f":"IF($D246=\"BT\",AG246*Balance!E$45,IF($D246=\"MT\",AG246*Balance!E$46,AG246*Balance!E$47))","v":0},{"$f":"IF($D246=\"BT\",AH246*Balance!F$45,IF($D246=\"MT\",AH246*Balance!F$46,AH246*Balance!F$47))","v":0},{"$f":"IF($D246=\"BT\",AI246*Balance!G$45,IF($D246=\"MT\",AI246*Balance!G$46,AI246*Balance!G$47))","v":0},{"$f":"IF($D246=\"BT\",AJ246*Balance!H$45,IF($D246=\"MT\",AJ246*Balance!H$46,AJ246*Balance!H$47))","v":0},{"$f":"IF($D246=\"BT\",AK246*Balance!I$45,IF($D246=\"MT\",AK246*Balance!I$46,AK246*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX246:BA246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AN246*Balance!D$49,IF($D246=\"MT\",AN246*Balance!D$50,AN246*Balance!D$51))","v":0},{"$f":"IF($D246=\"BT\",AO246*Balance!E$49,IF($D246=\"MT\",AO246*Balance!E$50,AO246*Balance!E$51))","v":0},{"$f":"IF($D246=\"BT\",AP246*Balance!F$49,IF($D246=\"MT\",AP246*Balance!F$50,AP246*Balance!F$51))","v":0},{"$f":"IF($D246=\"BT\",AQ246*Balance!G$49,IF($D246=\"MT\",AQ246*Balance!G$50,AQ246*Balance!G$51))","v":0},{"$f":"IF($D246=\"BT\",AR246*Balance!H$49,IF($D246=\"MT\",AR246*Balance!H$50,AR246*Balance!H$51))","v":0},{"$f":"IF($D246=\"BT\",AS246*Balance!I$49,IF($D246=\"MT\",AS246*Balance!I$50,AS246*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF246:BI246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!E329","v":"Et"},{"$f":"+PremisaCosto!B329","v":"BT"},null,{"$f":"+[1]Energía!F247","v":0},{"$f":"+[1]Energía!G247","v":0},{"$f":"+[1]Energía!H247","v":0},{"$f":"+[1]Energía!I247","v":0},{"$f":"+[1]Energía!J247","v":0},{"$f":"+[1]Energía!K247","v":0},null,{"$f":"+[1]Energía!M247","v":0},{"$f":"+[1]Energía!N247","v":0},{"$f":"+[1]Energía!O247","v":0},{"$f":"+[1]Energía!P247","v":0},{"$f":"+[1]Energía!Q247","v":0},null,{"$f":"+[1]Energía!S247","v":0},{"$f":"+[1]Energía!T247","v":0},{"$f":"+[1]Energía!U247","v":0},{"$f":"+[1]Energía!V247","v":0},{"$f":"+[1]Energía!W247","v":0},null,{"$f":"+[1]Energía!Y247","v":0},{"$f":"+[1]Energía!Z247","v":0},{"$f":"+[1]Energía!AA247","v":0},{"$f":"+[1]Energía!AB247","v":0},{"$f":"+[1]Energía!AC247","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Ep\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Ep\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Ep\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Ep\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Ep\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Ep\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH247:AK247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Efp\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Efp\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Efp\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Efp\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Efp\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Efp\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP247:AS247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AF247*Balance!D$45,IF($D247=\"MT\",AF247*Balance!D$46,AF247*Balance!D$47))","v":0},{"$f":"IF($D247=\"BT\",AG247*Balance!E$45,IF($D247=\"MT\",AG247*Balance!E$46,AG247*Balance!E$47))","v":0},{"$f":"IF($D247=\"BT\",AH247*Balance!F$45,IF($D247=\"MT\",AH247*Balance!F$46,AH247*Balance!F$47))","v":0},{"$f":"IF($D247=\"BT\",AI247*Balance!G$45,IF($D247=\"MT\",AI247*Balance!G$46,AI247*Balance!G$47))","v":0},{"$f":"IF($D247=\"BT\",AJ247*Balance!H$45,IF($D247=\"MT\",AJ247*Balance!H$46,AJ247*Balance!H$47))","v":0},{"$f":"IF($D247=\"BT\",AK247*Balance!I$45,IF($D247=\"MT\",AK247*Balance!I$46,AK247*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX247:BA247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AN247*Balance!D$49,IF($D247=\"MT\",AN247*Balance!D$50,AN247*Balance!D$51))","v":0},{"$f":"IF($D247=\"BT\",AO247*Balance!E$49,IF($D247=\"MT\",AO247*Balance!E$50,AO247*Balance!E$51))","v":0},{"$f":"IF($D247=\"BT\",AP247*Balance!F$49,IF($D247=\"MT\",AP247*Balance!F$50,AP247*Balance!F$51))","v":0},{"$f":"IF($D247=\"BT\",AQ247*Balance!G$49,IF($D247=\"MT\",AQ247*Balance!G$50,AQ247*Balance!G$51))","v":0},{"$f":"IF($D247=\"BT\",AR247*Balance!H$49,IF($D247=\"MT\",AR247*Balance!H$50,AR247*Balance!H$51))","v":0},{"$f":"IF($D247=\"BT\",AS247*Balance!I$49,IF($D247=\"MT\",AS247*Balance!I$50,AS247*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF247:BI247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!E330","v":"Et"},{"$f":"+PremisaCosto!B330","v":"BT"},null,{"$f":"+[1]Energía!F248","v":0},{"$f":"+[1]Energía!G248","v":0},{"$f":"+[1]Energía!H248","v":0},{"$f":"+[1]Energía!I248","v":0},{"$f":"+[1]Energía!J248","v":0},{"$f":"+[1]Energía!K248","v":0},null,{"$f":"+[1]Energía!M248","v":0},{"$f":"+[1]Energía!N248","v":0},{"$f":"+[1]Energía!O248","v":0},{"$f":"+[1]Energía!P248","v":0},{"$f":"+[1]Energía!Q248","v":0},null,{"$f":"+[1]Energía!S248","v":0},{"$f":"+[1]Energía!T248","v":0},{"$f":"+[1]Energía!U248","v":0},{"$f":"+[1]Energía!V248","v":0},{"$f":"+[1]Energía!W248","v":0},null,{"$f":"+[1]Energía!Y248","v":0},{"$f":"+[1]Energía!Z248","v":0},{"$f":"+[1]Energía!AA248","v":0},{"$f":"+[1]Energía!AB248","v":0},{"$f":"+[1]Energía!AC248","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Ep\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Ep\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Ep\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Ep\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Ep\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Ep\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH248:AK248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Efp\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Efp\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Efp\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Efp\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Efp\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Efp\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP248:AS248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AF248*Balance!D$45,IF($D248=\"MT\",AF248*Balance!D$46,AF248*Balance!D$47))","v":0},{"$f":"IF($D248=\"BT\",AG248*Balance!E$45,IF($D248=\"MT\",AG248*Balance!E$46,AG248*Balance!E$47))","v":0},{"$f":"IF($D248=\"BT\",AH248*Balance!F$45,IF($D248=\"MT\",AH248*Balance!F$46,AH248*Balance!F$47))","v":0},{"$f":"IF($D248=\"BT\",AI248*Balance!G$45,IF($D248=\"MT\",AI248*Balance!G$46,AI248*Balance!G$47))","v":0},{"$f":"IF($D248=\"BT\",AJ248*Balance!H$45,IF($D248=\"MT\",AJ248*Balance!H$46,AJ248*Balance!H$47))","v":0},{"$f":"IF($D248=\"BT\",AK248*Balance!I$45,IF($D248=\"MT\",AK248*Balance!I$46,AK248*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX248:BA248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AN248*Balance!D$49,IF($D248=\"MT\",AN248*Balance!D$50,AN248*Balance!D$51))","v":0},{"$f":"IF($D248=\"BT\",AO248*Balance!E$49,IF($D248=\"MT\",AO248*Balance!E$50,AO248*Balance!E$51))","v":0},{"$f":"IF($D248=\"BT\",AP248*Balance!F$49,IF($D248=\"MT\",AP248*Balance!F$50,AP248*Balance!F$51))","v":0},{"$f":"IF($D248=\"BT\",AQ248*Balance!G$49,IF($D248=\"MT\",AQ248*Balance!G$50,AQ248*Balance!G$51))","v":0},{"$f":"IF($D248=\"BT\",AR248*Balance!H$49,IF($D248=\"MT\",AR248*Balance!H$50,AR248*Balance!H$51))","v":0},{"$f":"IF($D248=\"BT\",AS248*Balance!I$49,IF($D248=\"MT\",AS248*Balance!I$50,AS248*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF248:BI248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!E331","v":"Et"},{"$f":"+PremisaCosto!B331","v":"BT"},null,{"$f":"+[1]Energía!F249","v":0},{"$f":"+[1]Energía!G249","v":0},{"$f":"+[1]Energía!H249","v":0},{"$f":"+[1]Energía!I249","v":0},{"$f":"+[1]Energía!J249","v":0},{"$f":"+[1]Energía!K249","v":0},null,{"$f":"+[1]Energía!M249","v":0},{"$f":"+[1]Energía!N249","v":0},{"$f":"+[1]Energía!O249","v":0},{"$f":"+[1]Energía!P249","v":0},{"$f":"+[1]Energía!Q249","v":0},null,{"$f":"+[1]Energía!S249","v":0},{"$f":"+[1]Energía!T249","v":0},{"$f":"+[1]Energía!U249","v":0},{"$f":"+[1]Energía!V249","v":0},{"$f":"+[1]Energía!W249","v":0},null,{"$f":"+[1]Energía!Y249","v":0},{"$f":"+[1]Energía!Z249","v":0},{"$f":"+[1]Energía!AA249","v":0},{"$f":"+[1]Energía!AB249","v":0},{"$f":"+[1]Energía!AC249","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Ep\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Ep\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Ep\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Ep\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Ep\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Ep\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH249:AK249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Efp\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Efp\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Efp\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Efp\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Efp\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Efp\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP249:AS249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AF249*Balance!D$45,IF($D249=\"MT\",AF249*Balance!D$46,AF249*Balance!D$47))","v":0},{"$f":"IF($D249=\"BT\",AG249*Balance!E$45,IF($D249=\"MT\",AG249*Balance!E$46,AG249*Balance!E$47))","v":0},{"$f":"IF($D249=\"BT\",AH249*Balance!F$45,IF($D249=\"MT\",AH249*Balance!F$46,AH249*Balance!F$47))","v":0},{"$f":"IF($D249=\"BT\",AI249*Balance!G$45,IF($D249=\"MT\",AI249*Balance!G$46,AI249*Balance!G$47))","v":0},{"$f":"IF($D249=\"BT\",AJ249*Balance!H$45,IF($D249=\"MT\",AJ249*Balance!H$46,AJ249*Balance!H$47))","v":0},{"$f":"IF($D249=\"BT\",AK249*Balance!I$45,IF($D249=\"MT\",AK249*Balance!I$46,AK249*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX249:BA249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AN249*Balance!D$49,IF($D249=\"MT\",AN249*Balance!D$50,AN249*Balance!D$51))","v":0},{"$f":"IF($D249=\"BT\",AO249*Balance!E$49,IF($D249=\"MT\",AO249*Balance!E$50,AO249*Balance!E$51))","v":0},{"$f":"IF($D249=\"BT\",AP249*Balance!F$49,IF($D249=\"MT\",AP249*Balance!F$50,AP249*Balance!F$51))","v":0},{"$f":"IF($D249=\"BT\",AQ249*Balance!G$49,IF($D249=\"MT\",AQ249*Balance!G$50,AQ249*Balance!G$51))","v":0},{"$f":"IF($D249=\"BT\",AR249*Balance!H$49,IF($D249=\"MT\",AR249*Balance!H$50,AR249*Balance!H$51))","v":0},{"$f":"IF($D249=\"BT\",AS249*Balance!I$49,IF($D249=\"MT\",AS249*Balance!I$50,AS249*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF249:BI249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!E332","v":"Et"},{"$f":"+PremisaCosto!B332","v":"BT"},null,{"$f":"+[1]Energía!F250","v":0},{"$f":"+[1]Energía!G250","v":0},{"$f":"+[1]Energía!H250","v":0},{"$f":"+[1]Energía!I250","v":0},{"$f":"+[1]Energía!J250","v":0},{"$f":"+[1]Energía!K250","v":0},null,{"$f":"+[1]Energía!M250","v":0},{"$f":"+[1]Energía!N250","v":0},{"$f":"+[1]Energía!O250","v":0},{"$f":"+[1]Energía!P250","v":0},{"$f":"+[1]Energía!Q250","v":0},null,{"$f":"+[1]Energía!S250","v":0},{"$f":"+[1]Energía!T250","v":0},{"$f":"+[1]Energía!U250","v":0},{"$f":"+[1]Energía!V250","v":0},{"$f":"+[1]Energía!W250","v":0},null,{"$f":"+[1]Energía!Y250","v":0},{"$f":"+[1]Energía!Z250","v":0},{"$f":"+[1]Energía!AA250","v":0},{"$f":"+[1]Energía!AB250","v":0},{"$f":"+[1]Energía!AC250","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Ep\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Ep\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Ep\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Ep\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Ep\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Ep\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH250:AK250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Efp\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Efp\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Efp\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Efp\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Efp\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Efp\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP250:AS250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AF250*Balance!D$45,IF($D250=\"MT\",AF250*Balance!D$46,AF250*Balance!D$47))","v":0},{"$f":"IF($D250=\"BT\",AG250*Balance!E$45,IF($D250=\"MT\",AG250*Balance!E$46,AG250*Balance!E$47))","v":0},{"$f":"IF($D250=\"BT\",AH250*Balance!F$45,IF($D250=\"MT\",AH250*Balance!F$46,AH250*Balance!F$47))","v":0},{"$f":"IF($D250=\"BT\",AI250*Balance!G$45,IF($D250=\"MT\",AI250*Balance!G$46,AI250*Balance!G$47))","v":0},{"$f":"IF($D250=\"BT\",AJ250*Balance!H$45,IF($D250=\"MT\",AJ250*Balance!H$46,AJ250*Balance!H$47))","v":0},{"$f":"IF($D250=\"BT\",AK250*Balance!I$45,IF($D250=\"MT\",AK250*Balance!I$46,AK250*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX250:BA250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AN250*Balance!D$49,IF($D250=\"MT\",AN250*Balance!D$50,AN250*Balance!D$51))","v":0},{"$f":"IF($D250=\"BT\",AO250*Balance!E$49,IF($D250=\"MT\",AO250*Balance!E$50,AO250*Balance!E$51))","v":0},{"$f":"IF($D250=\"BT\",AP250*Balance!F$49,IF($D250=\"MT\",AP250*Balance!F$50,AP250*Balance!F$51))","v":0},{"$f":"IF($D250=\"BT\",AQ250*Balance!G$49,IF($D250=\"MT\",AQ250*Balance!G$50,AQ250*Balance!G$51))","v":0},{"$f":"IF($D250=\"BT\",AR250*Balance!H$49,IF($D250=\"MT\",AR250*Balance!H$50,AR250*Balance!H$51))","v":0},{"$f":"IF($D250=\"BT\",AS250*Balance!I$49,IF($D250=\"MT\",AS250*Balance!I$50,AS250*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF250:BI250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!E333","v":"Et"},{"$f":"+PremisaCosto!B333","v":"BT"},null,{"$f":"+[1]Energía!F251","v":0},{"$f":"+[1]Energía!G251","v":0},{"$f":"+[1]Energía!H251","v":0},{"$f":"+[1]Energía!I251","v":0},{"$f":"+[1]Energía!J251","v":0},{"$f":"+[1]Energía!K251","v":0},null,{"$f":"+[1]Energía!M251","v":0},{"$f":"+[1]Energía!N251","v":0},{"$f":"+[1]Energía!O251","v":0},{"$f":"+[1]Energía!P251","v":0},{"$f":"+[1]Energía!Q251","v":0},null,{"$f":"+[1]Energía!S251","v":0},{"$f":"+[1]Energía!T251","v":0},{"$f":"+[1]Energía!U251","v":0},{"$f":"+[1]Energía!V251","v":0},{"$f":"+[1]Energía!W251","v":0},null,{"$f":"+[1]Energía!Y251","v":0},{"$f":"+[1]Energía!Z251","v":0},{"$f":"+[1]Energía!AA251","v":0},{"$f":"+[1]Energía!AB251","v":0},{"$f":"+[1]Energía!AC251","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Ep\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Ep\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Ep\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Ep\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Ep\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Ep\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH251:AK251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Efp\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Efp\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Efp\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Efp\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Efp\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Efp\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP251:AS251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AF251*Balance!D$45,IF($D251=\"MT\",AF251*Balance!D$46,AF251*Balance!D$47))","v":0},{"$f":"IF($D251=\"BT\",AG251*Balance!E$45,IF($D251=\"MT\",AG251*Balance!E$46,AG251*Balance!E$47))","v":0},{"$f":"IF($D251=\"BT\",AH251*Balance!F$45,IF($D251=\"MT\",AH251*Balance!F$46,AH251*Balance!F$47))","v":0},{"$f":"IF($D251=\"BT\",AI251*Balance!G$45,IF($D251=\"MT\",AI251*Balance!G$46,AI251*Balance!G$47))","v":0},{"$f":"IF($D251=\"BT\",AJ251*Balance!H$45,IF($D251=\"MT\",AJ251*Balance!H$46,AJ251*Balance!H$47))","v":0},{"$f":"IF($D251=\"BT\",AK251*Balance!I$45,IF($D251=\"MT\",AK251*Balance!I$46,AK251*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX251:BA251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AN251*Balance!D$49,IF($D251=\"MT\",AN251*Balance!D$50,AN251*Balance!D$51))","v":0},{"$f":"IF($D251=\"BT\",AO251*Balance!E$49,IF($D251=\"MT\",AO251*Balance!E$50,AO251*Balance!E$51))","v":0},{"$f":"IF($D251=\"BT\",AP251*Balance!F$49,IF($D251=\"MT\",AP251*Balance!F$50,AP251*Balance!F$51))","v":0},{"$f":"IF($D251=\"BT\",AQ251*Balance!G$49,IF($D251=\"MT\",AQ251*Balance!G$50,AQ251*Balance!G$51))","v":0},{"$f":"IF($D251=\"BT\",AR251*Balance!H$49,IF($D251=\"MT\",AR251*Balance!H$50,AR251*Balance!H$51))","v":0},{"$f":"IF($D251=\"BT\",AS251*Balance!I$49,IF($D251=\"MT\",AS251*Balance!I$50,AS251*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF251:BI251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!E334","v":"Et"},{"$f":"+PremisaCosto!B334","v":"BT"},null,{"$f":"+[1]Energía!F252","v":0},{"$f":"+[1]Energía!G252","v":0},{"$f":"+[1]Energía!H252","v":0},{"$f":"+[1]Energía!I252","v":0},{"$f":"+[1]Energía!J252","v":0},{"$f":"+[1]Energía!K252","v":0},null,{"$f":"+[1]Energía!M252","v":0},{"$f":"+[1]Energía!N252","v":0},{"$f":"+[1]Energía!O252","v":0},{"$f":"+[1]Energía!P252","v":0},{"$f":"+[1]Energía!Q252","v":0},null,{"$f":"+[1]Energía!S252","v":0},{"$f":"+[1]Energía!T252","v":0},{"$f":"+[1]Energía!U252","v":0},{"$f":"+[1]Energía!V252","v":0},{"$f":"+[1]Energía!W252","v":0},null,{"$f":"+[1]Energía!Y252","v":0},{"$f":"+[1]Energía!Z252","v":0},{"$f":"+[1]Energía!AA252","v":0},{"$f":"+[1]Energía!AB252","v":0},{"$f":"+[1]Energía!AC252","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Ep\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Ep\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Ep\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Ep\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Ep\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Ep\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH252:AK252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Efp\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Efp\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Efp\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Efp\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Efp\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Efp\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP252:AS252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AF252*Balance!D$45,IF($D252=\"MT\",AF252*Balance!D$46,AF252*Balance!D$47))","v":0},{"$f":"IF($D252=\"BT\",AG252*Balance!E$45,IF($D252=\"MT\",AG252*Balance!E$46,AG252*Balance!E$47))","v":0},{"$f":"IF($D252=\"BT\",AH252*Balance!F$45,IF($D252=\"MT\",AH252*Balance!F$46,AH252*Balance!F$47))","v":0},{"$f":"IF($D252=\"BT\",AI252*Balance!G$45,IF($D252=\"MT\",AI252*Balance!G$46,AI252*Balance!G$47))","v":0},{"$f":"IF($D252=\"BT\",AJ252*Balance!H$45,IF($D252=\"MT\",AJ252*Balance!H$46,AJ252*Balance!H$47))","v":0},{"$f":"IF($D252=\"BT\",AK252*Balance!I$45,IF($D252=\"MT\",AK252*Balance!I$46,AK252*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX252:BA252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AN252*Balance!D$49,IF($D252=\"MT\",AN252*Balance!D$50,AN252*Balance!D$51))","v":0},{"$f":"IF($D252=\"BT\",AO252*Balance!E$49,IF($D252=\"MT\",AO252*Balance!E$50,AO252*Balance!E$51))","v":0},{"$f":"IF($D252=\"BT\",AP252*Balance!F$49,IF($D252=\"MT\",AP252*Balance!F$50,AP252*Balance!F$51))","v":0},{"$f":"IF($D252=\"BT\",AQ252*Balance!G$49,IF($D252=\"MT\",AQ252*Balance!G$50,AQ252*Balance!G$51))","v":0},{"$f":"IF($D252=\"BT\",AR252*Balance!H$49,IF($D252=\"MT\",AR252*Balance!H$50,AR252*Balance!H$51))","v":0},{"$f":"IF($D252=\"BT\",AS252*Balance!I$49,IF($D252=\"MT\",AS252*Balance!I$50,AS252*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF252:BI252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!E335","v":"Et"},{"$f":"+PremisaCosto!B335","v":"BT"},null,{"$f":"+[1]Energía!F253","v":0},{"$f":"+[1]Energía!G253","v":0},{"$f":"+[1]Energía!H253","v":0},{"$f":"+[1]Energía!I253","v":0},{"$f":"+[1]Energía!J253","v":0},{"$f":"+[1]Energía!K253","v":0},null,{"$f":"+[1]Energía!M253","v":0},{"$f":"+[1]Energía!N253","v":0},{"$f":"+[1]Energía!O253","v":0},{"$f":"+[1]Energía!P253","v":0},{"$f":"+[1]Energía!Q253","v":0},null,{"$f":"+[1]Energía!S253","v":0},{"$f":"+[1]Energía!T253","v":0},{"$f":"+[1]Energía!U253","v":0},{"$f":"+[1]Energía!V253","v":0},{"$f":"+[1]Energía!W253","v":0},null,{"$f":"+[1]Energía!Y253","v":0},{"$f":"+[1]Energía!Z253","v":0},{"$f":"+[1]Energía!AA253","v":0},{"$f":"+[1]Energía!AB253","v":0},{"$f":"+[1]Energía!AC253","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Ep\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Ep\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Ep\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Ep\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Ep\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Ep\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH253:AK253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Efp\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Efp\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Efp\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Efp\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Efp\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Efp\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP253:AS253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AF253*Balance!D$45,IF($D253=\"MT\",AF253*Balance!D$46,AF253*Balance!D$47))","v":0},{"$f":"IF($D253=\"BT\",AG253*Balance!E$45,IF($D253=\"MT\",AG253*Balance!E$46,AG253*Balance!E$47))","v":0},{"$f":"IF($D253=\"BT\",AH253*Balance!F$45,IF($D253=\"MT\",AH253*Balance!F$46,AH253*Balance!F$47))","v":0},{"$f":"IF($D253=\"BT\",AI253*Balance!G$45,IF($D253=\"MT\",AI253*Balance!G$46,AI253*Balance!G$47))","v":0},{"$f":"IF($D253=\"BT\",AJ253*Balance!H$45,IF($D253=\"MT\",AJ253*Balance!H$46,AJ253*Balance!H$47))","v":0},{"$f":"IF($D253=\"BT\",AK253*Balance!I$45,IF($D253=\"MT\",AK253*Balance!I$46,AK253*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX253:BA253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AN253*Balance!D$49,IF($D253=\"MT\",AN253*Balance!D$50,AN253*Balance!D$51))","v":0},{"$f":"IF($D253=\"BT\",AO253*Balance!E$49,IF($D253=\"MT\",AO253*Balance!E$50,AO253*Balance!E$51))","v":0},{"$f":"IF($D253=\"BT\",AP253*Balance!F$49,IF($D253=\"MT\",AP253*Balance!F$50,AP253*Balance!F$51))","v":0},{"$f":"IF($D253=\"BT\",AQ253*Balance!G$49,IF($D253=\"MT\",AQ253*Balance!G$50,AQ253*Balance!G$51))","v":0},{"$f":"IF($D253=\"BT\",AR253*Balance!H$49,IF($D253=\"MT\",AR253*Balance!H$50,AR253*Balance!H$51))","v":0},{"$f":"IF($D253=\"BT\",AS253*Balance!I$49,IF($D253=\"MT\",AS253*Balance!I$50,AS253*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF253:BI253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!E336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,{"$f":"+[1]Energía!F254","v":0},{"$f":"+[1]Energía!G254","v":0},{"$f":"+[1]Energía!H254","v":0},{"$f":"+[1]Energía!I254","v":0},{"$f":"+[1]Energía!J254","v":0},{"$f":"+[1]Energía!K254","v":0},null,{"$f":"+[1]Energía!M254","v":0},{"$f":"+[1]Energía!N254","v":0},{"$f":"+[1]Energía!O254","v":0},{"$f":"+[1]Energía!P254","v":0},{"$f":"+[1]Energía!Q254","v":0},null,{"$f":"+[1]Energía!S254","v":0},{"$f":"+[1]Energía!T254","v":0},{"$f":"+[1]Energía!U254","v":0},{"$f":"+[1]Energía!V254","v":0},{"$f":"+[1]Energía!W254","v":0},null,{"$f":"+[1]Energía!Y254","v":0},{"$f":"+[1]Energía!Z254","v":0},{"$f":"+[1]Energía!AA254","v":0},{"$f":"+[1]Energía!AB254","v":0},{"$f":"+[1]Energía!AC254","v":0},{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Ep\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Ep\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Ep\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Ep\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Ep\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Ep\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH254:AK254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Efp\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Efp\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Efp\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Efp\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Efp\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Efp\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP254:AS254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX254:BA254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF254:BI254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!E337","v":"Et"},{"$f":"+PremisaCosto!B337","v":"BT"},null,{"$f":"+[1]Energía!F255","v":0},{"$f":"+[1]Energía!G255","v":0},{"$f":"+[1]Energía!H255","v":0},{"$f":"+[1]Energía!I255","v":0},{"$f":"+[1]Energía!J255","v":0},{"$f":"+[1]Energía!K255","v":0},null,{"$f":"+[1]Energía!M255","v":0},{"$f":"+[1]Energía!N255","v":0},{"$f":"+[1]Energía!O255","v":0},{"$f":"+[1]Energía!P255","v":0},{"$f":"+[1]Energía!Q255","v":0},null,{"$f":"+[1]Energía!S255","v":0},{"$f":"+[1]Energía!T255","v":0},{"$f":"+[1]Energía!U255","v":0},{"$f":"+[1]Energía!V255","v":0},{"$f":"+[1]Energía!W255","v":0},null,{"$f":"+[1]Energía!Y255","v":0},{"$f":"+[1]Energía!Z255","v":0},{"$f":"+[1]Energía!AA255","v":0},{"$f":"+[1]Energía!AB255","v":0},{"$f":"+[1]Energía!AC255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Ep\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Ep\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Ep\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Ep\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Ep\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Ep\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH255:AK255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Efp\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Efp\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Efp\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Efp\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Efp\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Efp\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP255:AS255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AF255*Balance!D$45,IF($D255=\"MT\",AF255*Balance!D$46,AF255*Balance!D$47))","v":0},{"$f":"IF($D255=\"BT\",AG255*Balance!E$45,IF($D255=\"MT\",AG255*Balance!E$46,AG255*Balance!E$47))","v":0},{"$f":"IF($D255=\"BT\",AH255*Balance!F$45,IF($D255=\"MT\",AH255*Balance!F$46,AH255*Balance!F$47))","v":0},{"$f":"IF($D255=\"BT\",AI255*Balance!G$45,IF($D255=\"MT\",AI255*Balance!G$46,AI255*Balance!G$47))","v":0},{"$f":"IF($D255=\"BT\",AJ255*Balance!H$45,IF($D255=\"MT\",AJ255*Balance!H$46,AJ255*Balance!H$47))","v":0},{"$f":"IF($D255=\"BT\",AK255*Balance!I$45,IF($D255=\"MT\",AK255*Balance!I$46,AK255*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX255:BA255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AN255*Balance!D$49,IF($D255=\"MT\",AN255*Balance!D$50,AN255*Balance!D$51))","v":0},{"$f":"IF($D255=\"BT\",AO255*Balance!E$49,IF($D255=\"MT\",AO255*Balance!E$50,AO255*Balance!E$51))","v":0},{"$f":"IF($D255=\"BT\",AP255*Balance!F$49,IF($D255=\"MT\",AP255*Balance!F$50,AP255*Balance!F$51))","v":0},{"$f":"IF($D255=\"BT\",AQ255*Balance!G$49,IF($D255=\"MT\",AQ255*Balance!G$50,AQ255*Balance!G$51))","v":0},{"$f":"IF($D255=\"BT\",AR255*Balance!H$49,IF($D255=\"MT\",AR255*Balance!H$50,AR255*Balance!H$51))","v":0},{"$f":"IF($D255=\"BT\",AS255*Balance!I$49,IF($D255=\"MT\",AS255*Balance!I$50,AS255*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF255:BI255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!E338","v":"Et"},{"$f":"+PremisaCosto!B338","v":"BT"},null,{"$f":"+[1]Energía!F256","v":0},{"$f":"+[1]Energía!G256","v":0},{"$f":"+[1]Energía!H256","v":0},{"$f":"+[1]Energía!I256","v":0},{"$f":"+[1]Energía!J256","v":0},{"$f":"+[1]Energía!K256","v":0},null,{"$f":"+[1]Energía!M256","v":0},{"$f":"+[1]Energía!N256","v":0},{"$f":"+[1]Energía!O256","v":0},{"$f":"+[1]Energía!P256","v":0},{"$f":"+[1]Energía!Q256","v":0},null,{"$f":"+[1]Energía!S256","v":0},{"$f":"+[1]Energía!T256","v":0},{"$f":"+[1]Energía!U256","v":0},{"$f":"+[1]Energía!V256","v":0},{"$f":"+[1]Energía!W256","v":0},null,{"$f":"+[1]Energía!Y256","v":0},{"$f":"+[1]Energía!Z256","v":0},{"$f":"+[1]Energía!AA256","v":0},{"$f":"+[1]Energía!AB256","v":0},{"$f":"+[1]Energía!AC256","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Ep\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Ep\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Ep\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Ep\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Ep\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Ep\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH256:AK256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Efp\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Efp\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Efp\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Efp\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Efp\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Efp\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP256:AS256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AF256*Balance!D$45,IF($D256=\"MT\",AF256*Balance!D$46,AF256*Balance!D$47))","v":0},{"$f":"IF($D256=\"BT\",AG256*Balance!E$45,IF($D256=\"MT\",AG256*Balance!E$46,AG256*Balance!E$47))","v":0},{"$f":"IF($D256=\"BT\",AH256*Balance!F$45,IF($D256=\"MT\",AH256*Balance!F$46,AH256*Balance!F$47))","v":0},{"$f":"IF($D256=\"BT\",AI256*Balance!G$45,IF($D256=\"MT\",AI256*Balance!G$46,AI256*Balance!G$47))","v":0},{"$f":"IF($D256=\"BT\",AJ256*Balance!H$45,IF($D256=\"MT\",AJ256*Balance!H$46,AJ256*Balance!H$47))","v":0},{"$f":"IF($D256=\"BT\",AK256*Balance!I$45,IF($D256=\"MT\",AK256*Balance!I$46,AK256*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX256:BA256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AN256*Balance!D$49,IF($D256=\"MT\",AN256*Balance!D$50,AN256*Balance!D$51))","v":0},{"$f":"IF($D256=\"BT\",AO256*Balance!E$49,IF($D256=\"MT\",AO256*Balance!E$50,AO256*Balance!E$51))","v":0},{"$f":"IF($D256=\"BT\",AP256*Balance!F$49,IF($D256=\"MT\",AP256*Balance!F$50,AP256*Balance!F$51))","v":0},{"$f":"IF($D256=\"BT\",AQ256*Balance!G$49,IF($D256=\"MT\",AQ256*Balance!G$50,AQ256*Balance!G$51))","v":0},{"$f":"IF($D256=\"BT\",AR256*Balance!H$49,IF($D256=\"MT\",AR256*Balance!H$50,AR256*Balance!H$51))","v":0},{"$f":"IF($D256=\"BT\",AS256*Balance!I$49,IF($D256=\"MT\",AS256*Balance!I$50,AS256*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF256:BI256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!E339","v":"Et"},{"$f":"+PremisaCosto!B339","v":"BT"},null,{"$f":"+[1]Energía!F257","v":0},{"$f":"+[1]Energía!G257","v":0},{"$f":"+[1]Energía!H257","v":0},{"$f":"+[1]Energía!I257","v":0},{"$f":"+[1]Energía!J257","v":0},{"$f":"+[1]Energía!K257","v":0},null,{"$f":"+[1]Energía!M257","v":0},{"$f":"+[1]Energía!N257","v":0},{"$f":"+[1]Energía!O257","v":0},{"$f":"+[1]Energía!P257","v":0},{"$f":"+[1]Energía!Q257","v":0},null,{"$f":"+[1]Energía!S257","v":0},{"$f":"+[1]Energía!T257","v":0},{"$f":"+[1]Energía!U257","v":0},{"$f":"+[1]Energía!V257","v":0},{"$f":"+[1]Energía!W257","v":0},null,{"$f":"+[1]Energía!Y257","v":0},{"$f":"+[1]Energía!Z257","v":0},{"$f":"+[1]Energía!AA257","v":0},{"$f":"+[1]Energía!AB257","v":0},{"$f":"+[1]Energía!AC257","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Ep\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Ep\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Ep\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Ep\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Ep\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Ep\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH257:AK257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Efp\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Efp\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Efp\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Efp\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Efp\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Efp\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP257:AS257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AF257*Balance!D$45,IF($D257=\"MT\",AF257*Balance!D$46,AF257*Balance!D$47))","v":0},{"$f":"IF($D257=\"BT\",AG257*Balance!E$45,IF($D257=\"MT\",AG257*Balance!E$46,AG257*Balance!E$47))","v":0},{"$f":"IF($D257=\"BT\",AH257*Balance!F$45,IF($D257=\"MT\",AH257*Balance!F$46,AH257*Balance!F$47))","v":0},{"$f":"IF($D257=\"BT\",AI257*Balance!G$45,IF($D257=\"MT\",AI257*Balance!G$46,AI257*Balance!G$47))","v":0},{"$f":"IF($D257=\"BT\",AJ257*Balance!H$45,IF($D257=\"MT\",AJ257*Balance!H$46,AJ257*Balance!H$47))","v":0},{"$f":"IF($D257=\"BT\",AK257*Balance!I$45,IF($D257=\"MT\",AK257*Balance!I$46,AK257*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX257:BA257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AN257*Balance!D$49,IF($D257=\"MT\",AN257*Balance!D$50,AN257*Balance!D$51))","v":0},{"$f":"IF($D257=\"BT\",AO257*Balance!E$49,IF($D257=\"MT\",AO257*Balance!E$50,AO257*Balance!E$51))","v":0},{"$f":"IF($D257=\"BT\",AP257*Balance!F$49,IF($D257=\"MT\",AP257*Balance!F$50,AP257*Balance!F$51))","v":0},{"$f":"IF($D257=\"BT\",AQ257*Balance!G$49,IF($D257=\"MT\",AQ257*Balance!G$50,AQ257*Balance!G$51))","v":0},{"$f":"IF($D257=\"BT\",AR257*Balance!H$49,IF($D257=\"MT\",AR257*Balance!H$50,AR257*Balance!H$51))","v":0},{"$f":"IF($D257=\"BT\",AS257*Balance!I$49,IF($D257=\"MT\",AS257*Balance!I$50,AS257*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF257:BI257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!E340","v":"Et"},{"$f":"+PremisaCosto!B340","v":"BT"},null,{"$f":"+[1]Energía!F258","v":0},{"$f":"+[1]Energía!G258","v":0},{"$f":"+[1]Energía!H258","v":0},{"$f":"+[1]Energía!I258","v":0},{"$f":"+[1]Energía!J258","v":0},{"$f":"+[1]Energía!K258","v":0},null,{"$f":"+[1]Energía!M258","v":0},{"$f":"+[1]Energía!N258","v":0},{"$f":"+[1]Energía!O258","v":0},{"$f":"+[1]Energía!P258","v":0},{"$f":"+[1]Energía!Q258","v":0},null,{"$f":"+[1]Energía!S258","v":0},{"$f":"+[1]Energía!T258","v":0},{"$f":"+[1]Energía!U258","v":0},{"$f":"+[1]Energía!V258","v":0},{"$f":"+[1]Energía!W258","v":0},null,{"$f":"+[1]Energía!Y258","v":0},{"$f":"+[1]Energía!Z258","v":0},{"$f":"+[1]Energía!AA258","v":0},{"$f":"+[1]Energía!AB258","v":0},{"$f":"+[1]Energía!AC258","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Ep\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Ep\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Ep\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Ep\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Ep\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Ep\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH258:AK258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Efp\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Efp\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Efp\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Efp\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Efp\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Efp\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP258:AS258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AF258*Balance!D$45,IF($D258=\"MT\",AF258*Balance!D$46,AF258*Balance!D$47))","v":0},{"$f":"IF($D258=\"BT\",AG258*Balance!E$45,IF($D258=\"MT\",AG258*Balance!E$46,AG258*Balance!E$47))","v":0},{"$f":"IF($D258=\"BT\",AH258*Balance!F$45,IF($D258=\"MT\",AH258*Balance!F$46,AH258*Balance!F$47))","v":0},{"$f":"IF($D258=\"BT\",AI258*Balance!G$45,IF($D258=\"MT\",AI258*Balance!G$46,AI258*Balance!G$47))","v":0},{"$f":"IF($D258=\"BT\",AJ258*Balance!H$45,IF($D258=\"MT\",AJ258*Balance!H$46,AJ258*Balance!H$47))","v":0},{"$f":"IF($D258=\"BT\",AK258*Balance!I$45,IF($D258=\"MT\",AK258*Balance!I$46,AK258*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX258:BA258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AN258*Balance!D$49,IF($D258=\"MT\",AN258*Balance!D$50,AN258*Balance!D$51))","v":0},{"$f":"IF($D258=\"BT\",AO258*Balance!E$49,IF($D258=\"MT\",AO258*Balance!E$50,AO258*Balance!E$51))","v":0},{"$f":"IF($D258=\"BT\",AP258*Balance!F$49,IF($D258=\"MT\",AP258*Balance!F$50,AP258*Balance!F$51))","v":0},{"$f":"IF($D258=\"BT\",AQ258*Balance!G$49,IF($D258=\"MT\",AQ258*Balance!G$50,AQ258*Balance!G$51))","v":0},{"$f":"IF($D258=\"BT\",AR258*Balance!H$49,IF($D258=\"MT\",AR258*Balance!H$50,AR258*Balance!H$51))","v":0},{"$f":"IF($D258=\"BT\",AS258*Balance!I$49,IF($D258=\"MT\",AS258*Balance!I$50,AS258*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF258:BI258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!E341","v":"Et"},{"$f":"+PremisaCosto!B341","v":"BT"},null,{"$f":"+[1]Energía!F259","v":0},{"$f":"+[1]Energía!G259","v":0},{"$f":"+[1]Energía!H259","v":0},{"$f":"+[1]Energía!I259","v":0},{"$f":"+[1]Energía!J259","v":0},{"$f":"+[1]Energía!K259","v":0},null,{"$f":"+[1]Energía!M259","v":0},{"$f":"+[1]Energía!N259","v":0},{"$f":"+[1]Energía!O259","v":0},{"$f":"+[1]Energía!P259","v":0},{"$f":"+[1]Energía!Q259","v":0},null,{"$f":"+[1]Energía!S259","v":0},{"$f":"+[1]Energía!T259","v":0},{"$f":"+[1]Energía!U259","v":0},{"$f":"+[1]Energía!V259","v":0},{"$f":"+[1]Energía!W259","v":0},null,{"$f":"+[1]Energía!Y259","v":0},{"$f":"+[1]Energía!Z259","v":0},{"$f":"+[1]Energía!AA259","v":0},{"$f":"+[1]Energía!AB259","v":0},{"$f":"+[1]Energía!AC259","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Ep\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Ep\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Ep\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Ep\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Ep\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Ep\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH259:AK259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Efp\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Efp\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Efp\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Efp\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Efp\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Efp\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP259:AS259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AF259*Balance!D$45,IF($D259=\"MT\",AF259*Balance!D$46,AF259*Balance!D$47))","v":0},{"$f":"IF($D259=\"BT\",AG259*Balance!E$45,IF($D259=\"MT\",AG259*Balance!E$46,AG259*Balance!E$47))","v":0},{"$f":"IF($D259=\"BT\",AH259*Balance!F$45,IF($D259=\"MT\",AH259*Balance!F$46,AH259*Balance!F$47))","v":0},{"$f":"IF($D259=\"BT\",AI259*Balance!G$45,IF($D259=\"MT\",AI259*Balance!G$46,AI259*Balance!G$47))","v":0},{"$f":"IF($D259=\"BT\",AJ259*Balance!H$45,IF($D259=\"MT\",AJ259*Balance!H$46,AJ259*Balance!H$47))","v":0},{"$f":"IF($D259=\"BT\",AK259*Balance!I$45,IF($D259=\"MT\",AK259*Balance!I$46,AK259*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX259:BA259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AN259*Balance!D$49,IF($D259=\"MT\",AN259*Balance!D$50,AN259*Balance!D$51))","v":0},{"$f":"IF($D259=\"BT\",AO259*Balance!E$49,IF($D259=\"MT\",AO259*Balance!E$50,AO259*Balance!E$51))","v":0},{"$f":"IF($D259=\"BT\",AP259*Balance!F$49,IF($D259=\"MT\",AP259*Balance!F$50,AP259*Balance!F$51))","v":0},{"$f":"IF($D259=\"BT\",AQ259*Balance!G$49,IF($D259=\"MT\",AQ259*Balance!G$50,AQ259*Balance!G$51))","v":0},{"$f":"IF($D259=\"BT\",AR259*Balance!H$49,IF($D259=\"MT\",AR259*Balance!H$50,AR259*Balance!H$51))","v":0},{"$f":"IF($D259=\"BT\",AS259*Balance!I$49,IF($D259=\"MT\",AS259*Balance!I$50,AS259*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF259:BI259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!E342","v":"Et"},{"$f":"+PremisaCosto!B342","v":"BT"},null,{"$f":"+[1]Energía!F260","v":0},{"$f":"+[1]Energía!G260","v":0},{"$f":"+[1]Energía!H260","v":0},{"$f":"+[1]Energía!I260","v":0},{"$f":"+[1]Energía!J260","v":0},{"$f":"+[1]Energía!K260","v":0},null,{"$f":"+[1]Energía!M260","v":0},{"$f":"+[1]Energía!N260","v":0},{"$f":"+[1]Energía!O260","v":0},{"$f":"+[1]Energía!P260","v":0},{"$f":"+[1]Energía!Q260","v":0},null,{"$f":"+[1]Energía!S260","v":0},{"$f":"+[1]Energía!T260","v":0},{"$f":"+[1]Energía!U260","v":0},{"$f":"+[1]Energía!V260","v":0},{"$f":"+[1]Energía!W260","v":0},null,{"$f":"+[1]Energía!Y260","v":0},{"$f":"+[1]Energía!Z260","v":0},{"$f":"+[1]Energía!AA260","v":0},{"$f":"+[1]Energía!AB260","v":0},{"$f":"+[1]Energía!AC260","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Ep\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Ep\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Ep\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Ep\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Ep\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Ep\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH260:AK260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Efp\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Efp\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Efp\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Efp\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Efp\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Efp\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP260:AS260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AF260*Balance!D$45,IF($D260=\"MT\",AF260*Balance!D$46,AF260*Balance!D$47))","v":0},{"$f":"IF($D260=\"BT\",AG260*Balance!E$45,IF($D260=\"MT\",AG260*Balance!E$46,AG260*Balance!E$47))","v":0},{"$f":"IF($D260=\"BT\",AH260*Balance!F$45,IF($D260=\"MT\",AH260*Balance!F$46,AH260*Balance!F$47))","v":0},{"$f":"IF($D260=\"BT\",AI260*Balance!G$45,IF($D260=\"MT\",AI260*Balance!G$46,AI260*Balance!G$47))","v":0},{"$f":"IF($D260=\"BT\",AJ260*Balance!H$45,IF($D260=\"MT\",AJ260*Balance!H$46,AJ260*Balance!H$47))","v":0},{"$f":"IF($D260=\"BT\",AK260*Balance!I$45,IF($D260=\"MT\",AK260*Balance!I$46,AK260*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX260:BA260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AN260*Balance!D$49,IF($D260=\"MT\",AN260*Balance!D$50,AN260*Balance!D$51))","v":0},{"$f":"IF($D260=\"BT\",AO260*Balance!E$49,IF($D260=\"MT\",AO260*Balance!E$50,AO260*Balance!E$51))","v":0},{"$f":"IF($D260=\"BT\",AP260*Balance!F$49,IF($D260=\"MT\",AP260*Balance!F$50,AP260*Balance!F$51))","v":0},{"$f":"IF($D260=\"BT\",AQ260*Balance!G$49,IF($D260=\"MT\",AQ260*Balance!G$50,AQ260*Balance!G$51))","v":0},{"$f":"IF($D260=\"BT\",AR260*Balance!H$49,IF($D260=\"MT\",AR260*Balance!H$50,AR260*Balance!H$51))","v":0},{"$f":"IF($D260=\"BT\",AS260*Balance!I$49,IF($D260=\"MT\",AS260*Balance!I$50,AS260*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF260:BI260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!E343","v":"Et"},{"$f":"+PremisaCosto!B343","v":"BT"},null,{"$f":"+[1]Energía!F261","v":0},{"$f":"+[1]Energía!G261","v":0},{"$f":"+[1]Energía!H261","v":0},{"$f":"+[1]Energía!I261","v":0},{"$f":"+[1]Energía!J261","v":0},{"$f":"+[1]Energía!K261","v":0},null,{"$f":"+[1]Energía!M261","v":0},{"$f":"+[1]Energía!N261","v":0},{"$f":"+[1]Energía!O261","v":0},{"$f":"+[1]Energía!P261","v":0},{"$f":"+[1]Energía!Q261","v":0},null,{"$f":"+[1]Energía!S261","v":0},{"$f":"+[1]Energía!T261","v":0},{"$f":"+[1]Energía!U261","v":0},{"$f":"+[1]Energía!V261","v":0},{"$f":"+[1]Energía!W261","v":0},null,{"$f":"+[1]Energía!Y261","v":0},{"$f":"+[1]Energía!Z261","v":0},{"$f":"+[1]Energía!AA261","v":0},{"$f":"+[1]Energía!AB261","v":0},{"$f":"+[1]Energía!AC261","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Ep\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Ep\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Ep\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Ep\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Ep\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Ep\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH261:AK261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Efp\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Efp\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Efp\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Efp\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Efp\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Efp\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP261:AS261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AF261*Balance!D$45,IF($D261=\"MT\",AF261*Balance!D$46,AF261*Balance!D$47))","v":0},{"$f":"IF($D261=\"BT\",AG261*Balance!E$45,IF($D261=\"MT\",AG261*Balance!E$46,AG261*Balance!E$47))","v":0},{"$f":"IF($D261=\"BT\",AH261*Balance!F$45,IF($D261=\"MT\",AH261*Balance!F$46,AH261*Balance!F$47))","v":0},{"$f":"IF($D261=\"BT\",AI261*Balance!G$45,IF($D261=\"MT\",AI261*Balance!G$46,AI261*Balance!G$47))","v":0},{"$f":"IF($D261=\"BT\",AJ261*Balance!H$45,IF($D261=\"MT\",AJ261*Balance!H$46,AJ261*Balance!H$47))","v":0},{"$f":"IF($D261=\"BT\",AK261*Balance!I$45,IF($D261=\"MT\",AK261*Balance!I$46,AK261*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX261:BA261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AN261*Balance!D$49,IF($D261=\"MT\",AN261*Balance!D$50,AN261*Balance!D$51))","v":0},{"$f":"IF($D261=\"BT\",AO261*Balance!E$49,IF($D261=\"MT\",AO261*Balance!E$50,AO261*Balance!E$51))","v":0},{"$f":"IF($D261=\"BT\",AP261*Balance!F$49,IF($D261=\"MT\",AP261*Balance!F$50,AP261*Balance!F$51))","v":0},{"$f":"IF($D261=\"BT\",AQ261*Balance!G$49,IF($D261=\"MT\",AQ261*Balance!G$50,AQ261*Balance!G$51))","v":0},{"$f":"IF($D261=\"BT\",AR261*Balance!H$49,IF($D261=\"MT\",AR261*Balance!H$50,AR261*Balance!H$51))","v":0},{"$f":"IF($D261=\"BT\",AS261*Balance!I$49,IF($D261=\"MT\",AS261*Balance!I$50,AS261*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF261:BI261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!E344","v":"Et"},{"$f":"+PremisaCosto!B344","v":"BT"},null,{"$f":"+[1]Energía!F262","v":0},{"$f":"+[1]Energía!G262","v":0},{"$f":"+[1]Energía!H262","v":0},{"$f":"+[1]Energía!I262","v":0},{"$f":"+[1]Energía!J262","v":0},{"$f":"+[1]Energía!K262","v":0},null,{"$f":"+[1]Energía!M262","v":0},{"$f":"+[1]Energía!N262","v":0},{"$f":"+[1]Energía!O262","v":0},{"$f":"+[1]Energía!P262","v":0},{"$f":"+[1]Energía!Q262","v":0},null,{"$f":"+[1]Energía!S262","v":0},{"$f":"+[1]Energía!T262","v":0},{"$f":"+[1]Energía!U262","v":0},{"$f":"+[1]Energía!V262","v":0},{"$f":"+[1]Energía!W262","v":0},null,{"$f":"+[1]Energía!Y262","v":0},{"$f":"+[1]Energía!Z262","v":0},{"$f":"+[1]Energía!AA262","v":0},{"$f":"+[1]Energía!AB262","v":0},{"$f":"+[1]Energía!AC262","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Ep\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Ep\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Ep\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Ep\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Ep\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Ep\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH262:AK262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Efp\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Efp\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Efp\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Efp\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Efp\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Efp\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP262:AS262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AF262*Balance!D$45,IF($D262=\"MT\",AF262*Balance!D$46,AF262*Balance!D$47))","v":0},{"$f":"IF($D262=\"BT\",AG262*Balance!E$45,IF($D262=\"MT\",AG262*Balance!E$46,AG262*Balance!E$47))","v":0},{"$f":"IF($D262=\"BT\",AH262*Balance!F$45,IF($D262=\"MT\",AH262*Balance!F$46,AH262*Balance!F$47))","v":0},{"$f":"IF($D262=\"BT\",AI262*Balance!G$45,IF($D262=\"MT\",AI262*Balance!G$46,AI262*Balance!G$47))","v":0},{"$f":"IF($D262=\"BT\",AJ262*Balance!H$45,IF($D262=\"MT\",AJ262*Balance!H$46,AJ262*Balance!H$47))","v":0},{"$f":"IF($D262=\"BT\",AK262*Balance!I$45,IF($D262=\"MT\",AK262*Balance!I$46,AK262*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX262:BA262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AN262*Balance!D$49,IF($D262=\"MT\",AN262*Balance!D$50,AN262*Balance!D$51))","v":0},{"$f":"IF($D262=\"BT\",AO262*Balance!E$49,IF($D262=\"MT\",AO262*Balance!E$50,AO262*Balance!E$51))","v":0},{"$f":"IF($D262=\"BT\",AP262*Balance!F$49,IF($D262=\"MT\",AP262*Balance!F$50,AP262*Balance!F$51))","v":0},{"$f":"IF($D262=\"BT\",AQ262*Balance!G$49,IF($D262=\"MT\",AQ262*Balance!G$50,AQ262*Balance!G$51))","v":0},{"$f":"IF($D262=\"BT\",AR262*Balance!H$49,IF($D262=\"MT\",AR262*Balance!H$50,AR262*Balance!H$51))","v":0},{"$f":"IF($D262=\"BT\",AS262*Balance!I$49,IF($D262=\"MT\",AS262*Balance!I$50,AS262*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF262:BI262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!E345","v":"Et"},{"$f":"+PremisaCosto!B345","v":"BT"},null,{"$f":"+[1]Energía!F263","v":0},{"$f":"+[1]Energía!G263","v":0},{"$f":"+[1]Energía!H263","v":0},{"$f":"+[1]Energía!I263","v":0},{"$f":"+[1]Energía!J263","v":0},{"$f":"+[1]Energía!K263","v":0},null,{"$f":"+[1]Energía!M263","v":0},{"$f":"+[1]Energía!N263","v":0},{"$f":"+[1]Energía!O263","v":0},{"$f":"+[1]Energía!P263","v":0},{"$f":"+[1]Energía!Q263","v":0},null,{"$f":"+[1]Energía!S263","v":0},{"$f":"+[1]Energía!T263","v":0},{"$f":"+[1]Energía!U263","v":0},{"$f":"+[1]Energía!V263","v":0},{"$f":"+[1]Energía!W263","v":0},null,{"$f":"+[1]Energía!Y263","v":0},{"$f":"+[1]Energía!Z263","v":0},{"$f":"+[1]Energía!AA263","v":0},{"$f":"+[1]Energía!AB263","v":0},{"$f":"+[1]Energía!AC263","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Ep\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Ep\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Ep\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Ep\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Ep\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Ep\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH263:AK263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Efp\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Efp\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Efp\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Efp\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Efp\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Efp\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP263:AS263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AF263*Balance!D$45,IF($D263=\"MT\",AF263*Balance!D$46,AF263*Balance!D$47))","v":0},{"$f":"IF($D263=\"BT\",AG263*Balance!E$45,IF($D263=\"MT\",AG263*Balance!E$46,AG263*Balance!E$47))","v":0},{"$f":"IF($D263=\"BT\",AH263*Balance!F$45,IF($D263=\"MT\",AH263*Balance!F$46,AH263*Balance!F$47))","v":0},{"$f":"IF($D263=\"BT\",AI263*Balance!G$45,IF($D263=\"MT\",AI263*Balance!G$46,AI263*Balance!G$47))","v":0},{"$f":"IF($D263=\"BT\",AJ263*Balance!H$45,IF($D263=\"MT\",AJ263*Balance!H$46,AJ263*Balance!H$47))","v":0},{"$f":"IF($D263=\"BT\",AK263*Balance!I$45,IF($D263=\"MT\",AK263*Balance!I$46,AK263*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX263:BA263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AN263*Balance!D$49,IF($D263=\"MT\",AN263*Balance!D$50,AN263*Balance!D$51))","v":0},{"$f":"IF($D263=\"BT\",AO263*Balance!E$49,IF($D263=\"MT\",AO263*Balance!E$50,AO263*Balance!E$51))","v":0},{"$f":"IF($D263=\"BT\",AP263*Balance!F$49,IF($D263=\"MT\",AP263*Balance!F$50,AP263*Balance!F$51))","v":0},{"$f":"IF($D263=\"BT\",AQ263*Balance!G$49,IF($D263=\"MT\",AQ263*Balance!G$50,AQ263*Balance!G$51))","v":0},{"$f":"IF($D263=\"BT\",AR263*Balance!H$49,IF($D263=\"MT\",AR263*Balance!H$50,AR263*Balance!H$51))","v":0},{"$f":"IF($D263=\"BT\",AS263*Balance!I$49,IF($D263=\"MT\",AS263*Balance!I$50,AS263*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF263:BI263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!E346","v":"Et"},{"$f":"+PremisaCosto!B346","v":"BT"},null,{"$f":"+[1]Energía!F264","v":0},{"$f":"+[1]Energía!G264","v":0},{"$f":"+[1]Energía!H264","v":0},{"$f":"+[1]Energía!I264","v":0},{"$f":"+[1]Energía!J264","v":0},{"$f":"+[1]Energía!K264","v":0},null,{"$f":"+[1]Energía!M264","v":0},{"$f":"+[1]Energía!N264","v":0},{"$f":"+[1]Energía!O264","v":0},{"$f":"+[1]Energía!P264","v":0},{"$f":"+[1]Energía!Q264","v":0},null,{"$f":"+[1]Energía!S264","v":0},{"$f":"+[1]Energía!T264","v":0},{"$f":"+[1]Energía!U264","v":0},{"$f":"+[1]Energía!V264","v":0},{"$f":"+[1]Energía!W264","v":0},null,{"$f":"+[1]Energía!Y264","v":0},{"$f":"+[1]Energía!Z264","v":0},{"$f":"+[1]Energía!AA264","v":0},{"$f":"+[1]Energía!AB264","v":0},{"$f":"+[1]Energía!AC264","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Ep\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Ep\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Ep\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Ep\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Ep\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Ep\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH264:AK264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Efp\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Efp\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Efp\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Efp\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Efp\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Efp\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP264:AS264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AF264*Balance!D$45,IF($D264=\"MT\",AF264*Balance!D$46,AF264*Balance!D$47))","v":0},{"$f":"IF($D264=\"BT\",AG264*Balance!E$45,IF($D264=\"MT\",AG264*Balance!E$46,AG264*Balance!E$47))","v":0},{"$f":"IF($D264=\"BT\",AH264*Balance!F$45,IF($D264=\"MT\",AH264*Balance!F$46,AH264*Balance!F$47))","v":0},{"$f":"IF($D264=\"BT\",AI264*Balance!G$45,IF($D264=\"MT\",AI264*Balance!G$46,AI264*Balance!G$47))","v":0},{"$f":"IF($D264=\"BT\",AJ264*Balance!H$45,IF($D264=\"MT\",AJ264*Balance!H$46,AJ264*Balance!H$47))","v":0},{"$f":"IF($D264=\"BT\",AK264*Balance!I$45,IF($D264=\"MT\",AK264*Balance!I$46,AK264*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX264:BA264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AN264*Balance!D$49,IF($D264=\"MT\",AN264*Balance!D$50,AN264*Balance!D$51))","v":0},{"$f":"IF($D264=\"BT\",AO264*Balance!E$49,IF($D264=\"MT\",AO264*Balance!E$50,AO264*Balance!E$51))","v":0},{"$f":"IF($D264=\"BT\",AP264*Balance!F$49,IF($D264=\"MT\",AP264*Balance!F$50,AP264*Balance!F$51))","v":0},{"$f":"IF($D264=\"BT\",AQ264*Balance!G$49,IF($D264=\"MT\",AQ264*Balance!G$50,AQ264*Balance!G$51))","v":0},{"$f":"IF($D264=\"BT\",AR264*Balance!H$49,IF($D264=\"MT\",AR264*Balance!H$50,AR264*Balance!H$51))","v":0},{"$f":"IF($D264=\"BT\",AS264*Balance!I$49,IF($D264=\"MT\",AS264*Balance!I$50,AS264*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF264:BI264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!E347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,{"$f":"+[1]Energía!F265","v":0},{"$f":"+[1]Energía!G265","v":0},{"$f":"+[1]Energía!H265","v":0},{"$f":"+[1]Energía!I265","v":0},{"$f":"+[1]Energía!J265","v":0},{"$f":"+[1]Energía!K265","v":0},null,{"$f":"+[1]Energía!M265","v":0},{"$f":"+[1]Energía!N265","v":0},{"$f":"+[1]Energía!O265","v":0},{"$f":"+[1]Energía!P265","v":0},{"$f":"+[1]Energía!Q265","v":0},null,{"$f":"+[1]Energía!S265","v":0},{"$f":"+[1]Energía!T265","v":0},{"$f":"+[1]Energía!U265","v":0},{"$f":"+[1]Energía!V265","v":0},{"$f":"+[1]Energía!W265","v":0},null,{"$f":"+[1]Energía!Y265","v":0},{"$f":"+[1]Energía!Z265","v":0},{"$f":"+[1]Energía!AA265","v":0},{"$f":"+[1]Energía!AB265","v":0},{"$f":"+[1]Energía!AC265","v":0},{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Ep\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Ep\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Ep\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Ep\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Ep\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Ep\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH265:AK265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Efp\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Efp\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Efp\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Efp\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Efp\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Efp\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP265:AS265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX265:BA265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF265:BI265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!E348","v":"Ep"},{"$f":"+PremisaCosto!B348","v":"X2"},null,{"$f":"+[1]Energía!F266","v":0},{"$f":"+[1]Energía!G266","v":0},{"$f":"+[1]Energía!H266","v":0},{"$f":"+[1]Energía!I266","v":0},{"$f":"+[1]Energía!J266","v":0},{"$f":"+[1]Energía!K266","v":0},null,{"$f":"+[1]Energía!M266","v":0},{"$f":"+[1]Energía!N266","v":0},{"$f":"+[1]Energía!O266","v":0},{"$f":"+[1]Energía!P266","v":0},{"$f":"+[1]Energía!Q266","v":0},null,{"$f":"+[1]Energía!S266","v":0},{"$f":"+[1]Energía!T266","v":0},{"$f":"+[1]Energía!U266","v":0},{"$f":"+[1]Energía!V266","v":0},{"$f":"+[1]Energía!W266","v":0},null,{"$f":"+[1]Energía!Y266","v":0},{"$f":"+[1]Energía!Z266","v":0},{"$f":"+[1]Energía!AA266","v":0},{"$f":"+[1]Energía!AB266","v":0},{"$f":"+[1]Energía!AC266","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Ep\",F266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Ep\",G266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Ep\",H266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Ep\",I266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Ep\",J266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Ep\",K266,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH266:AK266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Efp\",F266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Efp\",G266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Efp\",H266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Efp\",I266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Efp\",J266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Efp\",K266,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP266:AS266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D266=\"BT\",AF266*Balance!D$45,IF($D266=\"MT\",AF266*Balance!D$46,AF266*Balance!D$47))","v":0},{"$f":"IF($D266=\"BT\",AG266*Balance!E$45,IF($D266=\"MT\",AG266*Balance!E$46,AG266*Balance!E$47))","v":0},{"$f":"IF($D266=\"BT\",AH266*Balance!F$45,IF($D266=\"MT\",AH266*Balance!F$46,AH266*Balance!F$47))","v":0},{"$f":"IF($D266=\"BT\",AI266*Balance!G$45,IF($D266=\"MT\",AI266*Balance!G$46,AI266*Balance!G$47))","v":0},{"$f":"IF($D266=\"BT\",AJ266*Balance!H$45,IF($D266=\"MT\",AJ266*Balance!H$46,AJ266*Balance!H$47))","v":0},{"$f":"IF($D266=\"BT\",AK266*Balance!I$45,IF($D266=\"MT\",AK266*Balance!I$46,AK266*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX266:BA266,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF266:BI266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!E349","v":"Efp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,{"$f":"+[1]Energía!F267","v":0},{"$f":"+[1]Energía!G267","v":0},{"$f":"+[1]Energía!H267","v":0},{"$f":"+[1]Energía!I267","v":0},{"$f":"+[1]Energía!J267","v":0},{"$f":"+[1]Energía!K267","v":0},null,{"$f":"+[1]Energía!M267","v":0},{"$f":"+[1]Energía!N267","v":0},{"$f":"+[1]Energía!O267","v":0},{"$f":"+[1]Energía!P267","v":0},{"$f":"+[1]Energía!Q267","v":0},null,{"$f":"+[1]Energía!S267","v":0},{"$f":"+[1]Energía!T267","v":0},{"$f":"+[1]Energía!U267","v":0},{"$f":"+[1]Energía!V267","v":0},{"$f":"+[1]Energía!W267","v":0},null,{"$f":"+[1]Energía!Y267","v":0},{"$f":"+[1]Energía!Z267","v":0},{"$f":"+[1]Energía!AA267","v":0},{"$f":"+[1]Energía!AB267","v":0},{"$f":"+[1]Energía!AC267","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Ep\",F267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Ep\",G267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Ep\",H267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Ep\",I267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Ep\",J267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Ep\",K267,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH267:AK267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Efp\",F267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Efp\",G267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Efp\",H267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Efp\",I267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Efp\",J267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Efp\",K267,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP267:AS267,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX267:BA267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D267=\"BT\",AN267*Balance!D$49,IF($D267=\"MT\",AN267*Balance!D$50,AN267*Balance!D$51))","v":0},{"$f":"IF($D267=\"BT\",AO267*Balance!E$49,IF($D267=\"MT\",AO267*Balance!E$50,AO267*Balance!E$51))","v":0},{"$f":"IF($D267=\"BT\",AP267*Balance!F$49,IF($D267=\"MT\",AP267*Balance!F$50,AP267*Balance!F$51))","v":0},{"$f":"IF($D267=\"BT\",AQ267*Balance!G$49,IF($D267=\"MT\",AQ267*Balance!G$50,AQ267*Balance!G$51))","v":0},{"$f":"IF($D267=\"BT\",AR267*Balance!H$49,IF($D267=\"MT\",AR267*Balance!H$50,AR267*Balance!H$51))","v":0},{"$f":"IF($D267=\"BT\",AS267*Balance!I$49,IF($D267=\"MT\",AS267*Balance!I$50,AS267*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF267:BI267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!E350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,{"$f":"+[1]Energía!F268","v":0},{"$f":"+[1]Energía!G268","v":0},{"$f":"+[1]Energía!H268","v":0},{"$f":"+[1]Energía!I268","v":0},{"$f":"+[1]Energía!J268","v":0},{"$f":"+[1]Energía!K268","v":0},null,{"$f":"+[1]Energía!M268","v":0},{"$f":"+[1]Energía!N268","v":0},{"$f":"+[1]Energía!O268","v":0},{"$f":"+[1]Energía!P268","v":0},{"$f":"+[1]Energía!Q268","v":0},null,{"$f":"+[1]Energía!S268","v":0},{"$f":"+[1]Energía!T268","v":0},{"$f":"+[1]Energía!U268","v":0},{"$f":"+[1]Energía!V268","v":0},{"$f":"+[1]Energía!W268","v":0},null,{"$f":"+[1]Energía!Y268","v":0},{"$f":"+[1]Energía!Z268","v":0},{"$f":"+[1]Energía!AA268","v":0},{"$f":"+[1]Energía!AB268","v":0},{"$f":"+[1]Energía!AC268","v":0},{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Ep\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Ep\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Ep\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Ep\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Ep\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Ep\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH268:AK268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Efp\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Efp\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Efp\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Efp\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Efp\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Efp\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP268:AS268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX268:BA268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF268:BI268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!E351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,{"$f":"+[1]Energía!F269","v":0},{"$f":"+[1]Energía!G269","v":0},{"$f":"+[1]Energía!H269","v":0},{"$f":"+[1]Energía!I269","v":0},{"$f":"+[1]Energía!J269","v":0},{"$f":"+[1]Energía!K269","v":0},null,{"$f":"+[1]Energía!M269","v":0},{"$f":"+[1]Energía!N269","v":0},{"$f":"+[1]Energía!O269","v":0},{"$f":"+[1]Energía!P269","v":0},{"$f":"+[1]Energía!Q269","v":0},null,{"$f":"+[1]Energía!S269","v":0},{"$f":"+[1]Energía!T269","v":0},{"$f":"+[1]Energía!U269","v":0},{"$f":"+[1]Energía!V269","v":0},{"$f":"+[1]Energía!W269","v":0},null,{"$f":"+[1]Energía!Y269","v":0},{"$f":"+[1]Energía!Z269","v":0},{"$f":"+[1]Energía!AA269","v":0},{"$f":"+[1]Energía!AB269","v":0},{"$f":"+[1]Energía!AC269","v":0},{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Ep\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Ep\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Ep\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Ep\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Ep\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Ep\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH269:AK269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Efp\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Efp\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Efp\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Efp\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Efp\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Efp\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP269:AS269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX269:BA269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF269:BI269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!E352","v":"Et"},{"$f":"+PremisaCosto!B352","v":"X2"},null,{"$f":"+[1]Energía!F270","v":0},{"$f":"+[1]Energía!G270","v":0},{"$f":"+[1]Energía!H270","v":0},{"$f":"+[1]Energía!I270","v":0},{"$f":"+[1]Energía!J270","v":0},{"$f":"+[1]Energía!K270","v":0},null,{"$f":"+[1]Energía!M270","v":0},{"$f":"+[1]Energía!N270","v":0},{"$f":"+[1]Energía!O270","v":0},{"$f":"+[1]Energía!P270","v":0},{"$f":"+[1]Energía!Q270","v":0},null,{"$f":"+[1]Energía!S270","v":0},{"$f":"+[1]Energía!T270","v":0},{"$f":"+[1]Energía!U270","v":0},{"$f":"+[1]Energía!V270","v":0},{"$f":"+[1]Energía!W270","v":0},null,{"$f":"+[1]Energía!Y270","v":0},{"$f":"+[1]Energía!Z270","v":0},{"$f":"+[1]Energía!AA270","v":0},{"$f":"+[1]Energía!AB270","v":0},{"$f":"+[1]Energía!AC270","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Ep\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Ep\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Ep\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Ep\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Ep\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Ep\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH270:AK270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Efp\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Efp\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Efp\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Efp\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Efp\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Efp\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP270:AS270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AF270*Balance!D$45,IF($D270=\"MT\",AF270*Balance!D$46,AF270*Balance!D$47))","v":0},{"$f":"IF($D270=\"BT\",AG270*Balance!E$45,IF($D270=\"MT\",AG270*Balance!E$46,AG270*Balance!E$47))","v":0},{"$f":"IF($D270=\"BT\",AH270*Balance!F$45,IF($D270=\"MT\",AH270*Balance!F$46,AH270*Balance!F$47))","v":0},{"$f":"IF($D270=\"BT\",AI270*Balance!G$45,IF($D270=\"MT\",AI270*Balance!G$46,AI270*Balance!G$47))","v":0},{"$f":"IF($D270=\"BT\",AJ270*Balance!H$45,IF($D270=\"MT\",AJ270*Balance!H$46,AJ270*Balance!H$47))","v":0},{"$f":"IF($D270=\"BT\",AK270*Balance!I$45,IF($D270=\"MT\",AK270*Balance!I$46,AK270*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX270:BA270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AN270*Balance!D$49,IF($D270=\"MT\",AN270*Balance!D$50,AN270*Balance!D$51))","v":0},{"$f":"IF($D270=\"BT\",AO270*Balance!E$49,IF($D270=\"MT\",AO270*Balance!E$50,AO270*Balance!E$51))","v":0},{"$f":"IF($D270=\"BT\",AP270*Balance!F$49,IF($D270=\"MT\",AP270*Balance!F$50,AP270*Balance!F$51))","v":0},{"$f":"IF($D270=\"BT\",AQ270*Balance!G$49,IF($D270=\"MT\",AQ270*Balance!G$50,AQ270*Balance!G$51))","v":0},{"$f":"IF($D270=\"BT\",AR270*Balance!H$49,IF($D270=\"MT\",AR270*Balance!H$50,AR270*Balance!H$51))","v":0},{"$f":"IF($D270=\"BT\",AS270*Balance!I$49,IF($D270=\"MT\",AS270*Balance!I$50,AS270*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF270:BI270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!E353","v":"Et"},{"$f":"+PremisaCosto!B353","v":"X2"},null,{"$f":"+[1]Energía!F271","v":0},{"$f":"+[1]Energía!G271","v":0},{"$f":"+[1]Energía!H271","v":0},{"$f":"+[1]Energía!I271","v":0},{"$f":"+[1]Energía!J271","v":0},{"$f":"+[1]Energía!K271","v":0},null,{"$f":"+[1]Energía!M271","v":0},{"$f":"+[1]Energía!N271","v":0},{"$f":"+[1]Energía!O271","v":0},{"$f":"+[1]Energía!P271","v":0},{"$f":"+[1]Energía!Q271","v":0},null,{"$f":"+[1]Energía!S271","v":0},{"$f":"+[1]Energía!T271","v":0},{"$f":"+[1]Energía!U271","v":0},{"$f":"+[1]Energía!V271","v":0},{"$f":"+[1]Energía!W271","v":0},null,{"$f":"+[1]Energía!Y271","v":0},{"$f":"+[1]Energía!Z271","v":0},{"$f":"+[1]Energía!AA271","v":0},{"$f":"+[1]Energía!AB271","v":0},{"$f":"+[1]Energía!AC271","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Ep\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Ep\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Ep\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Ep\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Ep\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Ep\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH271:AK271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Efp\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Efp\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Efp\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Efp\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Efp\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Efp\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP271:AS271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AF271*Balance!D$45,IF($D271=\"MT\",AF271*Balance!D$46,AF271*Balance!D$47))","v":0},{"$f":"IF($D271=\"BT\",AG271*Balance!E$45,IF($D271=\"MT\",AG271*Balance!E$46,AG271*Balance!E$47))","v":0},{"$f":"IF($D271=\"BT\",AH271*Balance!F$45,IF($D271=\"MT\",AH271*Balance!F$46,AH271*Balance!F$47))","v":0},{"$f":"IF($D271=\"BT\",AI271*Balance!G$45,IF($D271=\"MT\",AI271*Balance!G$46,AI271*Balance!G$47))","v":0},{"$f":"IF($D271=\"BT\",AJ271*Balance!H$45,IF($D271=\"MT\",AJ271*Balance!H$46,AJ271*Balance!H$47))","v":0},{"$f":"IF($D271=\"BT\",AK271*Balance!I$45,IF($D271=\"MT\",AK271*Balance!I$46,AK271*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX271:BA271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AN271*Balance!D$49,IF($D271=\"MT\",AN271*Balance!D$50,AN271*Balance!D$51))","v":0},{"$f":"IF($D271=\"BT\",AO271*Balance!E$49,IF($D271=\"MT\",AO271*Balance!E$50,AO271*Balance!E$51))","v":0},{"$f":"IF($D271=\"BT\",AP271*Balance!F$49,IF($D271=\"MT\",AP271*Balance!F$50,AP271*Balance!F$51))","v":0},{"$f":"IF($D271=\"BT\",AQ271*Balance!G$49,IF($D271=\"MT\",AQ271*Balance!G$50,AQ271*Balance!G$51))","v":0},{"$f":"IF($D271=\"BT\",AR271*Balance!H$49,IF($D271=\"MT\",AR271*Balance!H$50,AR271*Balance!H$51))","v":0},{"$f":"IF($D271=\"BT\",AS271*Balance!I$49,IF($D271=\"MT\",AS271*Balance!I$50,AS271*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF271:BI271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!E354","v":"Et"},{"$f":"+PremisaCosto!B354","v":"X2"},null,{"$f":"+[1]Energía!F272","v":0},{"$f":"+[1]Energía!G272","v":0},{"$f":"+[1]Energía!H272","v":0},{"$f":"+[1]Energía!I272","v":0},{"$f":"+[1]Energía!J272","v":0},{"$f":"+[1]Energía!K272","v":0},null,{"$f":"+[1]Energía!M272","v":0},{"$f":"+[1]Energía!N272","v":0},{"$f":"+[1]Energía!O272","v":0},{"$f":"+[1]Energía!P272","v":0},{"$f":"+[1]Energía!Q272","v":0},null,{"$f":"+[1]Energía!S272","v":0},{"$f":"+[1]Energía!T272","v":0},{"$f":"+[1]Energía!U272","v":0},{"$f":"+[1]Energía!V272","v":0},{"$f":"+[1]Energía!W272","v":0},null,{"$f":"+[1]Energía!Y272","v":0},{"$f":"+[1]Energía!Z272","v":0},{"$f":"+[1]Energía!AA272","v":0},{"$f":"+[1]Energía!AB272","v":0},{"$f":"+[1]Energía!AC272","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Ep\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Ep\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Ep\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Ep\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Ep\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Ep\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH272:AK272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Efp\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Efp\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Efp\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Efp\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Efp\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Efp\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP272:AS272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AF272*Balance!D$45,IF($D272=\"MT\",AF272*Balance!D$46,AF272*Balance!D$47))","v":0},{"$f":"IF($D272=\"BT\",AG272*Balance!E$45,IF($D272=\"MT\",AG272*Balance!E$46,AG272*Balance!E$47))","v":0},{"$f":"IF($D272=\"BT\",AH272*Balance!F$45,IF($D272=\"MT\",AH272*Balance!F$46,AH272*Balance!F$47))","v":0},{"$f":"IF($D272=\"BT\",AI272*Balance!G$45,IF($D272=\"MT\",AI272*Balance!G$46,AI272*Balance!G$47))","v":0},{"$f":"IF($D272=\"BT\",AJ272*Balance!H$45,IF($D272=\"MT\",AJ272*Balance!H$46,AJ272*Balance!H$47))","v":0},{"$f":"IF($D272=\"BT\",AK272*Balance!I$45,IF($D272=\"MT\",AK272*Balance!I$46,AK272*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX272:BA272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AN272*Balance!D$49,IF($D272=\"MT\",AN272*Balance!D$50,AN272*Balance!D$51))","v":0},{"$f":"IF($D272=\"BT\",AO272*Balance!E$49,IF($D272=\"MT\",AO272*Balance!E$50,AO272*Balance!E$51))","v":0},{"$f":"IF($D272=\"BT\",AP272*Balance!F$49,IF($D272=\"MT\",AP272*Balance!F$50,AP272*Balance!F$51))","v":0},{"$f":"IF($D272=\"BT\",AQ272*Balance!G$49,IF($D272=\"MT\",AQ272*Balance!G$50,AQ272*Balance!G$51))","v":0},{"$f":"IF($D272=\"BT\",AR272*Balance!H$49,IF($D272=\"MT\",AR272*Balance!H$50,AR272*Balance!H$51))","v":0},{"$f":"IF($D272=\"BT\",AS272*Balance!I$49,IF($D272=\"MT\",AS272*Balance!I$50,AS272*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF272:BI272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!E355","v":"Et"},{"$f":"+PremisaCosto!B355","v":"X2"},null,{"$f":"+[1]Energía!F273","v":0},{"$f":"+[1]Energía!G273","v":0},{"$f":"+[1]Energía!H273","v":0},{"$f":"+[1]Energía!I273","v":0},{"$f":"+[1]Energía!J273","v":0},{"$f":"+[1]Energía!K273","v":0},null,{"$f":"+[1]Energía!M273","v":0},{"$f":"+[1]Energía!N273","v":0},{"$f":"+[1]Energía!O273","v":0},{"$f":"+[1]Energía!P273","v":0},{"$f":"+[1]Energía!Q273","v":0},null,{"$f":"+[1]Energía!S273","v":0},{"$f":"+[1]Energía!T273","v":0},{"$f":"+[1]Energía!U273","v":0},{"$f":"+[1]Energía!V273","v":0},{"$f":"+[1]Energía!W273","v":0},null,{"$f":"+[1]Energía!Y273","v":0},{"$f":"+[1]Energía!Z273","v":0},{"$f":"+[1]Energía!AA273","v":0},{"$f":"+[1]Energía!AB273","v":0},{"$f":"+[1]Energía!AC273","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Ep\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Ep\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Ep\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Ep\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Ep\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Ep\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH273:AK273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Efp\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Efp\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Efp\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Efp\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Efp\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Efp\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP273:AS273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AF273*Balance!D$45,IF($D273=\"MT\",AF273*Balance!D$46,AF273*Balance!D$47))","v":0},{"$f":"IF($D273=\"BT\",AG273*Balance!E$45,IF($D273=\"MT\",AG273*Balance!E$46,AG273*Balance!E$47))","v":0},{"$f":"IF($D273=\"BT\",AH273*Balance!F$45,IF($D273=\"MT\",AH273*Balance!F$46,AH273*Balance!F$47))","v":0},{"$f":"IF($D273=\"BT\",AI273*Balance!G$45,IF($D273=\"MT\",AI273*Balance!G$46,AI273*Balance!G$47))","v":0},{"$f":"IF($D273=\"BT\",AJ273*Balance!H$45,IF($D273=\"MT\",AJ273*Balance!H$46,AJ273*Balance!H$47))","v":0},{"$f":"IF($D273=\"BT\",AK273*Balance!I$45,IF($D273=\"MT\",AK273*Balance!I$46,AK273*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX273:BA273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AN273*Balance!D$49,IF($D273=\"MT\",AN273*Balance!D$50,AN273*Balance!D$51))","v":0},{"$f":"IF($D273=\"BT\",AO273*Balance!E$49,IF($D273=\"MT\",AO273*Balance!E$50,AO273*Balance!E$51))","v":0},{"$f":"IF($D273=\"BT\",AP273*Balance!F$49,IF($D273=\"MT\",AP273*Balance!F$50,AP273*Balance!F$51))","v":0},{"$f":"IF($D273=\"BT\",AQ273*Balance!G$49,IF($D273=\"MT\",AQ273*Balance!G$50,AQ273*Balance!G$51))","v":0},{"$f":"IF($D273=\"BT\",AR273*Balance!H$49,IF($D273=\"MT\",AR273*Balance!H$50,AR273*Balance!H$51))","v":0},{"$f":"IF($D273=\"BT\",AS273*Balance!I$49,IF($D273=\"MT\",AS273*Balance!I$50,AS273*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF273:BI273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!E356","v":"Et"},{"$f":"+PremisaCosto!B356","v":"X2"},null,{"$f":"+[1]Energía!F274","v":0},{"$f":"+[1]Energía!G274","v":0},{"$f":"+[1]Energía!H274","v":0},{"$f":"+[1]Energía!I274","v":0},{"$f":"+[1]Energía!J274","v":0},{"$f":"+[1]Energía!K274","v":0},null,{"$f":"+[1]Energía!M274","v":0},{"$f":"+[1]Energía!N274","v":0},{"$f":"+[1]Energía!O274","v":0},{"$f":"+[1]Energía!P274","v":0},{"$f":"+[1]Energía!Q274","v":0},null,{"$f":"+[1]Energía!S274","v":0},{"$f":"+[1]Energía!T274","v":0},{"$f":"+[1]Energía!U274","v":0},{"$f":"+[1]Energía!V274","v":0},{"$f":"+[1]Energía!W274","v":0},null,{"$f":"+[1]Energía!Y274","v":0},{"$f":"+[1]Energía!Z274","v":0},{"$f":"+[1]Energía!AA274","v":0},{"$f":"+[1]Energía!AB274","v":0},{"$f":"+[1]Energía!AC274","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Ep\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Ep\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Ep\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Ep\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Ep\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Ep\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH274:AK274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Efp\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Efp\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Efp\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Efp\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Efp\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Efp\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP274:AS274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AF274*Balance!D$45,IF($D274=\"MT\",AF274*Balance!D$46,AF274*Balance!D$47))","v":0},{"$f":"IF($D274=\"BT\",AG274*Balance!E$45,IF($D274=\"MT\",AG274*Balance!E$46,AG274*Balance!E$47))","v":0},{"$f":"IF($D274=\"BT\",AH274*Balance!F$45,IF($D274=\"MT\",AH274*Balance!F$46,AH274*Balance!F$47))","v":0},{"$f":"IF($D274=\"BT\",AI274*Balance!G$45,IF($D274=\"MT\",AI274*Balance!G$46,AI274*Balance!G$47))","v":0},{"$f":"IF($D274=\"BT\",AJ274*Balance!H$45,IF($D274=\"MT\",AJ274*Balance!H$46,AJ274*Balance!H$47))","v":0},{"$f":"IF($D274=\"BT\",AK274*Balance!I$45,IF($D274=\"MT\",AK274*Balance!I$46,AK274*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX274:BA274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AN274*Balance!D$49,IF($D274=\"MT\",AN274*Balance!D$50,AN274*Balance!D$51))","v":0},{"$f":"IF($D274=\"BT\",AO274*Balance!E$49,IF($D274=\"MT\",AO274*Balance!E$50,AO274*Balance!E$51))","v":0},{"$f":"IF($D274=\"BT\",AP274*Balance!F$49,IF($D274=\"MT\",AP274*Balance!F$50,AP274*Balance!F$51))","v":0},{"$f":"IF($D274=\"BT\",AQ274*Balance!G$49,IF($D274=\"MT\",AQ274*Balance!G$50,AQ274*Balance!G$51))","v":0},{"$f":"IF($D274=\"BT\",AR274*Balance!H$49,IF($D274=\"MT\",AR274*Balance!H$50,AR274*Balance!H$51))","v":0},{"$f":"IF($D274=\"BT\",AS274*Balance!I$49,IF($D274=\"MT\",AS274*Balance!I$50,AS274*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF274:BI274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!E357","v":"Et"},{"$f":"+PremisaCosto!B357","v":"X2"},null,{"$f":"+[1]Energía!F275","v":0},{"$f":"+[1]Energía!G275","v":0},{"$f":"+[1]Energía!H275","v":0},{"$f":"+[1]Energía!I275","v":0},{"$f":"+[1]Energía!J275","v":0},{"$f":"+[1]Energía!K275","v":0},null,{"$f":"+[1]Energía!M275","v":0},{"$f":"+[1]Energía!N275","v":0},{"$f":"+[1]Energía!O275","v":0},{"$f":"+[1]Energía!P275","v":0},{"$f":"+[1]Energía!Q275","v":0},null,{"$f":"+[1]Energía!S275","v":0},{"$f":"+[1]Energía!T275","v":0},{"$f":"+[1]Energía!U275","v":0},{"$f":"+[1]Energía!V275","v":0},{"$f":"+[1]Energía!W275","v":0},null,{"$f":"+[1]Energía!Y275","v":0},{"$f":"+[1]Energía!Z275","v":0},{"$f":"+[1]Energía!AA275","v":0},{"$f":"+[1]Energía!AB275","v":0},{"$f":"+[1]Energía!AC275","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Ep\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Ep\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Ep\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Ep\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Ep\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Ep\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH275:AK275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Efp\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Efp\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Efp\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Efp\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Efp\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Efp\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP275:AS275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AF275*Balance!D$45,IF($D275=\"MT\",AF275*Balance!D$46,AF275*Balance!D$47))","v":0},{"$f":"IF($D275=\"BT\",AG275*Balance!E$45,IF($D275=\"MT\",AG275*Balance!E$46,AG275*Balance!E$47))","v":0},{"$f":"IF($D275=\"BT\",AH275*Balance!F$45,IF($D275=\"MT\",AH275*Balance!F$46,AH275*Balance!F$47))","v":0},{"$f":"IF($D275=\"BT\",AI275*Balance!G$45,IF($D275=\"MT\",AI275*Balance!G$46,AI275*Balance!G$47))","v":0},{"$f":"IF($D275=\"BT\",AJ275*Balance!H$45,IF($D275=\"MT\",AJ275*Balance!H$46,AJ275*Balance!H$47))","v":0},{"$f":"IF($D275=\"BT\",AK275*Balance!I$45,IF($D275=\"MT\",AK275*Balance!I$46,AK275*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX275:BA275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AN275*Balance!D$49,IF($D275=\"MT\",AN275*Balance!D$50,AN275*Balance!D$51))","v":0},{"$f":"IF($D275=\"BT\",AO275*Balance!E$49,IF($D275=\"MT\",AO275*Balance!E$50,AO275*Balance!E$51))","v":0},{"$f":"IF($D275=\"BT\",AP275*Balance!F$49,IF($D275=\"MT\",AP275*Balance!F$50,AP275*Balance!F$51))","v":0},{"$f":"IF($D275=\"BT\",AQ275*Balance!G$49,IF($D275=\"MT\",AQ275*Balance!G$50,AQ275*Balance!G$51))","v":0},{"$f":"IF($D275=\"BT\",AR275*Balance!H$49,IF($D275=\"MT\",AR275*Balance!H$50,AR275*Balance!H$51))","v":0},{"$f":"IF($D275=\"BT\",AS275*Balance!I$49,IF($D275=\"MT\",AS275*Balance!I$50,AS275*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF275:BI275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!E358","v":"Et"},{"$f":"+PremisaCosto!B358","v":"X2"},null,{"$f":"+[1]Energía!F276","v":0},{"$f":"+[1]Energía!G276","v":0},{"$f":"+[1]Energía!H276","v":0},{"$f":"+[1]Energía!I276","v":0},{"$f":"+[1]Energía!J276","v":0},{"$f":"+[1]Energía!K276","v":0},null,{"$f":"+[1]Energía!M276","v":0},{"$f":"+[1]Energía!N276","v":0},{"$f":"+[1]Energía!O276","v":0},{"$f":"+[1]Energía!P276","v":0},{"$f":"+[1]Energía!Q276","v":0},null,{"$f":"+[1]Energía!S276","v":0},{"$f":"+[1]Energía!T276","v":0},{"$f":"+[1]Energía!U276","v":0},{"$f":"+[1]Energía!V276","v":0},{"$f":"+[1]Energía!W276","v":0},null,{"$f":"+[1]Energía!Y276","v":0},{"$f":"+[1]Energía!Z276","v":0},{"$f":"+[1]Energía!AA276","v":0},{"$f":"+[1]Energía!AB276","v":0},{"$f":"+[1]Energía!AC276","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Ep\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Ep\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Ep\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Ep\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Ep\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Ep\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH276:AK276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Efp\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Efp\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Efp\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Efp\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Efp\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Efp\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP276:AS276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AF276*Balance!D$45,IF($D276=\"MT\",AF276*Balance!D$46,AF276*Balance!D$47))","v":0},{"$f":"IF($D276=\"BT\",AG276*Balance!E$45,IF($D276=\"MT\",AG276*Balance!E$46,AG276*Balance!E$47))","v":0},{"$f":"IF($D276=\"BT\",AH276*Balance!F$45,IF($D276=\"MT\",AH276*Balance!F$46,AH276*Balance!F$47))","v":0},{"$f":"IF($D276=\"BT\",AI276*Balance!G$45,IF($D276=\"MT\",AI276*Balance!G$46,AI276*Balance!G$47))","v":0},{"$f":"IF($D276=\"BT\",AJ276*Balance!H$45,IF($D276=\"MT\",AJ276*Balance!H$46,AJ276*Balance!H$47))","v":0},{"$f":"IF($D276=\"BT\",AK276*Balance!I$45,IF($D276=\"MT\",AK276*Balance!I$46,AK276*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX276:BA276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AN276*Balance!D$49,IF($D276=\"MT\",AN276*Balance!D$50,AN276*Balance!D$51))","v":0},{"$f":"IF($D276=\"BT\",AO276*Balance!E$49,IF($D276=\"MT\",AO276*Balance!E$50,AO276*Balance!E$51))","v":0},{"$f":"IF($D276=\"BT\",AP276*Balance!F$49,IF($D276=\"MT\",AP276*Balance!F$50,AP276*Balance!F$51))","v":0},{"$f":"IF($D276=\"BT\",AQ276*Balance!G$49,IF($D276=\"MT\",AQ276*Balance!G$50,AQ276*Balance!G$51))","v":0},{"$f":"IF($D276=\"BT\",AR276*Balance!H$49,IF($D276=\"MT\",AR276*Balance!H$50,AR276*Balance!H$51))","v":0},{"$f":"IF($D276=\"BT\",AS276*Balance!I$49,IF($D276=\"MT\",AS276*Balance!I$50,AS276*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF276:BI276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!E359","v":"Et"},{"$f":"+PremisaCosto!B359","v":"X2"},null,{"$f":"+[1]Energía!F277","v":0},{"$f":"+[1]Energía!G277","v":0},{"$f":"+[1]Energía!H277","v":0},{"$f":"+[1]Energía!I277","v":0},{"$f":"+[1]Energía!J277","v":0},{"$f":"+[1]Energía!K277","v":0},null,{"$f":"+[1]Energía!M277","v":0},{"$f":"+[1]Energía!N277","v":0},{"$f":"+[1]Energía!O277","v":0},{"$f":"+[1]Energía!P277","v":0},{"$f":"+[1]Energía!Q277","v":0},null,{"$f":"+[1]Energía!S277","v":0},{"$f":"+[1]Energía!T277","v":0},{"$f":"+[1]Energía!U277","v":0},{"$f":"+[1]Energía!V277","v":0},{"$f":"+[1]Energía!W277","v":0},null,{"$f":"+[1]Energía!Y277","v":0},{"$f":"+[1]Energía!Z277","v":0},{"$f":"+[1]Energía!AA277","v":0},{"$f":"+[1]Energía!AB277","v":0},{"$f":"+[1]Energía!AC277","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Ep\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Ep\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Ep\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Ep\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Ep\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Ep\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH277:AK277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Efp\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Efp\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Efp\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Efp\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Efp\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Efp\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP277:AS277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AF277*Balance!D$45,IF($D277=\"MT\",AF277*Balance!D$46,AF277*Balance!D$47))","v":0},{"$f":"IF($D277=\"BT\",AG277*Balance!E$45,IF($D277=\"MT\",AG277*Balance!E$46,AG277*Balance!E$47))","v":0},{"$f":"IF($D277=\"BT\",AH277*Balance!F$45,IF($D277=\"MT\",AH277*Balance!F$46,AH277*Balance!F$47))","v":0},{"$f":"IF($D277=\"BT\",AI277*Balance!G$45,IF($D277=\"MT\",AI277*Balance!G$46,AI277*Balance!G$47))","v":0},{"$f":"IF($D277=\"BT\",AJ277*Balance!H$45,IF($D277=\"MT\",AJ277*Balance!H$46,AJ277*Balance!H$47))","v":0},{"$f":"IF($D277=\"BT\",AK277*Balance!I$45,IF($D277=\"MT\",AK277*Balance!I$46,AK277*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX277:BA277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AN277*Balance!D$49,IF($D277=\"MT\",AN277*Balance!D$50,AN277*Balance!D$51))","v":0},{"$f":"IF($D277=\"BT\",AO277*Balance!E$49,IF($D277=\"MT\",AO277*Balance!E$50,AO277*Balance!E$51))","v":0},{"$f":"IF($D277=\"BT\",AP277*Balance!F$49,IF($D277=\"MT\",AP277*Balance!F$50,AP277*Balance!F$51))","v":0},{"$f":"IF($D277=\"BT\",AQ277*Balance!G$49,IF($D277=\"MT\",AQ277*Balance!G$50,AQ277*Balance!G$51))","v":0},{"$f":"IF($D277=\"BT\",AR277*Balance!H$49,IF($D277=\"MT\",AR277*Balance!H$50,AR277*Balance!H$51))","v":0},{"$f":"IF($D277=\"BT\",AS277*Balance!I$49,IF($D277=\"MT\",AS277*Balance!I$50,AS277*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF277:BI277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!E360","v":"Et"},{"$f":"+PremisaCosto!B360","v":"X2"},null,{"$f":"+[1]Energía!F278","v":0},{"$f":"+[1]Energía!G278","v":0},{"$f":"+[1]Energía!H278","v":0},{"$f":"+[1]Energía!I278","v":0},{"$f":"+[1]Energía!J278","v":0},{"$f":"+[1]Energía!K278","v":0},null,{"$f":"+[1]Energía!M278","v":0},{"$f":"+[1]Energía!N278","v":0},{"$f":"+[1]Energía!O278","v":0},{"$f":"+[1]Energía!P278","v":0},{"$f":"+[1]Energía!Q278","v":0},null,{"$f":"+[1]Energía!S278","v":0},{"$f":"+[1]Energía!T278","v":0},{"$f":"+[1]Energía!U278","v":0},{"$f":"+[1]Energía!V278","v":0},{"$f":"+[1]Energía!W278","v":0},null,{"$f":"+[1]Energía!Y278","v":0},{"$f":"+[1]Energía!Z278","v":0},{"$f":"+[1]Energía!AA278","v":0},{"$f":"+[1]Energía!AB278","v":0},{"$f":"+[1]Energía!AC278","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Ep\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Ep\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Ep\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Ep\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Ep\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Ep\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH278:AK278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Efp\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Efp\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Efp\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Efp\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Efp\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Efp\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP278:AS278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AF278*Balance!D$45,IF($D278=\"MT\",AF278*Balance!D$46,AF278*Balance!D$47))","v":0},{"$f":"IF($D278=\"BT\",AG278*Balance!E$45,IF($D278=\"MT\",AG278*Balance!E$46,AG278*Balance!E$47))","v":0},{"$f":"IF($D278=\"BT\",AH278*Balance!F$45,IF($D278=\"MT\",AH278*Balance!F$46,AH278*Balance!F$47))","v":0},{"$f":"IF($D278=\"BT\",AI278*Balance!G$45,IF($D278=\"MT\",AI278*Balance!G$46,AI278*Balance!G$47))","v":0},{"$f":"IF($D278=\"BT\",AJ278*Balance!H$45,IF($D278=\"MT\",AJ278*Balance!H$46,AJ278*Balance!H$47))","v":0},{"$f":"IF($D278=\"BT\",AK278*Balance!I$45,IF($D278=\"MT\",AK278*Balance!I$46,AK278*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX278:BA278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AN278*Balance!D$49,IF($D278=\"MT\",AN278*Balance!D$50,AN278*Balance!D$51))","v":0},{"$f":"IF($D278=\"BT\",AO278*Balance!E$49,IF($D278=\"MT\",AO278*Balance!E$50,AO278*Balance!E$51))","v":0},{"$f":"IF($D278=\"BT\",AP278*Balance!F$49,IF($D278=\"MT\",AP278*Balance!F$50,AP278*Balance!F$51))","v":0},{"$f":"IF($D278=\"BT\",AQ278*Balance!G$49,IF($D278=\"MT\",AQ278*Balance!G$50,AQ278*Balance!G$51))","v":0},{"$f":"IF($D278=\"BT\",AR278*Balance!H$49,IF($D278=\"MT\",AR278*Balance!H$50,AR278*Balance!H$51))","v":0},{"$f":"IF($D278=\"BT\",AS278*Balance!I$49,IF($D278=\"MT\",AS278*Balance!I$50,AS278*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF278:BI278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!E361","v":"Et"},{"$f":"+PremisaCosto!B361","v":"X2"},null,{"$f":"+[1]Energía!F279","v":0},{"$f":"+[1]Energía!G279","v":0},{"$f":"+[1]Energía!H279","v":0},{"$f":"+[1]Energía!I279","v":0},{"$f":"+[1]Energía!J279","v":0},{"$f":"+[1]Energía!K279","v":0},null,{"$f":"+[1]Energía!M279","v":0},{"$f":"+[1]Energía!N279","v":0},{"$f":"+[1]Energía!O279","v":0},{"$f":"+[1]Energía!P279","v":0},{"$f":"+[1]Energía!Q279","v":0},null,{"$f":"+[1]Energía!S279","v":0},{"$f":"+[1]Energía!T279","v":0},{"$f":"+[1]Energía!U279","v":0},{"$f":"+[1]Energía!V279","v":0},{"$f":"+[1]Energía!W279","v":0},null,{"$f":"+[1]Energía!Y279","v":0},{"$f":"+[1]Energía!Z279","v":0},{"$f":"+[1]Energía!AA279","v":0},{"$f":"+[1]Energía!AB279","v":0},{"$f":"+[1]Energía!AC279","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Ep\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Ep\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Ep\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Ep\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Ep\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Ep\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH279:AK279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Efp\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Efp\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Efp\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Efp\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Efp\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Efp\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP279:AS279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AF279*Balance!D$45,IF($D279=\"MT\",AF279*Balance!D$46,AF279*Balance!D$47))","v":0},{"$f":"IF($D279=\"BT\",AG279*Balance!E$45,IF($D279=\"MT\",AG279*Balance!E$46,AG279*Balance!E$47))","v":0},{"$f":"IF($D279=\"BT\",AH279*Balance!F$45,IF($D279=\"MT\",AH279*Balance!F$46,AH279*Balance!F$47))","v":0},{"$f":"IF($D279=\"BT\",AI279*Balance!G$45,IF($D279=\"MT\",AI279*Balance!G$46,AI279*Balance!G$47))","v":0},{"$f":"IF($D279=\"BT\",AJ279*Balance!H$45,IF($D279=\"MT\",AJ279*Balance!H$46,AJ279*Balance!H$47))","v":0},{"$f":"IF($D279=\"BT\",AK279*Balance!I$45,IF($D279=\"MT\",AK279*Balance!I$46,AK279*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX279:BA279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AN279*Balance!D$49,IF($D279=\"MT\",AN279*Balance!D$50,AN279*Balance!D$51))","v":0},{"$f":"IF($D279=\"BT\",AO279*Balance!E$49,IF($D279=\"MT\",AO279*Balance!E$50,AO279*Balance!E$51))","v":0},{"$f":"IF($D279=\"BT\",AP279*Balance!F$49,IF($D279=\"MT\",AP279*Balance!F$50,AP279*Balance!F$51))","v":0},{"$f":"IF($D279=\"BT\",AQ279*Balance!G$49,IF($D279=\"MT\",AQ279*Balance!G$50,AQ279*Balance!G$51))","v":0},{"$f":"IF($D279=\"BT\",AR279*Balance!H$49,IF($D279=\"MT\",AR279*Balance!H$50,AR279*Balance!H$51))","v":0},{"$f":"IF($D279=\"BT\",AS279*Balance!I$49,IF($D279=\"MT\",AS279*Balance!I$50,AS279*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF279:BI279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!E362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,{"$f":"+[1]Energía!F280","v":0},{"$f":"+[1]Energía!G280","v":0},{"$f":"+[1]Energía!H280","v":0},{"$f":"+[1]Energía!I280","v":0},{"$f":"+[1]Energía!J280","v":0},{"$f":"+[1]Energía!K280","v":0},null,{"$f":"+[1]Energía!M280","v":0},{"$f":"+[1]Energía!N280","v":0},{"$f":"+[1]Energía!O280","v":0},{"$f":"+[1]Energía!P280","v":0},{"$f":"+[1]Energía!Q280","v":0},null,{"$f":"+[1]Energía!S280","v":0},{"$f":"+[1]Energía!T280","v":0},{"$f":"+[1]Energía!U280","v":0},{"$f":"+[1]Energía!V280","v":0},{"$f":"+[1]Energía!W280","v":0},null,{"$f":"+[1]Energía!Y280","v":0},{"$f":"+[1]Energía!Z280","v":0},{"$f":"+[1]Energía!AA280","v":0},{"$f":"+[1]Energía!AB280","v":0},{"$f":"+[1]Energía!AC280","v":0},{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Ep\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Ep\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Ep\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Ep\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Ep\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Ep\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH280:AK280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Efp\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Efp\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Efp\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Efp\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Efp\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Efp\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP280:AS280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX280:BA280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF280:BI280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!E363","v":"Et"},{"$f":"+PremisaCosto!B363","v":"X2"},null,{"$f":"+[1]Energía!F281","v":0},{"$f":"+[1]Energía!G281","v":0},{"$f":"+[1]Energía!H281","v":0},{"$f":"+[1]Energía!I281","v":0},{"$f":"+[1]Energía!J281","v":0},{"$f":"+[1]Energía!K281","v":0},null,{"$f":"+[1]Energía!M281","v":0},{"$f":"+[1]Energía!N281","v":0},{"$f":"+[1]Energía!O281","v":0},{"$f":"+[1]Energía!P281","v":0},{"$f":"+[1]Energía!Q281","v":0},null,{"$f":"+[1]Energía!S281","v":0},{"$f":"+[1]Energía!T281","v":0},{"$f":"+[1]Energía!U281","v":0},{"$f":"+[1]Energía!V281","v":0},{"$f":"+[1]Energía!W281","v":0},null,{"$f":"+[1]Energía!Y281","v":0},{"$f":"+[1]Energía!Z281","v":0},{"$f":"+[1]Energía!AA281","v":0},{"$f":"+[1]Energía!AB281","v":0},{"$f":"+[1]Energía!AC281","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Ep\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Ep\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Ep\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Ep\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Ep\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Ep\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH281:AK281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Efp\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Efp\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Efp\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Efp\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Efp\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Efp\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP281:AS281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AF281*Balance!D$45,IF($D281=\"MT\",AF281*Balance!D$46,AF281*Balance!D$47))","v":0},{"$f":"IF($D281=\"BT\",AG281*Balance!E$45,IF($D281=\"MT\",AG281*Balance!E$46,AG281*Balance!E$47))","v":0},{"$f":"IF($D281=\"BT\",AH281*Balance!F$45,IF($D281=\"MT\",AH281*Balance!F$46,AH281*Balance!F$47))","v":0},{"$f":"IF($D281=\"BT\",AI281*Balance!G$45,IF($D281=\"MT\",AI281*Balance!G$46,AI281*Balance!G$47))","v":0},{"$f":"IF($D281=\"BT\",AJ281*Balance!H$45,IF($D281=\"MT\",AJ281*Balance!H$46,AJ281*Balance!H$47))","v":0},{"$f":"IF($D281=\"BT\",AK281*Balance!I$45,IF($D281=\"MT\",AK281*Balance!I$46,AK281*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX281:BA281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AN281*Balance!D$49,IF($D281=\"MT\",AN281*Balance!D$50,AN281*Balance!D$51))","v":0},{"$f":"IF($D281=\"BT\",AO281*Balance!E$49,IF($D281=\"MT\",AO281*Balance!E$50,AO281*Balance!E$51))","v":0},{"$f":"IF($D281=\"BT\",AP281*Balance!F$49,IF($D281=\"MT\",AP281*Balance!F$50,AP281*Balance!F$51))","v":0},{"$f":"IF($D281=\"BT\",AQ281*Balance!G$49,IF($D281=\"MT\",AQ281*Balance!G$50,AQ281*Balance!G$51))","v":0},{"$f":"IF($D281=\"BT\",AR281*Balance!H$49,IF($D281=\"MT\",AR281*Balance!H$50,AR281*Balance!H$51))","v":0},{"$f":"IF($D281=\"BT\",AS281*Balance!I$49,IF($D281=\"MT\",AS281*Balance!I$50,AS281*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF281:BI281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!E364","v":"Et"},{"$f":"+PremisaCosto!B364","v":"X2"},null,{"$f":"+[1]Energía!F282","v":0},{"$f":"+[1]Energía!G282","v":0},{"$f":"+[1]Energía!H282","v":0},{"$f":"+[1]Energía!I282","v":0},{"$f":"+[1]Energía!J282","v":0},{"$f":"+[1]Energía!K282","v":0},null,{"$f":"+[1]Energía!M282","v":0},{"$f":"+[1]Energía!N282","v":0},{"$f":"+[1]Energía!O282","v":0},{"$f":"+[1]Energía!P282","v":0},{"$f":"+[1]Energía!Q282","v":0},null,{"$f":"+[1]Energía!S282","v":0},{"$f":"+[1]Energía!T282","v":0},{"$f":"+[1]Energía!U282","v":0},{"$f":"+[1]Energía!V282","v":0},{"$f":"+[1]Energía!W282","v":0},null,{"$f":"+[1]Energía!Y282","v":0},{"$f":"+[1]Energía!Z282","v":0},{"$f":"+[1]Energía!AA282","v":0},{"$f":"+[1]Energía!AB282","v":0},{"$f":"+[1]Energía!AC282","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Ep\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Ep\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Ep\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Ep\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Ep\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Ep\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH282:AK282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Efp\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Efp\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Efp\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Efp\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Efp\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Efp\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP282:AS282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AF282*Balance!D$45,IF($D282=\"MT\",AF282*Balance!D$46,AF282*Balance!D$47))","v":0},{"$f":"IF($D282=\"BT\",AG282*Balance!E$45,IF($D282=\"MT\",AG282*Balance!E$46,AG282*Balance!E$47))","v":0},{"$f":"IF($D282=\"BT\",AH282*Balance!F$45,IF($D282=\"MT\",AH282*Balance!F$46,AH282*Balance!F$47))","v":0},{"$f":"IF($D282=\"BT\",AI282*Balance!G$45,IF($D282=\"MT\",AI282*Balance!G$46,AI282*Balance!G$47))","v":0},{"$f":"IF($D282=\"BT\",AJ282*Balance!H$45,IF($D282=\"MT\",AJ282*Balance!H$46,AJ282*Balance!H$47))","v":0},{"$f":"IF($D282=\"BT\",AK282*Balance!I$45,IF($D282=\"MT\",AK282*Balance!I$46,AK282*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX282:BA282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AN282*Balance!D$49,IF($D282=\"MT\",AN282*Balance!D$50,AN282*Balance!D$51))","v":0},{"$f":"IF($D282=\"BT\",AO282*Balance!E$49,IF($D282=\"MT\",AO282*Balance!E$50,AO282*Balance!E$51))","v":0},{"$f":"IF($D282=\"BT\",AP282*Balance!F$49,IF($D282=\"MT\",AP282*Balance!F$50,AP282*Balance!F$51))","v":0},{"$f":"IF($D282=\"BT\",AQ282*Balance!G$49,IF($D282=\"MT\",AQ282*Balance!G$50,AQ282*Balance!G$51))","v":0},{"$f":"IF($D282=\"BT\",AR282*Balance!H$49,IF($D282=\"MT\",AR282*Balance!H$50,AR282*Balance!H$51))","v":0},{"$f":"IF($D282=\"BT\",AS282*Balance!I$49,IF($D282=\"MT\",AS282*Balance!I$50,AS282*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF282:BI282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!E365","v":"Et"},{"$f":"+PremisaCosto!B365","v":"X2"},null,{"$f":"+[1]Energía!F283","v":0},{"$f":"+[1]Energía!G283","v":0},{"$f":"+[1]Energía!H283","v":0},{"$f":"+[1]Energía!I283","v":0},{"$f":"+[1]Energía!J283","v":0},{"$f":"+[1]Energía!K283","v":0},null,{"$f":"+[1]Energía!M283","v":0},{"$f":"+[1]Energía!N283","v":0},{"$f":"+[1]Energía!O283","v":0},{"$f":"+[1]Energía!P283","v":0},{"$f":"+[1]Energía!Q283","v":0},null,{"$f":"+[1]Energía!S283","v":0},{"$f":"+[1]Energía!T283","v":0},{"$f":"+[1]Energía!U283","v":0},{"$f":"+[1]Energía!V283","v":0},{"$f":"+[1]Energía!W283","v":0},null,{"$f":"+[1]Energía!Y283","v":0},{"$f":"+[1]Energía!Z283","v":0},{"$f":"+[1]Energía!AA283","v":0},{"$f":"+[1]Energía!AB283","v":0},{"$f":"+[1]Energía!AC283","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Ep\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Ep\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Ep\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Ep\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Ep\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Ep\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH283:AK283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Efp\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Efp\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Efp\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Efp\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Efp\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Efp\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP283:AS283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AF283*Balance!D$45,IF($D283=\"MT\",AF283*Balance!D$46,AF283*Balance!D$47))","v":0},{"$f":"IF($D283=\"BT\",AG283*Balance!E$45,IF($D283=\"MT\",AG283*Balance!E$46,AG283*Balance!E$47))","v":0},{"$f":"IF($D283=\"BT\",AH283*Balance!F$45,IF($D283=\"MT\",AH283*Balance!F$46,AH283*Balance!F$47))","v":0},{"$f":"IF($D283=\"BT\",AI283*Balance!G$45,IF($D283=\"MT\",AI283*Balance!G$46,AI283*Balance!G$47))","v":0},{"$f":"IF($D283=\"BT\",AJ283*Balance!H$45,IF($D283=\"MT\",AJ283*Balance!H$46,AJ283*Balance!H$47))","v":0},{"$f":"IF($D283=\"BT\",AK283*Balance!I$45,IF($D283=\"MT\",AK283*Balance!I$46,AK283*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX283:BA283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AN283*Balance!D$49,IF($D283=\"MT\",AN283*Balance!D$50,AN283*Balance!D$51))","v":0},{"$f":"IF($D283=\"BT\",AO283*Balance!E$49,IF($D283=\"MT\",AO283*Balance!E$50,AO283*Balance!E$51))","v":0},{"$f":"IF($D283=\"BT\",AP283*Balance!F$49,IF($D283=\"MT\",AP283*Balance!F$50,AP283*Balance!F$51))","v":0},{"$f":"IF($D283=\"BT\",AQ283*Balance!G$49,IF($D283=\"MT\",AQ283*Balance!G$50,AQ283*Balance!G$51))","v":0},{"$f":"IF($D283=\"BT\",AR283*Balance!H$49,IF($D283=\"MT\",AR283*Balance!H$50,AR283*Balance!H$51))","v":0},{"$f":"IF($D283=\"BT\",AS283*Balance!I$49,IF($D283=\"MT\",AS283*Balance!I$50,AS283*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF283:BI283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!E366","v":"Et"},{"$f":"+PremisaCosto!B366","v":"X2"},null,{"$f":"+[1]Energía!F284","v":0},{"$f":"+[1]Energía!G284","v":0},{"$f":"+[1]Energía!H284","v":0},{"$f":"+[1]Energía!I284","v":0},{"$f":"+[1]Energía!J284","v":0},{"$f":"+[1]Energía!K284","v":0},null,{"$f":"+[1]Energía!M284","v":0},{"$f":"+[1]Energía!N284","v":0},{"$f":"+[1]Energía!O284","v":0},{"$f":"+[1]Energía!P284","v":0},{"$f":"+[1]Energía!Q284","v":0},null,{"$f":"+[1]Energía!S284","v":0},{"$f":"+[1]Energía!T284","v":0},{"$f":"+[1]Energía!U284","v":0},{"$f":"+[1]Energía!V284","v":0},{"$f":"+[1]Energía!W284","v":0},null,{"$f":"+[1]Energía!Y284","v":0},{"$f":"+[1]Energía!Z284","v":0},{"$f":"+[1]Energía!AA284","v":0},{"$f":"+[1]Energía!AB284","v":0},{"$f":"+[1]Energía!AC284","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Ep\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Ep\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Ep\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Ep\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Ep\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Ep\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH284:AK284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Efp\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Efp\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Efp\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Efp\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Efp\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Efp\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP284:AS284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AF284*Balance!D$45,IF($D284=\"MT\",AF284*Balance!D$46,AF284*Balance!D$47))","v":0},{"$f":"IF($D284=\"BT\",AG284*Balance!E$45,IF($D284=\"MT\",AG284*Balance!E$46,AG284*Balance!E$47))","v":0},{"$f":"IF($D284=\"BT\",AH284*Balance!F$45,IF($D284=\"MT\",AH284*Balance!F$46,AH284*Balance!F$47))","v":0},{"$f":"IF($D284=\"BT\",AI284*Balance!G$45,IF($D284=\"MT\",AI284*Balance!G$46,AI284*Balance!G$47))","v":0},{"$f":"IF($D284=\"BT\",AJ284*Balance!H$45,IF($D284=\"MT\",AJ284*Balance!H$46,AJ284*Balance!H$47))","v":0},{"$f":"IF($D284=\"BT\",AK284*Balance!I$45,IF($D284=\"MT\",AK284*Balance!I$46,AK284*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX284:BA284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AN284*Balance!D$49,IF($D284=\"MT\",AN284*Balance!D$50,AN284*Balance!D$51))","v":0},{"$f":"IF($D284=\"BT\",AO284*Balance!E$49,IF($D284=\"MT\",AO284*Balance!E$50,AO284*Balance!E$51))","v":0},{"$f":"IF($D284=\"BT\",AP284*Balance!F$49,IF($D284=\"MT\",AP284*Balance!F$50,AP284*Balance!F$51))","v":0},{"$f":"IF($D284=\"BT\",AQ284*Balance!G$49,IF($D284=\"MT\",AQ284*Balance!G$50,AQ284*Balance!G$51))","v":0},{"$f":"IF($D284=\"BT\",AR284*Balance!H$49,IF($D284=\"MT\",AR284*Balance!H$50,AR284*Balance!H$51))","v":0},{"$f":"IF($D284=\"BT\",AS284*Balance!I$49,IF($D284=\"MT\",AS284*Balance!I$50,AS284*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF284:BI284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!E367","v":"Et"},{"$f":"+PremisaCosto!B367","v":"X2"},null,{"$f":"+[1]Energía!F285","v":0},{"$f":"+[1]Energía!G285","v":0},{"$f":"+[1]Energía!H285","v":0},{"$f":"+[1]Energía!I285","v":0},{"$f":"+[1]Energía!J285","v":0},{"$f":"+[1]Energía!K285","v":0},null,{"$f":"+[1]Energía!M285","v":0},{"$f":"+[1]Energía!N285","v":0},{"$f":"+[1]Energía!O285","v":0},{"$f":"+[1]Energía!P285","v":0},{"$f":"+[1]Energía!Q285","v":0},null,{"$f":"+[1]Energía!S285","v":0},{"$f":"+[1]Energía!T285","v":0},{"$f":"+[1]Energía!U285","v":0},{"$f":"+[1]Energía!V285","v":0},{"$f":"+[1]Energía!W285","v":0},null,{"$f":"+[1]Energía!Y285","v":0},{"$f":"+[1]Energía!Z285","v":0},{"$f":"+[1]Energía!AA285","v":0},{"$f":"+[1]Energía!AB285","v":0},{"$f":"+[1]Energía!AC285","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Ep\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Ep\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Ep\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Ep\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Ep\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Ep\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH285:AK285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Efp\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Efp\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Efp\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Efp\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Efp\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Efp\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP285:AS285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AF285*Balance!D$45,IF($D285=\"MT\",AF285*Balance!D$46,AF285*Balance!D$47))","v":0},{"$f":"IF($D285=\"BT\",AG285*Balance!E$45,IF($D285=\"MT\",AG285*Balance!E$46,AG285*Balance!E$47))","v":0},{"$f":"IF($D285=\"BT\",AH285*Balance!F$45,IF($D285=\"MT\",AH285*Balance!F$46,AH285*Balance!F$47))","v":0},{"$f":"IF($D285=\"BT\",AI285*Balance!G$45,IF($D285=\"MT\",AI285*Balance!G$46,AI285*Balance!G$47))","v":0},{"$f":"IF($D285=\"BT\",AJ285*Balance!H$45,IF($D285=\"MT\",AJ285*Balance!H$46,AJ285*Balance!H$47))","v":0},{"$f":"IF($D285=\"BT\",AK285*Balance!I$45,IF($D285=\"MT\",AK285*Balance!I$46,AK285*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX285:BA285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AN285*Balance!D$49,IF($D285=\"MT\",AN285*Balance!D$50,AN285*Balance!D$51))","v":0},{"$f":"IF($D285=\"BT\",AO285*Balance!E$49,IF($D285=\"MT\",AO285*Balance!E$50,AO285*Balance!E$51))","v":0},{"$f":"IF($D285=\"BT\",AP285*Balance!F$49,IF($D285=\"MT\",AP285*Balance!F$50,AP285*Balance!F$51))","v":0},{"$f":"IF($D285=\"BT\",AQ285*Balance!G$49,IF($D285=\"MT\",AQ285*Balance!G$50,AQ285*Balance!G$51))","v":0},{"$f":"IF($D285=\"BT\",AR285*Balance!H$49,IF($D285=\"MT\",AR285*Balance!H$50,AR285*Balance!H$51))","v":0},{"$f":"IF($D285=\"BT\",AS285*Balance!I$49,IF($D285=\"MT\",AS285*Balance!I$50,AS285*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF285:BI285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!E368","v":"Et"},{"$f":"+PremisaCosto!B368","v":"X2"},null,{"$f":"+[1]Energía!F286","v":0},{"$f":"+[1]Energía!G286","v":0},{"$f":"+[1]Energía!H286","v":0},{"$f":"+[1]Energía!I286","v":0},{"$f":"+[1]Energía!J286","v":0},{"$f":"+[1]Energía!K286","v":0},null,{"$f":"+[1]Energía!M286","v":0},{"$f":"+[1]Energía!N286","v":0},{"$f":"+[1]Energía!O286","v":0},{"$f":"+[1]Energía!P286","v":0},{"$f":"+[1]Energía!Q286","v":0},null,{"$f":"+[1]Energía!S286","v":0},{"$f":"+[1]Energía!T286","v":0},{"$f":"+[1]Energía!U286","v":0},{"$f":"+[1]Energía!V286","v":0},{"$f":"+[1]Energía!W286","v":0},null,{"$f":"+[1]Energía!Y286","v":0},{"$f":"+[1]Energía!Z286","v":0},{"$f":"+[1]Energía!AA286","v":0},{"$f":"+[1]Energía!AB286","v":0},{"$f":"+[1]Energía!AC286","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Ep\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Ep\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Ep\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Ep\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Ep\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Ep\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH286:AK286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Efp\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Efp\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Efp\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Efp\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Efp\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Efp\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP286:AS286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AF286*Balance!D$45,IF($D286=\"MT\",AF286*Balance!D$46,AF286*Balance!D$47))","v":0},{"$f":"IF($D286=\"BT\",AG286*Balance!E$45,IF($D286=\"MT\",AG286*Balance!E$46,AG286*Balance!E$47))","v":0},{"$f":"IF($D286=\"BT\",AH286*Balance!F$45,IF($D286=\"MT\",AH286*Balance!F$46,AH286*Balance!F$47))","v":0},{"$f":"IF($D286=\"BT\",AI286*Balance!G$45,IF($D286=\"MT\",AI286*Balance!G$46,AI286*Balance!G$47))","v":0},{"$f":"IF($D286=\"BT\",AJ286*Balance!H$45,IF($D286=\"MT\",AJ286*Balance!H$46,AJ286*Balance!H$47))","v":0},{"$f":"IF($D286=\"BT\",AK286*Balance!I$45,IF($D286=\"MT\",AK286*Balance!I$46,AK286*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX286:BA286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AN286*Balance!D$49,IF($D286=\"MT\",AN286*Balance!D$50,AN286*Balance!D$51))","v":0},{"$f":"IF($D286=\"BT\",AO286*Balance!E$49,IF($D286=\"MT\",AO286*Balance!E$50,AO286*Balance!E$51))","v":0},{"$f":"IF($D286=\"BT\",AP286*Balance!F$49,IF($D286=\"MT\",AP286*Balance!F$50,AP286*Balance!F$51))","v":0},{"$f":"IF($D286=\"BT\",AQ286*Balance!G$49,IF($D286=\"MT\",AQ286*Balance!G$50,AQ286*Balance!G$51))","v":0},{"$f":"IF($D286=\"BT\",AR286*Balance!H$49,IF($D286=\"MT\",AR286*Balance!H$50,AR286*Balance!H$51))","v":0},{"$f":"IF($D286=\"BT\",AS286*Balance!I$49,IF($D286=\"MT\",AS286*Balance!I$50,AS286*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF286:BI286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!E369","v":"Et"},{"$f":"+PremisaCosto!B369","v":"X2"},null,{"$f":"+[1]Energía!F287","v":0},{"$f":"+[1]Energía!G287","v":0},{"$f":"+[1]Energía!H287","v":0},{"$f":"+[1]Energía!I287","v":0},{"$f":"+[1]Energía!J287","v":0},{"$f":"+[1]Energía!K287","v":0},null,{"$f":"+[1]Energía!M287","v":0},{"$f":"+[1]Energía!N287","v":0},{"$f":"+[1]Energía!O287","v":0},{"$f":"+[1]Energía!P287","v":0},{"$f":"+[1]Energía!Q287","v":0},null,{"$f":"+[1]Energía!S287","v":0},{"$f":"+[1]Energía!T287","v":0},{"$f":"+[1]Energía!U287","v":0},{"$f":"+[1]Energía!V287","v":0},{"$f":"+[1]Energía!W287","v":0},null,{"$f":"+[1]Energía!Y287","v":0},{"$f":"+[1]Energía!Z287","v":0},{"$f":"+[1]Energía!AA287","v":0},{"$f":"+[1]Energía!AB287","v":0},{"$f":"+[1]Energía!AC287","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Ep\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Ep\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Ep\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Ep\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Ep\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Ep\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH287:AK287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Efp\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Efp\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Efp\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Efp\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Efp\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Efp\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP287:AS287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AF287*Balance!D$45,IF($D287=\"MT\",AF287*Balance!D$46,AF287*Balance!D$47))","v":0},{"$f":"IF($D287=\"BT\",AG287*Balance!E$45,IF($D287=\"MT\",AG287*Balance!E$46,AG287*Balance!E$47))","v":0},{"$f":"IF($D287=\"BT\",AH287*Balance!F$45,IF($D287=\"MT\",AH287*Balance!F$46,AH287*Balance!F$47))","v":0},{"$f":"IF($D287=\"BT\",AI287*Balance!G$45,IF($D287=\"MT\",AI287*Balance!G$46,AI287*Balance!G$47))","v":0},{"$f":"IF($D287=\"BT\",AJ287*Balance!H$45,IF($D287=\"MT\",AJ287*Balance!H$46,AJ287*Balance!H$47))","v":0},{"$f":"IF($D287=\"BT\",AK287*Balance!I$45,IF($D287=\"MT\",AK287*Balance!I$46,AK287*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX287:BA287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AN287*Balance!D$49,IF($D287=\"MT\",AN287*Balance!D$50,AN287*Balance!D$51))","v":0},{"$f":"IF($D287=\"BT\",AO287*Balance!E$49,IF($D287=\"MT\",AO287*Balance!E$50,AO287*Balance!E$51))","v":0},{"$f":"IF($D287=\"BT\",AP287*Balance!F$49,IF($D287=\"MT\",AP287*Balance!F$50,AP287*Balance!F$51))","v":0},{"$f":"IF($D287=\"BT\",AQ287*Balance!G$49,IF($D287=\"MT\",AQ287*Balance!G$50,AQ287*Balance!G$51))","v":0},{"$f":"IF($D287=\"BT\",AR287*Balance!H$49,IF($D287=\"MT\",AR287*Balance!H$50,AR287*Balance!H$51))","v":0},{"$f":"IF($D287=\"BT\",AS287*Balance!I$49,IF($D287=\"MT\",AS287*Balance!I$50,AS287*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF287:BI287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!E370","v":"Et"},{"$f":"+PremisaCosto!B370","v":"X2"},null,{"$f":"+[1]Energía!F288","v":0},{"$f":"+[1]Energía!G288","v":0},{"$f":"+[1]Energía!H288","v":0},{"$f":"+[1]Energía!I288","v":0},{"$f":"+[1]Energía!J288","v":0},{"$f":"+[1]Energía!K288","v":0},null,{"$f":"+[1]Energía!M288","v":0},{"$f":"+[1]Energía!N288","v":0},{"$f":"+[1]Energía!O288","v":0},{"$f":"+[1]Energía!P288","v":0},{"$f":"+[1]Energía!Q288","v":0},null,{"$f":"+[1]Energía!S288","v":0},{"$f":"+[1]Energía!T288","v":0},{"$f":"+[1]Energía!U288","v":0},{"$f":"+[1]Energía!V288","v":0},{"$f":"+[1]Energía!W288","v":0},null,{"$f":"+[1]Energía!Y288","v":0},{"$f":"+[1]Energía!Z288","v":0},{"$f":"+[1]Energía!AA288","v":0},{"$f":"+[1]Energía!AB288","v":0},{"$f":"+[1]Energía!AC288","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Ep\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Ep\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Ep\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Ep\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Ep\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Ep\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH288:AK288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Efp\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Efp\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Efp\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Efp\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Efp\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Efp\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP288:AS288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AF288*Balance!D$45,IF($D288=\"MT\",AF288*Balance!D$46,AF288*Balance!D$47))","v":0},{"$f":"IF($D288=\"BT\",AG288*Balance!E$45,IF($D288=\"MT\",AG288*Balance!E$46,AG288*Balance!E$47))","v":0},{"$f":"IF($D288=\"BT\",AH288*Balance!F$45,IF($D288=\"MT\",AH288*Balance!F$46,AH288*Balance!F$47))","v":0},{"$f":"IF($D288=\"BT\",AI288*Balance!G$45,IF($D288=\"MT\",AI288*Balance!G$46,AI288*Balance!G$47))","v":0},{"$f":"IF($D288=\"BT\",AJ288*Balance!H$45,IF($D288=\"MT\",AJ288*Balance!H$46,AJ288*Balance!H$47))","v":0},{"$f":"IF($D288=\"BT\",AK288*Balance!I$45,IF($D288=\"MT\",AK288*Balance!I$46,AK288*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX288:BA288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AN288*Balance!D$49,IF($D288=\"MT\",AN288*Balance!D$50,AN288*Balance!D$51))","v":0},{"$f":"IF($D288=\"BT\",AO288*Balance!E$49,IF($D288=\"MT\",AO288*Balance!E$50,AO288*Balance!E$51))","v":0},{"$f":"IF($D288=\"BT\",AP288*Balance!F$49,IF($D288=\"MT\",AP288*Balance!F$50,AP288*Balance!F$51))","v":0},{"$f":"IF($D288=\"BT\",AQ288*Balance!G$49,IF($D288=\"MT\",AQ288*Balance!G$50,AQ288*Balance!G$51))","v":0},{"$f":"IF($D288=\"BT\",AR288*Balance!H$49,IF($D288=\"MT\",AR288*Balance!H$50,AR288*Balance!H$51))","v":0},{"$f":"IF($D288=\"BT\",AS288*Balance!I$49,IF($D288=\"MT\",AS288*Balance!I$50,AS288*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF288:BI288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!E371","v":"Et"},{"$f":"+PremisaCosto!B371","v":"X2"},null,{"$f":"+[1]Energía!F289","v":0},{"$f":"+[1]Energía!G289","v":0},{"$f":"+[1]Energía!H289","v":0},{"$f":"+[1]Energía!I289","v":0},{"$f":"+[1]Energía!J289","v":0},{"$f":"+[1]Energía!K289","v":0},null,{"$f":"+[1]Energía!M289","v":0},{"$f":"+[1]Energía!N289","v":0},{"$f":"+[1]Energía!O289","v":0},{"$f":"+[1]Energía!P289","v":0},{"$f":"+[1]Energía!Q289","v":0},null,{"$f":"+[1]Energía!S289","v":0},{"$f":"+[1]Energía!T289","v":0},{"$f":"+[1]Energía!U289","v":0},{"$f":"+[1]Energía!V289","v":0},{"$f":"+[1]Energía!W289","v":0},null,{"$f":"+[1]Energía!Y289","v":0},{"$f":"+[1]Energía!Z289","v":0},{"$f":"+[1]Energía!AA289","v":0},{"$f":"+[1]Energía!AB289","v":0},{"$f":"+[1]Energía!AC289","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Ep\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Ep\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Ep\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Ep\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Ep\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Ep\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH289:AK289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Efp\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Efp\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Efp\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Efp\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Efp\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Efp\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP289:AS289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AF289*Balance!D$45,IF($D289=\"MT\",AF289*Balance!D$46,AF289*Balance!D$47))","v":0},{"$f":"IF($D289=\"BT\",AG289*Balance!E$45,IF($D289=\"MT\",AG289*Balance!E$46,AG289*Balance!E$47))","v":0},{"$f":"IF($D289=\"BT\",AH289*Balance!F$45,IF($D289=\"MT\",AH289*Balance!F$46,AH289*Balance!F$47))","v":0},{"$f":"IF($D289=\"BT\",AI289*Balance!G$45,IF($D289=\"MT\",AI289*Balance!G$46,AI289*Balance!G$47))","v":0},{"$f":"IF($D289=\"BT\",AJ289*Balance!H$45,IF($D289=\"MT\",AJ289*Balance!H$46,AJ289*Balance!H$47))","v":0},{"$f":"IF($D289=\"BT\",AK289*Balance!I$45,IF($D289=\"MT\",AK289*Balance!I$46,AK289*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX289:BA289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AN289*Balance!D$49,IF($D289=\"MT\",AN289*Balance!D$50,AN289*Balance!D$51))","v":0},{"$f":"IF($D289=\"BT\",AO289*Balance!E$49,IF($D289=\"MT\",AO289*Balance!E$50,AO289*Balance!E$51))","v":0},{"$f":"IF($D289=\"BT\",AP289*Balance!F$49,IF($D289=\"MT\",AP289*Balance!F$50,AP289*Balance!F$51))","v":0},{"$f":"IF($D289=\"BT\",AQ289*Balance!G$49,IF($D289=\"MT\",AQ289*Balance!G$50,AQ289*Balance!G$51))","v":0},{"$f":"IF($D289=\"BT\",AR289*Balance!H$49,IF($D289=\"MT\",AR289*Balance!H$50,AR289*Balance!H$51))","v":0},{"$f":"IF($D289=\"BT\",AS289*Balance!I$49,IF($D289=\"MT\",AS289*Balance!I$50,AS289*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF289:BI289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!E372","v":"Et"},{"$f":"+PremisaCosto!B372","v":"X2"},null,{"$f":"+[1]Energía!F290","v":0},{"$f":"+[1]Energía!G290","v":0},{"$f":"+[1]Energía!H290","v":0},{"$f":"+[1]Energía!I290","v":0},{"$f":"+[1]Energía!J290","v":0},{"$f":"+[1]Energía!K290","v":0},null,{"$f":"+[1]Energía!M290","v":0},{"$f":"+[1]Energía!N290","v":0},{"$f":"+[1]Energía!O290","v":0},{"$f":"+[1]Energía!P290","v":0},{"$f":"+[1]Energía!Q290","v":0},null,{"$f":"+[1]Energía!S290","v":0},{"$f":"+[1]Energía!T290","v":0},{"$f":"+[1]Energía!U290","v":0},{"$f":"+[1]Energía!V290","v":0},{"$f":"+[1]Energía!W290","v":0},null,{"$f":"+[1]Energía!Y290","v":0},{"$f":"+[1]Energía!Z290","v":0},{"$f":"+[1]Energía!AA290","v":0},{"$f":"+[1]Energía!AB290","v":0},{"$f":"+[1]Energía!AC290","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Ep\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Ep\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Ep\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Ep\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Ep\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Ep\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH290:AK290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Efp\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Efp\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Efp\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Efp\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Efp\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Efp\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP290:AS290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AF290*Balance!D$45,IF($D290=\"MT\",AF290*Balance!D$46,AF290*Balance!D$47))","v":0},{"$f":"IF($D290=\"BT\",AG290*Balance!E$45,IF($D290=\"MT\",AG290*Balance!E$46,AG290*Balance!E$47))","v":0},{"$f":"IF($D290=\"BT\",AH290*Balance!F$45,IF($D290=\"MT\",AH290*Balance!F$46,AH290*Balance!F$47))","v":0},{"$f":"IF($D290=\"BT\",AI290*Balance!G$45,IF($D290=\"MT\",AI290*Balance!G$46,AI290*Balance!G$47))","v":0},{"$f":"IF($D290=\"BT\",AJ290*Balance!H$45,IF($D290=\"MT\",AJ290*Balance!H$46,AJ290*Balance!H$47))","v":0},{"$f":"IF($D290=\"BT\",AK290*Balance!I$45,IF($D290=\"MT\",AK290*Balance!I$46,AK290*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX290:BA290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AN290*Balance!D$49,IF($D290=\"MT\",AN290*Balance!D$50,AN290*Balance!D$51))","v":0},{"$f":"IF($D290=\"BT\",AO290*Balance!E$49,IF($D290=\"MT\",AO290*Balance!E$50,AO290*Balance!E$51))","v":0},{"$f":"IF($D290=\"BT\",AP290*Balance!F$49,IF($D290=\"MT\",AP290*Balance!F$50,AP290*Balance!F$51))","v":0},{"$f":"IF($D290=\"BT\",AQ290*Balance!G$49,IF($D290=\"MT\",AQ290*Balance!G$50,AQ290*Balance!G$51))","v":0},{"$f":"IF($D290=\"BT\",AR290*Balance!H$49,IF($D290=\"MT\",AR290*Balance!H$50,AR290*Balance!H$51))","v":0},{"$f":"IF($D290=\"BT\",AS290*Balance!I$49,IF($D290=\"MT\",AS290*Balance!I$50,AS290*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF290:BI290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!E373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,{"$f":"+[1]Energía!F291","v":0},{"$f":"+[1]Energía!G291","v":0},{"$f":"+[1]Energía!H291","v":0},{"$f":"+[1]Energía!I291","v":0},{"$f":"+[1]Energía!J291","v":0},{"$f":"+[1]Energía!K291","v":0},null,{"$f":"+[1]Energía!M291","v":0},{"$f":"+[1]Energía!N291","v":0},{"$f":"+[1]Energía!O291","v":0},{"$f":"+[1]Energía!P291","v":0},{"$f":"+[1]Energía!Q291","v":0},null,{"$f":"+[1]Energía!S291","v":0},{"$f":"+[1]Energía!T291","v":0},{"$f":"+[1]Energía!U291","v":0},{"$f":"+[1]Energía!V291","v":0},{"$f":"+[1]Energía!W291","v":0},null,{"$f":"+[1]Energía!Y291","v":0},{"$f":"+[1]Energía!Z291","v":0},{"$f":"+[1]Energía!AA291","v":0},{"$f":"+[1]Energía!AB291","v":0},{"$f":"+[1]Energía!AC291","v":0},{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Ep\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Ep\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Ep\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Ep\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Ep\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Ep\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH291:AK291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Efp\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Efp\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Efp\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Efp\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Efp\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Efp\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP291:AS291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX291:BA291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF291:BI291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!E374","v":"Et"},{"$f":"+PremisaCosto!B374","v":"X2"},null,{"$f":"+[1]Energía!F292","v":0},{"$f":"+[1]Energía!G292","v":0},{"$f":"+[1]Energía!H292","v":0},{"$f":"+[1]Energía!I292","v":0},{"$f":"+[1]Energía!J292","v":0},{"$f":"+[1]Energía!K292","v":0},null,{"$f":"+[1]Energía!M292","v":0},{"$f":"+[1]Energía!N292","v":0},{"$f":"+[1]Energía!O292","v":0},{"$f":"+[1]Energía!P292","v":0},{"$f":"+[1]Energía!Q292","v":0},null,{"$f":"+[1]Energía!S292","v":0},{"$f":"+[1]Energía!T292","v":0},{"$f":"+[1]Energía!U292","v":0},{"$f":"+[1]Energía!V292","v":0},{"$f":"+[1]Energía!W292","v":0},null,{"$f":"+[1]Energía!Y292","v":0},{"$f":"+[1]Energía!Z292","v":0},{"$f":"+[1]Energía!AA292","v":0},{"$f":"+[1]Energía!AB292","v":0},{"$f":"+[1]Energía!AC292","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Ep\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Ep\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Ep\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Ep\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Ep\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Ep\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH292:AK292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Efp\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Efp\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Efp\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Efp\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Efp\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Efp\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP292:AS292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AF292*Balance!D$45,IF($D292=\"MT\",AF292*Balance!D$46,AF292*Balance!D$47))","v":0},{"$f":"IF($D292=\"BT\",AG292*Balance!E$45,IF($D292=\"MT\",AG292*Balance!E$46,AG292*Balance!E$47))","v":0},{"$f":"IF($D292=\"BT\",AH292*Balance!F$45,IF($D292=\"MT\",AH292*Balance!F$46,AH292*Balance!F$47))","v":0},{"$f":"IF($D292=\"BT\",AI292*Balance!G$45,IF($D292=\"MT\",AI292*Balance!G$46,AI292*Balance!G$47))","v":0},{"$f":"IF($D292=\"BT\",AJ292*Balance!H$45,IF($D292=\"MT\",AJ292*Balance!H$46,AJ292*Balance!H$47))","v":0},{"$f":"IF($D292=\"BT\",AK292*Balance!I$45,IF($D292=\"MT\",AK292*Balance!I$46,AK292*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX292:BA292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AN292*Balance!D$49,IF($D292=\"MT\",AN292*Balance!D$50,AN292*Balance!D$51))","v":0},{"$f":"IF($D292=\"BT\",AO292*Balance!E$49,IF($D292=\"MT\",AO292*Balance!E$50,AO292*Balance!E$51))","v":0},{"$f":"IF($D292=\"BT\",AP292*Balance!F$49,IF($D292=\"MT\",AP292*Balance!F$50,AP292*Balance!F$51))","v":0},{"$f":"IF($D292=\"BT\",AQ292*Balance!G$49,IF($D292=\"MT\",AQ292*Balance!G$50,AQ292*Balance!G$51))","v":0},{"$f":"IF($D292=\"BT\",AR292*Balance!H$49,IF($D292=\"MT\",AR292*Balance!H$50,AR292*Balance!H$51))","v":0},{"$f":"IF($D292=\"BT\",AS292*Balance!I$49,IF($D292=\"MT\",AS292*Balance!I$50,AS292*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF292:BI292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!E375","v":"Et"},{"$f":"+PremisaCosto!B375","v":"X2"},null,{"$f":"+[1]Energía!F293","v":0},{"$f":"+[1]Energía!G293","v":0},{"$f":"+[1]Energía!H293","v":0},{"$f":"+[1]Energía!I293","v":0},{"$f":"+[1]Energía!J293","v":0},{"$f":"+[1]Energía!K293","v":0},null,{"$f":"+[1]Energía!M293","v":0},{"$f":"+[1]Energía!N293","v":0},{"$f":"+[1]Energía!O293","v":0},{"$f":"+[1]Energía!P293","v":0},{"$f":"+[1]Energía!Q293","v":0},null,{"$f":"+[1]Energía!S293","v":0},{"$f":"+[1]Energía!T293","v":0},{"$f":"+[1]Energía!U293","v":0},{"$f":"+[1]Energía!V293","v":0},{"$f":"+[1]Energía!W293","v":0},null,{"$f":"+[1]Energía!Y293","v":0},{"$f":"+[1]Energía!Z293","v":0},{"$f":"+[1]Energía!AA293","v":0},{"$f":"+[1]Energía!AB293","v":0},{"$f":"+[1]Energía!AC293","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Ep\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Ep\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Ep\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Ep\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Ep\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Ep\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH293:AK293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Efp\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Efp\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Efp\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Efp\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Efp\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Efp\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP293:AS293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AF293*Balance!D$45,IF($D293=\"MT\",AF293*Balance!D$46,AF293*Balance!D$47))","v":0},{"$f":"IF($D293=\"BT\",AG293*Balance!E$45,IF($D293=\"MT\",AG293*Balance!E$46,AG293*Balance!E$47))","v":0},{"$f":"IF($D293=\"BT\",AH293*Balance!F$45,IF($D293=\"MT\",AH293*Balance!F$46,AH293*Balance!F$47))","v":0},{"$f":"IF($D293=\"BT\",AI293*Balance!G$45,IF($D293=\"MT\",AI293*Balance!G$46,AI293*Balance!G$47))","v":0},{"$f":"IF($D293=\"BT\",AJ293*Balance!H$45,IF($D293=\"MT\",AJ293*Balance!H$46,AJ293*Balance!H$47))","v":0},{"$f":"IF($D293=\"BT\",AK293*Balance!I$45,IF($D293=\"MT\",AK293*Balance!I$46,AK293*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX293:BA293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AN293*Balance!D$49,IF($D293=\"MT\",AN293*Balance!D$50,AN293*Balance!D$51))","v":0},{"$f":"IF($D293=\"BT\",AO293*Balance!E$49,IF($D293=\"MT\",AO293*Balance!E$50,AO293*Balance!E$51))","v":0},{"$f":"IF($D293=\"BT\",AP293*Balance!F$49,IF($D293=\"MT\",AP293*Balance!F$50,AP293*Balance!F$51))","v":0},{"$f":"IF($D293=\"BT\",AQ293*Balance!G$49,IF($D293=\"MT\",AQ293*Balance!G$50,AQ293*Balance!G$51))","v":0},{"$f":"IF($D293=\"BT\",AR293*Balance!H$49,IF($D293=\"MT\",AR293*Balance!H$50,AR293*Balance!H$51))","v":0},{"$f":"IF($D293=\"BT\",AS293*Balance!I$49,IF($D293=\"MT\",AS293*Balance!I$50,AS293*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF293:BI293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!E376","v":"Et"},{"$f":"+PremisaCosto!B376","v":"X2"},null,{"$f":"+[1]Energía!F294","v":0},{"$f":"+[1]Energía!G294","v":0},{"$f":"+[1]Energía!H294","v":0},{"$f":"+[1]Energía!I294","v":0},{"$f":"+[1]Energía!J294","v":0},{"$f":"+[1]Energía!K294","v":0},null,{"$f":"+[1]Energía!M294","v":0},{"$f":"+[1]Energía!N294","v":0},{"$f":"+[1]Energía!O294","v":0},{"$f":"+[1]Energía!P294","v":0},{"$f":"+[1]Energía!Q294","v":0},null,{"$f":"+[1]Energía!S294","v":0},{"$f":"+[1]Energía!T294","v":0},{"$f":"+[1]Energía!U294","v":0},{"$f":"+[1]Energía!V294","v":0},{"$f":"+[1]Energía!W294","v":0},null,{"$f":"+[1]Energía!Y294","v":0},{"$f":"+[1]Energía!Z294","v":0},{"$f":"+[1]Energía!AA294","v":0},{"$f":"+[1]Energía!AB294","v":0},{"$f":"+[1]Energía!AC294","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Ep\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Ep\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Ep\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Ep\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Ep\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Ep\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH294:AK294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Efp\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Efp\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Efp\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Efp\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Efp\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Efp\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP294:AS294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AF294*Balance!D$45,IF($D294=\"MT\",AF294*Balance!D$46,AF294*Balance!D$47))","v":0},{"$f":"IF($D294=\"BT\",AG294*Balance!E$45,IF($D294=\"MT\",AG294*Balance!E$46,AG294*Balance!E$47))","v":0},{"$f":"IF($D294=\"BT\",AH294*Balance!F$45,IF($D294=\"MT\",AH294*Balance!F$46,AH294*Balance!F$47))","v":0},{"$f":"IF($D294=\"BT\",AI294*Balance!G$45,IF($D294=\"MT\",AI294*Balance!G$46,AI294*Balance!G$47))","v":0},{"$f":"IF($D294=\"BT\",AJ294*Balance!H$45,IF($D294=\"MT\",AJ294*Balance!H$46,AJ294*Balance!H$47))","v":0},{"$f":"IF($D294=\"BT\",AK294*Balance!I$45,IF($D294=\"MT\",AK294*Balance!I$46,AK294*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX294:BA294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AN294*Balance!D$49,IF($D294=\"MT\",AN294*Balance!D$50,AN294*Balance!D$51))","v":0},{"$f":"IF($D294=\"BT\",AO294*Balance!E$49,IF($D294=\"MT\",AO294*Balance!E$50,AO294*Balance!E$51))","v":0},{"$f":"IF($D294=\"BT\",AP294*Balance!F$49,IF($D294=\"MT\",AP294*Balance!F$50,AP294*Balance!F$51))","v":0},{"$f":"IF($D294=\"BT\",AQ294*Balance!G$49,IF($D294=\"MT\",AQ294*Balance!G$50,AQ294*Balance!G$51))","v":0},{"$f":"IF($D294=\"BT\",AR294*Balance!H$49,IF($D294=\"MT\",AR294*Balance!H$50,AR294*Balance!H$51))","v":0},{"$f":"IF($D294=\"BT\",AS294*Balance!I$49,IF($D294=\"MT\",AS294*Balance!I$50,AS294*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF294:BI294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!E377","v":"Et"},{"$f":"+PremisaCosto!B377","v":"X2"},null,{"$f":"+[1]Energía!F295","v":0},{"$f":"+[1]Energía!G295","v":0},{"$f":"+[1]Energía!H295","v":0},{"$f":"+[1]Energía!I295","v":0},{"$f":"+[1]Energía!J295","v":0},{"$f":"+[1]Energía!K295","v":0},null,{"$f":"+[1]Energía!M295","v":0},{"$f":"+[1]Energía!N295","v":0},{"$f":"+[1]Energía!O295","v":0},{"$f":"+[1]Energía!P295","v":0},{"$f":"+[1]Energía!Q295","v":0},null,{"$f":"+[1]Energía!S295","v":0},{"$f":"+[1]Energía!T295","v":0},{"$f":"+[1]Energía!U295","v":0},{"$f":"+[1]Energía!V295","v":0},{"$f":"+[1]Energía!W295","v":0},null,{"$f":"+[1]Energía!Y295","v":0},{"$f":"+[1]Energía!Z295","v":0},{"$f":"+[1]Energía!AA295","v":0},{"$f":"+[1]Energía!AB295","v":0},{"$f":"+[1]Energía!AC295","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Ep\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Ep\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Ep\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Ep\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Ep\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Ep\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH295:AK295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Efp\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Efp\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Efp\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Efp\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Efp\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Efp\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP295:AS295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AF295*Balance!D$45,IF($D295=\"MT\",AF295*Balance!D$46,AF295*Balance!D$47))","v":0},{"$f":"IF($D295=\"BT\",AG295*Balance!E$45,IF($D295=\"MT\",AG295*Balance!E$46,AG295*Balance!E$47))","v":0},{"$f":"IF($D295=\"BT\",AH295*Balance!F$45,IF($D295=\"MT\",AH295*Balance!F$46,AH295*Balance!F$47))","v":0},{"$f":"IF($D295=\"BT\",AI295*Balance!G$45,IF($D295=\"MT\",AI295*Balance!G$46,AI295*Balance!G$47))","v":0},{"$f":"IF($D295=\"BT\",AJ295*Balance!H$45,IF($D295=\"MT\",AJ295*Balance!H$46,AJ295*Balance!H$47))","v":0},{"$f":"IF($D295=\"BT\",AK295*Balance!I$45,IF($D295=\"MT\",AK295*Balance!I$46,AK295*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX295:BA295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AN295*Balance!D$49,IF($D295=\"MT\",AN295*Balance!D$50,AN295*Balance!D$51))","v":0},{"$f":"IF($D295=\"BT\",AO295*Balance!E$49,IF($D295=\"MT\",AO295*Balance!E$50,AO295*Balance!E$51))","v":0},{"$f":"IF($D295=\"BT\",AP295*Balance!F$49,IF($D295=\"MT\",AP295*Balance!F$50,AP295*Balance!F$51))","v":0},{"$f":"IF($D295=\"BT\",AQ295*Balance!G$49,IF($D295=\"MT\",AQ295*Balance!G$50,AQ295*Balance!G$51))","v":0},{"$f":"IF($D295=\"BT\",AR295*Balance!H$49,IF($D295=\"MT\",AR295*Balance!H$50,AR295*Balance!H$51))","v":0},{"$f":"IF($D295=\"BT\",AS295*Balance!I$49,IF($D295=\"MT\",AS295*Balance!I$50,AS295*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF295:BI295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!E378","v":"Et"},{"$f":"+PremisaCosto!B378","v":"X2"},null,{"$f":"+[1]Energía!F296","v":0},{"$f":"+[1]Energía!G296","v":0},{"$f":"+[1]Energía!H296","v":0},{"$f":"+[1]Energía!I296","v":0},{"$f":"+[1]Energía!J296","v":0},{"$f":"+[1]Energía!K296","v":0},null,{"$f":"+[1]Energía!M296","v":0},{"$f":"+[1]Energía!N296","v":0},{"$f":"+[1]Energía!O296","v":0},{"$f":"+[1]Energía!P296","v":0},{"$f":"+[1]Energía!Q296","v":0},null,{"$f":"+[1]Energía!S296","v":0},{"$f":"+[1]Energía!T296","v":0},{"$f":"+[1]Energía!U296","v":0},{"$f":"+[1]Energía!V296","v":0},{"$f":"+[1]Energía!W296","v":0},null,{"$f":"+[1]Energía!Y296","v":0},{"$f":"+[1]Energía!Z296","v":0},{"$f":"+[1]Energía!AA296","v":0},{"$f":"+[1]Energía!AB296","v":0},{"$f":"+[1]Energía!AC296","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Ep\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Ep\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Ep\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Ep\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Ep\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Ep\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH296:AK296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Efp\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Efp\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Efp\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Efp\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Efp\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Efp\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP296:AS296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AF296*Balance!D$45,IF($D296=\"MT\",AF296*Balance!D$46,AF296*Balance!D$47))","v":0},{"$f":"IF($D296=\"BT\",AG296*Balance!E$45,IF($D296=\"MT\",AG296*Balance!E$46,AG296*Balance!E$47))","v":0},{"$f":"IF($D296=\"BT\",AH296*Balance!F$45,IF($D296=\"MT\",AH296*Balance!F$46,AH296*Balance!F$47))","v":0},{"$f":"IF($D296=\"BT\",AI296*Balance!G$45,IF($D296=\"MT\",AI296*Balance!G$46,AI296*Balance!G$47))","v":0},{"$f":"IF($D296=\"BT\",AJ296*Balance!H$45,IF($D296=\"MT\",AJ296*Balance!H$46,AJ296*Balance!H$47))","v":0},{"$f":"IF($D296=\"BT\",AK296*Balance!I$45,IF($D296=\"MT\",AK296*Balance!I$46,AK296*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX296:BA296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AN296*Balance!D$49,IF($D296=\"MT\",AN296*Balance!D$50,AN296*Balance!D$51))","v":0},{"$f":"IF($D296=\"BT\",AO296*Balance!E$49,IF($D296=\"MT\",AO296*Balance!E$50,AO296*Balance!E$51))","v":0},{"$f":"IF($D296=\"BT\",AP296*Balance!F$49,IF($D296=\"MT\",AP296*Balance!F$50,AP296*Balance!F$51))","v":0},{"$f":"IF($D296=\"BT\",AQ296*Balance!G$49,IF($D296=\"MT\",AQ296*Balance!G$50,AQ296*Balance!G$51))","v":0},{"$f":"IF($D296=\"BT\",AR296*Balance!H$49,IF($D296=\"MT\",AR296*Balance!H$50,AR296*Balance!H$51))","v":0},{"$f":"IF($D296=\"BT\",AS296*Balance!I$49,IF($D296=\"MT\",AS296*Balance!I$50,AS296*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF296:BI296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!E379","v":"Et"},{"$f":"+PremisaCosto!B379","v":"X2"},null,{"$f":"+[1]Energía!F297","v":0},{"$f":"+[1]Energía!G297","v":0},{"$f":"+[1]Energía!H297","v":0},{"$f":"+[1]Energía!I297","v":0},{"$f":"+[1]Energía!J297","v":0},{"$f":"+[1]Energía!K297","v":0},null,{"$f":"+[1]Energía!M297","v":0},{"$f":"+[1]Energía!N297","v":0},{"$f":"+[1]Energía!O297","v":0},{"$f":"+[1]Energía!P297","v":0},{"$f":"+[1]Energía!Q297","v":0},null,{"$f":"+[1]Energía!S297","v":0},{"$f":"+[1]Energía!T297","v":0},{"$f":"+[1]Energía!U297","v":0},{"$f":"+[1]Energía!V297","v":0},{"$f":"+[1]Energía!W297","v":0},null,{"$f":"+[1]Energía!Y297","v":0},{"$f":"+[1]Energía!Z297","v":0},{"$f":"+[1]Energía!AA297","v":0},{"$f":"+[1]Energía!AB297","v":0},{"$f":"+[1]Energía!AC297","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Ep\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Ep\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Ep\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Ep\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Ep\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Ep\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH297:AK297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Efp\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Efp\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Efp\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Efp\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Efp\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Efp\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP297:AS297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AF297*Balance!D$45,IF($D297=\"MT\",AF297*Balance!D$46,AF297*Balance!D$47))","v":0},{"$f":"IF($D297=\"BT\",AG297*Balance!E$45,IF($D297=\"MT\",AG297*Balance!E$46,AG297*Balance!E$47))","v":0},{"$f":"IF($D297=\"BT\",AH297*Balance!F$45,IF($D297=\"MT\",AH297*Balance!F$46,AH297*Balance!F$47))","v":0},{"$f":"IF($D297=\"BT\",AI297*Balance!G$45,IF($D297=\"MT\",AI297*Balance!G$46,AI297*Balance!G$47))","v":0},{"$f":"IF($D297=\"BT\",AJ297*Balance!H$45,IF($D297=\"MT\",AJ297*Balance!H$46,AJ297*Balance!H$47))","v":0},{"$f":"IF($D297=\"BT\",AK297*Balance!I$45,IF($D297=\"MT\",AK297*Balance!I$46,AK297*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX297:BA297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AN297*Balance!D$49,IF($D297=\"MT\",AN297*Balance!D$50,AN297*Balance!D$51))","v":0},{"$f":"IF($D297=\"BT\",AO297*Balance!E$49,IF($D297=\"MT\",AO297*Balance!E$50,AO297*Balance!E$51))","v":0},{"$f":"IF($D297=\"BT\",AP297*Balance!F$49,IF($D297=\"MT\",AP297*Balance!F$50,AP297*Balance!F$51))","v":0},{"$f":"IF($D297=\"BT\",AQ297*Balance!G$49,IF($D297=\"MT\",AQ297*Balance!G$50,AQ297*Balance!G$51))","v":0},{"$f":"IF($D297=\"BT\",AR297*Balance!H$49,IF($D297=\"MT\",AR297*Balance!H$50,AR297*Balance!H$51))","v":0},{"$f":"IF($D297=\"BT\",AS297*Balance!I$49,IF($D297=\"MT\",AS297*Balance!I$50,AS297*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF297:BI297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!E380","v":"Et"},{"$f":"+PremisaCosto!B380","v":"X2"},null,{"$f":"+[1]Energía!F298","v":0},{"$f":"+[1]Energía!G298","v":0},{"$f":"+[1]Energía!H298","v":0},{"$f":"+[1]Energía!I298","v":0},{"$f":"+[1]Energía!J298","v":0},{"$f":"+[1]Energía!K298","v":0},null,{"$f":"+[1]Energía!M298","v":0},{"$f":"+[1]Energía!N298","v":0},{"$f":"+[1]Energía!O298","v":0},{"$f":"+[1]Energía!P298","v":0},{"$f":"+[1]Energía!Q298","v":0},null,{"$f":"+[1]Energía!S298","v":0},{"$f":"+[1]Energía!T298","v":0},{"$f":"+[1]Energía!U298","v":0},{"$f":"+[1]Energía!V298","v":0},{"$f":"+[1]Energía!W298","v":0},null,{"$f":"+[1]Energía!Y298","v":0},{"$f":"+[1]Energía!Z298","v":0},{"$f":"+[1]Energía!AA298","v":0},{"$f":"+[1]Energía!AB298","v":0},{"$f":"+[1]Energía!AC298","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Ep\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Ep\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Ep\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Ep\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Ep\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Ep\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH298:AK298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Efp\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Efp\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Efp\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Efp\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Efp\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Efp\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP298:AS298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AF298*Balance!D$45,IF($D298=\"MT\",AF298*Balance!D$46,AF298*Balance!D$47))","v":0},{"$f":"IF($D298=\"BT\",AG298*Balance!E$45,IF($D298=\"MT\",AG298*Balance!E$46,AG298*Balance!E$47))","v":0},{"$f":"IF($D298=\"BT\",AH298*Balance!F$45,IF($D298=\"MT\",AH298*Balance!F$46,AH298*Balance!F$47))","v":0},{"$f":"IF($D298=\"BT\",AI298*Balance!G$45,IF($D298=\"MT\",AI298*Balance!G$46,AI298*Balance!G$47))","v":0},{"$f":"IF($D298=\"BT\",AJ298*Balance!H$45,IF($D298=\"MT\",AJ298*Balance!H$46,AJ298*Balance!H$47))","v":0},{"$f":"IF($D298=\"BT\",AK298*Balance!I$45,IF($D298=\"MT\",AK298*Balance!I$46,AK298*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX298:BA298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AN298*Balance!D$49,IF($D298=\"MT\",AN298*Balance!D$50,AN298*Balance!D$51))","v":0},{"$f":"IF($D298=\"BT\",AO298*Balance!E$49,IF($D298=\"MT\",AO298*Balance!E$50,AO298*Balance!E$51))","v":0},{"$f":"IF($D298=\"BT\",AP298*Balance!F$49,IF($D298=\"MT\",AP298*Balance!F$50,AP298*Balance!F$51))","v":0},{"$f":"IF($D298=\"BT\",AQ298*Balance!G$49,IF($D298=\"MT\",AQ298*Balance!G$50,AQ298*Balance!G$51))","v":0},{"$f":"IF($D298=\"BT\",AR298*Balance!H$49,IF($D298=\"MT\",AR298*Balance!H$50,AR298*Balance!H$51))","v":0},{"$f":"IF($D298=\"BT\",AS298*Balance!I$49,IF($D298=\"MT\",AS298*Balance!I$50,AS298*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF298:BI298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!E381","v":"Et"},{"$f":"+PremisaCosto!B381","v":"X2"},null,{"$f":"+[1]Energía!F299","v":0},{"$f":"+[1]Energía!G299","v":0},{"$f":"+[1]Energía!H299","v":0},{"$f":"+[1]Energía!I299","v":0},{"$f":"+[1]Energía!J299","v":0},{"$f":"+[1]Energía!K299","v":0},null,{"$f":"+[1]Energía!M299","v":0},{"$f":"+[1]Energía!N299","v":0},{"$f":"+[1]Energía!O299","v":0},{"$f":"+[1]Energía!P299","v":0},{"$f":"+[1]Energía!Q299","v":0},null,{"$f":"+[1]Energía!S299","v":0},{"$f":"+[1]Energía!T299","v":0},{"$f":"+[1]Energía!U299","v":0},{"$f":"+[1]Energía!V299","v":0},{"$f":"+[1]Energía!W299","v":0},null,{"$f":"+[1]Energía!Y299","v":0},{"$f":"+[1]Energía!Z299","v":0},{"$f":"+[1]Energía!AA299","v":0},{"$f":"+[1]Energía!AB299","v":0},{"$f":"+[1]Energía!AC299","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Ep\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Ep\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Ep\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Ep\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Ep\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Ep\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH299:AK299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Efp\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Efp\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Efp\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Efp\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Efp\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Efp\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP299:AS299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AF299*Balance!D$45,IF($D299=\"MT\",AF299*Balance!D$46,AF299*Balance!D$47))","v":0},{"$f":"IF($D299=\"BT\",AG299*Balance!E$45,IF($D299=\"MT\",AG299*Balance!E$46,AG299*Balance!E$47))","v":0},{"$f":"IF($D299=\"BT\",AH299*Balance!F$45,IF($D299=\"MT\",AH299*Balance!F$46,AH299*Balance!F$47))","v":0},{"$f":"IF($D299=\"BT\",AI299*Balance!G$45,IF($D299=\"MT\",AI299*Balance!G$46,AI299*Balance!G$47))","v":0},{"$f":"IF($D299=\"BT\",AJ299*Balance!H$45,IF($D299=\"MT\",AJ299*Balance!H$46,AJ299*Balance!H$47))","v":0},{"$f":"IF($D299=\"BT\",AK299*Balance!I$45,IF($D299=\"MT\",AK299*Balance!I$46,AK299*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX299:BA299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AN299*Balance!D$49,IF($D299=\"MT\",AN299*Balance!D$50,AN299*Balance!D$51))","v":0},{"$f":"IF($D299=\"BT\",AO299*Balance!E$49,IF($D299=\"MT\",AO299*Balance!E$50,AO299*Balance!E$51))","v":0},{"$f":"IF($D299=\"BT\",AP299*Balance!F$49,IF($D299=\"MT\",AP299*Balance!F$50,AP299*Balance!F$51))","v":0},{"$f":"IF($D299=\"BT\",AQ299*Balance!G$49,IF($D299=\"MT\",AQ299*Balance!G$50,AQ299*Balance!G$51))","v":0},{"$f":"IF($D299=\"BT\",AR299*Balance!H$49,IF($D299=\"MT\",AR299*Balance!H$50,AR299*Balance!H$51))","v":0},{"$f":"IF($D299=\"BT\",AS299*Balance!I$49,IF($D299=\"MT\",AS299*Balance!I$50,AS299*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF299:BI299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!E382","v":"Et"},{"$f":"+PremisaCosto!B382","v":"X2"},null,{"$f":"+[1]Energía!F300","v":0},{"$f":"+[1]Energía!G300","v":0},{"$f":"+[1]Energía!H300","v":0},{"$f":"+[1]Energía!I300","v":0},{"$f":"+[1]Energía!J300","v":0},{"$f":"+[1]Energía!K300","v":0},null,{"$f":"+[1]Energía!M300","v":0},{"$f":"+[1]Energía!N300","v":0},{"$f":"+[1]Energía!O300","v":0},{"$f":"+[1]Energía!P300","v":0},{"$f":"+[1]Energía!Q300","v":0},null,{"$f":"+[1]Energía!S300","v":0},{"$f":"+[1]Energía!T300","v":0},{"$f":"+[1]Energía!U300","v":0},{"$f":"+[1]Energía!V300","v":0},{"$f":"+[1]Energía!W300","v":0},null,{"$f":"+[1]Energía!Y300","v":0},{"$f":"+[1]Energía!Z300","v":0},{"$f":"+[1]Energía!AA300","v":0},{"$f":"+[1]Energía!AB300","v":0},{"$f":"+[1]Energía!AC300","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Ep\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Ep\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Ep\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Ep\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Ep\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Ep\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH300:AK300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Efp\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Efp\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Efp\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Efp\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Efp\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Efp\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP300:AS300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AF300*Balance!D$45,IF($D300=\"MT\",AF300*Balance!D$46,AF300*Balance!D$47))","v":0},{"$f":"IF($D300=\"BT\",AG300*Balance!E$45,IF($D300=\"MT\",AG300*Balance!E$46,AG300*Balance!E$47))","v":0},{"$f":"IF($D300=\"BT\",AH300*Balance!F$45,IF($D300=\"MT\",AH300*Balance!F$46,AH300*Balance!F$47))","v":0},{"$f":"IF($D300=\"BT\",AI300*Balance!G$45,IF($D300=\"MT\",AI300*Balance!G$46,AI300*Balance!G$47))","v":0},{"$f":"IF($D300=\"BT\",AJ300*Balance!H$45,IF($D300=\"MT\",AJ300*Balance!H$46,AJ300*Balance!H$47))","v":0},{"$f":"IF($D300=\"BT\",AK300*Balance!I$45,IF($D300=\"MT\",AK300*Balance!I$46,AK300*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX300:BA300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AN300*Balance!D$49,IF($D300=\"MT\",AN300*Balance!D$50,AN300*Balance!D$51))","v":0},{"$f":"IF($D300=\"BT\",AO300*Balance!E$49,IF($D300=\"MT\",AO300*Balance!E$50,AO300*Balance!E$51))","v":0},{"$f":"IF($D300=\"BT\",AP300*Balance!F$49,IF($D300=\"MT\",AP300*Balance!F$50,AP300*Balance!F$51))","v":0},{"$f":"IF($D300=\"BT\",AQ300*Balance!G$49,IF($D300=\"MT\",AQ300*Balance!G$50,AQ300*Balance!G$51))","v":0},{"$f":"IF($D300=\"BT\",AR300*Balance!H$49,IF($D300=\"MT\",AR300*Balance!H$50,AR300*Balance!H$51))","v":0},{"$f":"IF($D300=\"BT\",AS300*Balance!I$49,IF($D300=\"MT\",AS300*Balance!I$50,AS300*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF300:BI300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!E383","v":"Et"},{"$f":"+PremisaCosto!B383","v":"X2"},null,{"$f":"+[1]Energía!F301","v":0},{"$f":"+[1]Energía!G301","v":0},{"$f":"+[1]Energía!H301","v":0},{"$f":"+[1]Energía!I301","v":0},{"$f":"+[1]Energía!J301","v":0},{"$f":"+[1]Energía!K301","v":0},null,{"$f":"+[1]Energía!M301","v":0},{"$f":"+[1]Energía!N301","v":0},{"$f":"+[1]Energía!O301","v":0},{"$f":"+[1]Energía!P301","v":0},{"$f":"+[1]Energía!Q301","v":0},null,{"$f":"+[1]Energía!S301","v":0},{"$f":"+[1]Energía!T301","v":0},{"$f":"+[1]Energía!U301","v":0},{"$f":"+[1]Energía!V301","v":0},{"$f":"+[1]Energía!W301","v":0},null,{"$f":"+[1]Energía!Y301","v":0},{"$f":"+[1]Energía!Z301","v":0},{"$f":"+[1]Energía!AA301","v":0},{"$f":"+[1]Energía!AB301","v":0},{"$f":"+[1]Energía!AC301","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Ep\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Ep\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Ep\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Ep\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Ep\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Ep\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH301:AK301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Efp\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Efp\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Efp\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Efp\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Efp\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Efp\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP301:AS301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AF301*Balance!D$45,IF($D301=\"MT\",AF301*Balance!D$46,AF301*Balance!D$47))","v":0},{"$f":"IF($D301=\"BT\",AG301*Balance!E$45,IF($D301=\"MT\",AG301*Balance!E$46,AG301*Balance!E$47))","v":0},{"$f":"IF($D301=\"BT\",AH301*Balance!F$45,IF($D301=\"MT\",AH301*Balance!F$46,AH301*Balance!F$47))","v":0},{"$f":"IF($D301=\"BT\",AI301*Balance!G$45,IF($D301=\"MT\",AI301*Balance!G$46,AI301*Balance!G$47))","v":0},{"$f":"IF($D301=\"BT\",AJ301*Balance!H$45,IF($D301=\"MT\",AJ301*Balance!H$46,AJ301*Balance!H$47))","v":0},{"$f":"IF($D301=\"BT\",AK301*Balance!I$45,IF($D301=\"MT\",AK301*Balance!I$46,AK301*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX301:BA301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AN301*Balance!D$49,IF($D301=\"MT\",AN301*Balance!D$50,AN301*Balance!D$51))","v":0},{"$f":"IF($D301=\"BT\",AO301*Balance!E$49,IF($D301=\"MT\",AO301*Balance!E$50,AO301*Balance!E$51))","v":0},{"$f":"IF($D301=\"BT\",AP301*Balance!F$49,IF($D301=\"MT\",AP301*Balance!F$50,AP301*Balance!F$51))","v":0},{"$f":"IF($D301=\"BT\",AQ301*Balance!G$49,IF($D301=\"MT\",AQ301*Balance!G$50,AQ301*Balance!G$51))","v":0},{"$f":"IF($D301=\"BT\",AR301*Balance!H$49,IF($D301=\"MT\",AR301*Balance!H$50,AR301*Balance!H$51))","v":0},{"$f":"IF($D301=\"BT\",AS301*Balance!I$49,IF($D301=\"MT\",AS301*Balance!I$50,AS301*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF301:BI301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!E384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,{"$f":"+[1]Energía!F302","v":0},{"$f":"+[1]Energía!G302","v":0},{"$f":"+[1]Energía!H302","v":0},{"$f":"+[1]Energía!I302","v":0},{"$f":"+[1]Energía!J302","v":0},{"$f":"+[1]Energía!K302","v":0},null,{"$f":"+[1]Energía!M302","v":0},{"$f":"+[1]Energía!N302","v":0},{"$f":"+[1]Energía!O302","v":0},{"$f":"+[1]Energía!P302","v":0},{"$f":"+[1]Energía!Q302","v":0},null,{"$f":"+[1]Energía!S302","v":0},{"$f":"+[1]Energía!T302","v":0},{"$f":"+[1]Energía!U302","v":0},{"$f":"+[1]Energía!V302","v":0},{"$f":"+[1]Energía!W302","v":0},null,{"$f":"+[1]Energía!Y302","v":0},{"$f":"+[1]Energía!Z302","v":0},{"$f":"+[1]Energía!AA302","v":0},{"$f":"+[1]Energía!AB302","v":0},{"$f":"+[1]Energía!AC302","v":0},{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Ep\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Ep\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Ep\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Ep\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Ep\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Ep\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH302:AK302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Efp\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Efp\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Efp\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Efp\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Efp\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Efp\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP302:AS302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX302:BA302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF302:BI302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!E385","v":"Et"},{"$f":"+PremisaCosto!B385","v":"X2"},null,{"$f":"+[1]Energía!F303","v":0},{"$f":"+[1]Energía!G303","v":0},{"$f":"+[1]Energía!H303","v":0},{"$f":"+[1]Energía!I303","v":0},{"$f":"+[1]Energía!J303","v":0},{"$f":"+[1]Energía!K303","v":0},null,{"$f":"+[1]Energía!M303","v":0},{"$f":"+[1]Energía!N303","v":0},{"$f":"+[1]Energía!O303","v":0},{"$f":"+[1]Energía!P303","v":0},{"$f":"+[1]Energía!Q303","v":0},null,{"$f":"+[1]Energía!S303","v":0},{"$f":"+[1]Energía!T303","v":0},{"$f":"+[1]Energía!U303","v":0},{"$f":"+[1]Energía!V303","v":0},{"$f":"+[1]Energía!W303","v":0},null,{"$f":"+[1]Energía!Y303","v":0},{"$f":"+[1]Energía!Z303","v":0},{"$f":"+[1]Energía!AA303","v":0},{"$f":"+[1]Energía!AB303","v":0},{"$f":"+[1]Energía!AC303","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Ep\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Ep\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Ep\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Ep\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Ep\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Ep\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH303:AK303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Efp\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Efp\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Efp\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Efp\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Efp\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Efp\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP303:AS303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AF303*Balance!D$45,IF($D303=\"MT\",AF303*Balance!D$46,AF303*Balance!D$47))","v":0},{"$f":"IF($D303=\"BT\",AG303*Balance!E$45,IF($D303=\"MT\",AG303*Balance!E$46,AG303*Balance!E$47))","v":0},{"$f":"IF($D303=\"BT\",AH303*Balance!F$45,IF($D303=\"MT\",AH303*Balance!F$46,AH303*Balance!F$47))","v":0},{"$f":"IF($D303=\"BT\",AI303*Balance!G$45,IF($D303=\"MT\",AI303*Balance!G$46,AI303*Balance!G$47))","v":0},{"$f":"IF($D303=\"BT\",AJ303*Balance!H$45,IF($D303=\"MT\",AJ303*Balance!H$46,AJ303*Balance!H$47))","v":0},{"$f":"IF($D303=\"BT\",AK303*Balance!I$45,IF($D303=\"MT\",AK303*Balance!I$46,AK303*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX303:BA303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AN303*Balance!D$49,IF($D303=\"MT\",AN303*Balance!D$50,AN303*Balance!D$51))","v":0},{"$f":"IF($D303=\"BT\",AO303*Balance!E$49,IF($D303=\"MT\",AO303*Balance!E$50,AO303*Balance!E$51))","v":0},{"$f":"IF($D303=\"BT\",AP303*Balance!F$49,IF($D303=\"MT\",AP303*Balance!F$50,AP303*Balance!F$51))","v":0},{"$f":"IF($D303=\"BT\",AQ303*Balance!G$49,IF($D303=\"MT\",AQ303*Balance!G$50,AQ303*Balance!G$51))","v":0},{"$f":"IF($D303=\"BT\",AR303*Balance!H$49,IF($D303=\"MT\",AR303*Balance!H$50,AR303*Balance!H$51))","v":0},{"$f":"IF($D303=\"BT\",AS303*Balance!I$49,IF($D303=\"MT\",AS303*Balance!I$50,AS303*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF303:BI303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!E386","v":"Et"},{"$f":"+PremisaCosto!B386","v":"X2"},null,{"$f":"+[1]Energía!F304","v":0},{"$f":"+[1]Energía!G304","v":0},{"$f":"+[1]Energía!H304","v":0},{"$f":"+[1]Energía!I304","v":0},{"$f":"+[1]Energía!J304","v":0},{"$f":"+[1]Energía!K304","v":0},null,{"$f":"+[1]Energía!M304","v":0},{"$f":"+[1]Energía!N304","v":0},{"$f":"+[1]Energía!O304","v":0},{"$f":"+[1]Energía!P304","v":0},{"$f":"+[1]Energía!Q304","v":0},null,{"$f":"+[1]Energía!S304","v":0},{"$f":"+[1]Energía!T304","v":0},{"$f":"+[1]Energía!U304","v":0},{"$f":"+[1]Energía!V304","v":0},{"$f":"+[1]Energía!W304","v":0},null,{"$f":"+[1]Energía!Y304","v":0},{"$f":"+[1]Energía!Z304","v":0},{"$f":"+[1]Energía!AA304","v":0},{"$f":"+[1]Energía!AB304","v":0},{"$f":"+[1]Energía!AC304","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Ep\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Ep\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Ep\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Ep\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Ep\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Ep\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH304:AK304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Efp\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Efp\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Efp\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Efp\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Efp\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Efp\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP304:AS304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AF304*Balance!D$45,IF($D304=\"MT\",AF304*Balance!D$46,AF304*Balance!D$47))","v":0},{"$f":"IF($D304=\"BT\",AG304*Balance!E$45,IF($D304=\"MT\",AG304*Balance!E$46,AG304*Balance!E$47))","v":0},{"$f":"IF($D304=\"BT\",AH304*Balance!F$45,IF($D304=\"MT\",AH304*Balance!F$46,AH304*Balance!F$47))","v":0},{"$f":"IF($D304=\"BT\",AI304*Balance!G$45,IF($D304=\"MT\",AI304*Balance!G$46,AI304*Balance!G$47))","v":0},{"$f":"IF($D304=\"BT\",AJ304*Balance!H$45,IF($D304=\"MT\",AJ304*Balance!H$46,AJ304*Balance!H$47))","v":0},{"$f":"IF($D304=\"BT\",AK304*Balance!I$45,IF($D304=\"MT\",AK304*Balance!I$46,AK304*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX304:BA304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AN304*Balance!D$49,IF($D304=\"MT\",AN304*Balance!D$50,AN304*Balance!D$51))","v":0},{"$f":"IF($D304=\"BT\",AO304*Balance!E$49,IF($D304=\"MT\",AO304*Balance!E$50,AO304*Balance!E$51))","v":0},{"$f":"IF($D304=\"BT\",AP304*Balance!F$49,IF($D304=\"MT\",AP304*Balance!F$50,AP304*Balance!F$51))","v":0},{"$f":"IF($D304=\"BT\",AQ304*Balance!G$49,IF($D304=\"MT\",AQ304*Balance!G$50,AQ304*Balance!G$51))","v":0},{"$f":"IF($D304=\"BT\",AR304*Balance!H$49,IF($D304=\"MT\",AR304*Balance!H$50,AR304*Balance!H$51))","v":0},{"$f":"IF($D304=\"BT\",AS304*Balance!I$49,IF($D304=\"MT\",AS304*Balance!I$50,AS304*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF304:BI304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!E387","v":"Et"},{"$f":"+PremisaCosto!B387","v":"X2"},null,{"$f":"+[1]Energía!F305","v":0},{"$f":"+[1]Energía!G305","v":0},{"$f":"+[1]Energía!H305","v":0},{"$f":"+[1]Energía!I305","v":0},{"$f":"+[1]Energía!J305","v":0},{"$f":"+[1]Energía!K305","v":0},null,{"$f":"+[1]Energía!M305","v":0},{"$f":"+[1]Energía!N305","v":0},{"$f":"+[1]Energía!O305","v":0},{"$f":"+[1]Energía!P305","v":0},{"$f":"+[1]Energía!Q305","v":0},null,{"$f":"+[1]Energía!S305","v":0},{"$f":"+[1]Energía!T305","v":0},{"$f":"+[1]Energía!U305","v":0},{"$f":"+[1]Energía!V305","v":0},{"$f":"+[1]Energía!W305","v":0},null,{"$f":"+[1]Energía!Y305","v":0},{"$f":"+[1]Energía!Z305","v":0},{"$f":"+[1]Energía!AA305","v":0},{"$f":"+[1]Energía!AB305","v":0},{"$f":"+[1]Energía!AC305","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Ep\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Ep\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Ep\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Ep\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Ep\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Ep\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH305:AK305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Efp\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Efp\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Efp\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Efp\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Efp\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Efp\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP305:AS305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AF305*Balance!D$45,IF($D305=\"MT\",AF305*Balance!D$46,AF305*Balance!D$47))","v":0},{"$f":"IF($D305=\"BT\",AG305*Balance!E$45,IF($D305=\"MT\",AG305*Balance!E$46,AG305*Balance!E$47))","v":0},{"$f":"IF($D305=\"BT\",AH305*Balance!F$45,IF($D305=\"MT\",AH305*Balance!F$46,AH305*Balance!F$47))","v":0},{"$f":"IF($D305=\"BT\",AI305*Balance!G$45,IF($D305=\"MT\",AI305*Balance!G$46,AI305*Balance!G$47))","v":0},{"$f":"IF($D305=\"BT\",AJ305*Balance!H$45,IF($D305=\"MT\",AJ305*Balance!H$46,AJ305*Balance!H$47))","v":0},{"$f":"IF($D305=\"BT\",AK305*Balance!I$45,IF($D305=\"MT\",AK305*Balance!I$46,AK305*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX305:BA305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AN305*Balance!D$49,IF($D305=\"MT\",AN305*Balance!D$50,AN305*Balance!D$51))","v":0},{"$f":"IF($D305=\"BT\",AO305*Balance!E$49,IF($D305=\"MT\",AO305*Balance!E$50,AO305*Balance!E$51))","v":0},{"$f":"IF($D305=\"BT\",AP305*Balance!F$49,IF($D305=\"MT\",AP305*Balance!F$50,AP305*Balance!F$51))","v":0},{"$f":"IF($D305=\"BT\",AQ305*Balance!G$49,IF($D305=\"MT\",AQ305*Balance!G$50,AQ305*Balance!G$51))","v":0},{"$f":"IF($D305=\"BT\",AR305*Balance!H$49,IF($D305=\"MT\",AR305*Balance!H$50,AR305*Balance!H$51))","v":0},{"$f":"IF($D305=\"BT\",AS305*Balance!I$49,IF($D305=\"MT\",AS305*Balance!I$50,AS305*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF305:BI305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!E388","v":"Et"},{"$f":"+PremisaCosto!B388","v":"X2"},null,{"$f":"+[1]Energía!F306","v":0},{"$f":"+[1]Energía!G306","v":0},{"$f":"+[1]Energía!H306","v":0},{"$f":"+[1]Energía!I306","v":0},{"$f":"+[1]Energía!J306","v":0},{"$f":"+[1]Energía!K306","v":0},null,{"$f":"+[1]Energía!M306","v":0},{"$f":"+[1]Energía!N306","v":0},{"$f":"+[1]Energía!O306","v":0},{"$f":"+[1]Energía!P306","v":0},{"$f":"+[1]Energía!Q306","v":0},null,{"$f":"+[1]Energía!S306","v":0},{"$f":"+[1]Energía!T306","v":0},{"$f":"+[1]Energía!U306","v":0},{"$f":"+[1]Energía!V306","v":0},{"$f":"+[1]Energía!W306","v":0},null,{"$f":"+[1]Energía!Y306","v":0},{"$f":"+[1]Energía!Z306","v":0},{"$f":"+[1]Energía!AA306","v":0},{"$f":"+[1]Energía!AB306","v":0},{"$f":"+[1]Energía!AC306","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Ep\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Ep\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Ep\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Ep\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Ep\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Ep\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH306:AK306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Efp\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Efp\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Efp\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Efp\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Efp\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Efp\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP306:AS306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AF306*Balance!D$45,IF($D306=\"MT\",AF306*Balance!D$46,AF306*Balance!D$47))","v":0},{"$f":"IF($D306=\"BT\",AG306*Balance!E$45,IF($D306=\"MT\",AG306*Balance!E$46,AG306*Balance!E$47))","v":0},{"$f":"IF($D306=\"BT\",AH306*Balance!F$45,IF($D306=\"MT\",AH306*Balance!F$46,AH306*Balance!F$47))","v":0},{"$f":"IF($D306=\"BT\",AI306*Balance!G$45,IF($D306=\"MT\",AI306*Balance!G$46,AI306*Balance!G$47))","v":0},{"$f":"IF($D306=\"BT\",AJ306*Balance!H$45,IF($D306=\"MT\",AJ306*Balance!H$46,AJ306*Balance!H$47))","v":0},{"$f":"IF($D306=\"BT\",AK306*Balance!I$45,IF($D306=\"MT\",AK306*Balance!I$46,AK306*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX306:BA306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AN306*Balance!D$49,IF($D306=\"MT\",AN306*Balance!D$50,AN306*Balance!D$51))","v":0},{"$f":"IF($D306=\"BT\",AO306*Balance!E$49,IF($D306=\"MT\",AO306*Balance!E$50,AO306*Balance!E$51))","v":0},{"$f":"IF($D306=\"BT\",AP306*Balance!F$49,IF($D306=\"MT\",AP306*Balance!F$50,AP306*Balance!F$51))","v":0},{"$f":"IF($D306=\"BT\",AQ306*Balance!G$49,IF($D306=\"MT\",AQ306*Balance!G$50,AQ306*Balance!G$51))","v":0},{"$f":"IF($D306=\"BT\",AR306*Balance!H$49,IF($D306=\"MT\",AR306*Balance!H$50,AR306*Balance!H$51))","v":0},{"$f":"IF($D306=\"BT\",AS306*Balance!I$49,IF($D306=\"MT\",AS306*Balance!I$50,AS306*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF306:BI306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!E389","v":"Et"},{"$f":"+PremisaCosto!B389","v":"X2"},null,{"$f":"+[1]Energía!F307","v":0},{"$f":"+[1]Energía!G307","v":0},{"$f":"+[1]Energía!H307","v":0},{"$f":"+[1]Energía!I307","v":0},{"$f":"+[1]Energía!J307","v":0},{"$f":"+[1]Energía!K307","v":0},null,{"$f":"+[1]Energía!M307","v":0},{"$f":"+[1]Energía!N307","v":0},{"$f":"+[1]Energía!O307","v":0},{"$f":"+[1]Energía!P307","v":0},{"$f":"+[1]Energía!Q307","v":0},null,{"$f":"+[1]Energía!S307","v":0},{"$f":"+[1]Energía!T307","v":0},{"$f":"+[1]Energía!U307","v":0},{"$f":"+[1]Energía!V307","v":0},{"$f":"+[1]Energía!W307","v":0},null,{"$f":"+[1]Energía!Y307","v":0},{"$f":"+[1]Energía!Z307","v":0},{"$f":"+[1]Energía!AA307","v":0},{"$f":"+[1]Energía!AB307","v":0},{"$f":"+[1]Energía!AC307","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Ep\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Ep\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Ep\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Ep\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Ep\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Ep\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH307:AK307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Efp\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Efp\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Efp\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Efp\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Efp\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Efp\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP307:AS307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AF307*Balance!D$45,IF($D307=\"MT\",AF307*Balance!D$46,AF307*Balance!D$47))","v":0},{"$f":"IF($D307=\"BT\",AG307*Balance!E$45,IF($D307=\"MT\",AG307*Balance!E$46,AG307*Balance!E$47))","v":0},{"$f":"IF($D307=\"BT\",AH307*Balance!F$45,IF($D307=\"MT\",AH307*Balance!F$46,AH307*Balance!F$47))","v":0},{"$f":"IF($D307=\"BT\",AI307*Balance!G$45,IF($D307=\"MT\",AI307*Balance!G$46,AI307*Balance!G$47))","v":0},{"$f":"IF($D307=\"BT\",AJ307*Balance!H$45,IF($D307=\"MT\",AJ307*Balance!H$46,AJ307*Balance!H$47))","v":0},{"$f":"IF($D307=\"BT\",AK307*Balance!I$45,IF($D307=\"MT\",AK307*Balance!I$46,AK307*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX307:BA307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AN307*Balance!D$49,IF($D307=\"MT\",AN307*Balance!D$50,AN307*Balance!D$51))","v":0},{"$f":"IF($D307=\"BT\",AO307*Balance!E$49,IF($D307=\"MT\",AO307*Balance!E$50,AO307*Balance!E$51))","v":0},{"$f":"IF($D307=\"BT\",AP307*Balance!F$49,IF($D307=\"MT\",AP307*Balance!F$50,AP307*Balance!F$51))","v":0},{"$f":"IF($D307=\"BT\",AQ307*Balance!G$49,IF($D307=\"MT\",AQ307*Balance!G$50,AQ307*Balance!G$51))","v":0},{"$f":"IF($D307=\"BT\",AR307*Balance!H$49,IF($D307=\"MT\",AR307*Balance!H$50,AR307*Balance!H$51))","v":0},{"$f":"IF($D307=\"BT\",AS307*Balance!I$49,IF($D307=\"MT\",AS307*Balance!I$50,AS307*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF307:BI307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!E390","v":"Et"},{"$f":"+PremisaCosto!B390","v":"X2"},null,{"$f":"+[1]Energía!F308","v":0},{"$f":"+[1]Energía!G308","v":0},{"$f":"+[1]Energía!H308","v":0},{"$f":"+[1]Energía!I308","v":0},{"$f":"+[1]Energía!J308","v":0},{"$f":"+[1]Energía!K308","v":0},null,{"$f":"+[1]Energía!M308","v":0},{"$f":"+[1]Energía!N308","v":0},{"$f":"+[1]Energía!O308","v":0},{"$f":"+[1]Energía!P308","v":0},{"$f":"+[1]Energía!Q308","v":0},null,{"$f":"+[1]Energía!S308","v":0},{"$f":"+[1]Energía!T308","v":0},{"$f":"+[1]Energía!U308","v":0},{"$f":"+[1]Energía!V308","v":0},{"$f":"+[1]Energía!W308","v":0},null,{"$f":"+[1]Energía!Y308","v":0},{"$f":"+[1]Energía!Z308","v":0},{"$f":"+[1]Energía!AA308","v":0},{"$f":"+[1]Energía!AB308","v":0},{"$f":"+[1]Energía!AC308","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Ep\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Ep\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Ep\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Ep\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Ep\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Ep\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH308:AK308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Efp\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Efp\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Efp\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Efp\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Efp\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Efp\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP308:AS308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AF308*Balance!D$45,IF($D308=\"MT\",AF308*Balance!D$46,AF308*Balance!D$47))","v":0},{"$f":"IF($D308=\"BT\",AG308*Balance!E$45,IF($D308=\"MT\",AG308*Balance!E$46,AG308*Balance!E$47))","v":0},{"$f":"IF($D308=\"BT\",AH308*Balance!F$45,IF($D308=\"MT\",AH308*Balance!F$46,AH308*Balance!F$47))","v":0},{"$f":"IF($D308=\"BT\",AI308*Balance!G$45,IF($D308=\"MT\",AI308*Balance!G$46,AI308*Balance!G$47))","v":0},{"$f":"IF($D308=\"BT\",AJ308*Balance!H$45,IF($D308=\"MT\",AJ308*Balance!H$46,AJ308*Balance!H$47))","v":0},{"$f":"IF($D308=\"BT\",AK308*Balance!I$45,IF($D308=\"MT\",AK308*Balance!I$46,AK308*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX308:BA308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AN308*Balance!D$49,IF($D308=\"MT\",AN308*Balance!D$50,AN308*Balance!D$51))","v":0},{"$f":"IF($D308=\"BT\",AO308*Balance!E$49,IF($D308=\"MT\",AO308*Balance!E$50,AO308*Balance!E$51))","v":0},{"$f":"IF($D308=\"BT\",AP308*Balance!F$49,IF($D308=\"MT\",AP308*Balance!F$50,AP308*Balance!F$51))","v":0},{"$f":"IF($D308=\"BT\",AQ308*Balance!G$49,IF($D308=\"MT\",AQ308*Balance!G$50,AQ308*Balance!G$51))","v":0},{"$f":"IF($D308=\"BT\",AR308*Balance!H$49,IF($D308=\"MT\",AR308*Balance!H$50,AR308*Balance!H$51))","v":0},{"$f":"IF($D308=\"BT\",AS308*Balance!I$49,IF($D308=\"MT\",AS308*Balance!I$50,AS308*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF308:BI308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!E391","v":"Et"},{"$f":"+PremisaCosto!B391","v":"X2"},null,{"$f":"+[1]Energía!F309","v":0},{"$f":"+[1]Energía!G309","v":0},{"$f":"+[1]Energía!H309","v":0},{"$f":"+[1]Energía!I309","v":0},{"$f":"+[1]Energía!J309","v":0},{"$f":"+[1]Energía!K309","v":0},null,{"$f":"+[1]Energía!M309","v":0},{"$f":"+[1]Energía!N309","v":0},{"$f":"+[1]Energía!O309","v":0},{"$f":"+[1]Energía!P309","v":0},{"$f":"+[1]Energía!Q309","v":0},null,{"$f":"+[1]Energía!S309","v":0},{"$f":"+[1]Energía!T309","v":0},{"$f":"+[1]Energía!U309","v":0},{"$f":"+[1]Energía!V309","v":0},{"$f":"+[1]Energía!W309","v":0},null,{"$f":"+[1]Energía!Y309","v":0},{"$f":"+[1]Energía!Z309","v":0},{"$f":"+[1]Energía!AA309","v":0},{"$f":"+[1]Energía!AB309","v":0},{"$f":"+[1]Energía!AC309","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Ep\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Ep\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Ep\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Ep\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Ep\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Ep\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH309:AK309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Efp\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Efp\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Efp\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Efp\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Efp\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Efp\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP309:AS309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AF309*Balance!D$45,IF($D309=\"MT\",AF309*Balance!D$46,AF309*Balance!D$47))","v":0},{"$f":"IF($D309=\"BT\",AG309*Balance!E$45,IF($D309=\"MT\",AG309*Balance!E$46,AG309*Balance!E$47))","v":0},{"$f":"IF($D309=\"BT\",AH309*Balance!F$45,IF($D309=\"MT\",AH309*Balance!F$46,AH309*Balance!F$47))","v":0},{"$f":"IF($D309=\"BT\",AI309*Balance!G$45,IF($D309=\"MT\",AI309*Balance!G$46,AI309*Balance!G$47))","v":0},{"$f":"IF($D309=\"BT\",AJ309*Balance!H$45,IF($D309=\"MT\",AJ309*Balance!H$46,AJ309*Balance!H$47))","v":0},{"$f":"IF($D309=\"BT\",AK309*Balance!I$45,IF($D309=\"MT\",AK309*Balance!I$46,AK309*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX309:BA309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AN309*Balance!D$49,IF($D309=\"MT\",AN309*Balance!D$50,AN309*Balance!D$51))","v":0},{"$f":"IF($D309=\"BT\",AO309*Balance!E$49,IF($D309=\"MT\",AO309*Balance!E$50,AO309*Balance!E$51))","v":0},{"$f":"IF($D309=\"BT\",AP309*Balance!F$49,IF($D309=\"MT\",AP309*Balance!F$50,AP309*Balance!F$51))","v":0},{"$f":"IF($D309=\"BT\",AQ309*Balance!G$49,IF($D309=\"MT\",AQ309*Balance!G$50,AQ309*Balance!G$51))","v":0},{"$f":"IF($D309=\"BT\",AR309*Balance!H$49,IF($D309=\"MT\",AR309*Balance!H$50,AR309*Balance!H$51))","v":0},{"$f":"IF($D309=\"BT\",AS309*Balance!I$49,IF($D309=\"MT\",AS309*Balance!I$50,AS309*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF309:BI309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!E392","v":"Et"},{"$f":"+PremisaCosto!B392","v":"X2"},null,{"$f":"+[1]Energía!F310","v":0},{"$f":"+[1]Energía!G310","v":0},{"$f":"+[1]Energía!H310","v":0},{"$f":"+[1]Energía!I310","v":0},{"$f":"+[1]Energía!J310","v":0},{"$f":"+[1]Energía!K310","v":0},null,{"$f":"+[1]Energía!M310","v":0},{"$f":"+[1]Energía!N310","v":0},{"$f":"+[1]Energía!O310","v":0},{"$f":"+[1]Energía!P310","v":0},{"$f":"+[1]Energía!Q310","v":0},null,{"$f":"+[1]Energía!S310","v":0},{"$f":"+[1]Energía!T310","v":0},{"$f":"+[1]Energía!U310","v":0},{"$f":"+[1]Energía!V310","v":0},{"$f":"+[1]Energía!W310","v":0},null,{"$f":"+[1]Energía!Y310","v":0},{"$f":"+[1]Energía!Z310","v":0},{"$f":"+[1]Energía!AA310","v":0},{"$f":"+[1]Energía!AB310","v":0},{"$f":"+[1]Energía!AC310","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Ep\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Ep\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Ep\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Ep\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Ep\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Ep\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH310:AK310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Efp\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Efp\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Efp\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Efp\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Efp\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Efp\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP310:AS310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AF310*Balance!D$45,IF($D310=\"MT\",AF310*Balance!D$46,AF310*Balance!D$47))","v":0},{"$f":"IF($D310=\"BT\",AG310*Balance!E$45,IF($D310=\"MT\",AG310*Balance!E$46,AG310*Balance!E$47))","v":0},{"$f":"IF($D310=\"BT\",AH310*Balance!F$45,IF($D310=\"MT\",AH310*Balance!F$46,AH310*Balance!F$47))","v":0},{"$f":"IF($D310=\"BT\",AI310*Balance!G$45,IF($D310=\"MT\",AI310*Balance!G$46,AI310*Balance!G$47))","v":0},{"$f":"IF($D310=\"BT\",AJ310*Balance!H$45,IF($D310=\"MT\",AJ310*Balance!H$46,AJ310*Balance!H$47))","v":0},{"$f":"IF($D310=\"BT\",AK310*Balance!I$45,IF($D310=\"MT\",AK310*Balance!I$46,AK310*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX310:BA310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AN310*Balance!D$49,IF($D310=\"MT\",AN310*Balance!D$50,AN310*Balance!D$51))","v":0},{"$f":"IF($D310=\"BT\",AO310*Balance!E$49,IF($D310=\"MT\",AO310*Balance!E$50,AO310*Balance!E$51))","v":0},{"$f":"IF($D310=\"BT\",AP310*Balance!F$49,IF($D310=\"MT\",AP310*Balance!F$50,AP310*Balance!F$51))","v":0},{"$f":"IF($D310=\"BT\",AQ310*Balance!G$49,IF($D310=\"MT\",AQ310*Balance!G$50,AQ310*Balance!G$51))","v":0},{"$f":"IF($D310=\"BT\",AR310*Balance!H$49,IF($D310=\"MT\",AR310*Balance!H$50,AR310*Balance!H$51))","v":0},{"$f":"IF($D310=\"BT\",AS310*Balance!I$49,IF($D310=\"MT\",AS310*Balance!I$50,AS310*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF310:BI310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!E393","v":"Et"},{"$f":"+PremisaCosto!B393","v":"X2"},null,{"$f":"+[1]Energía!F311","v":0},{"$f":"+[1]Energía!G311","v":0},{"$f":"+[1]Energía!H311","v":0},{"$f":"+[1]Energía!I311","v":0},{"$f":"+[1]Energía!J311","v":0},{"$f":"+[1]Energía!K311","v":0},null,{"$f":"+[1]Energía!M311","v":0},{"$f":"+[1]Energía!N311","v":0},{"$f":"+[1]Energía!O311","v":0},{"$f":"+[1]Energía!P311","v":0},{"$f":"+[1]Energía!Q311","v":0},null,{"$f":"+[1]Energía!S311","v":0},{"$f":"+[1]Energía!T311","v":0},{"$f":"+[1]Energía!U311","v":0},{"$f":"+[1]Energía!V311","v":0},{"$f":"+[1]Energía!W311","v":0},null,{"$f":"+[1]Energía!Y311","v":0},{"$f":"+[1]Energía!Z311","v":0},{"$f":"+[1]Energía!AA311","v":0},{"$f":"+[1]Energía!AB311","v":0},{"$f":"+[1]Energía!AC311","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Ep\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Ep\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Ep\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Ep\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Ep\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Ep\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH311:AK311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Efp\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Efp\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Efp\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Efp\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Efp\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Efp\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP311:AS311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AF311*Balance!D$45,IF($D311=\"MT\",AF311*Balance!D$46,AF311*Balance!D$47))","v":0},{"$f":"IF($D311=\"BT\",AG311*Balance!E$45,IF($D311=\"MT\",AG311*Balance!E$46,AG311*Balance!E$47))","v":0},{"$f":"IF($D311=\"BT\",AH311*Balance!F$45,IF($D311=\"MT\",AH311*Balance!F$46,AH311*Balance!F$47))","v":0},{"$f":"IF($D311=\"BT\",AI311*Balance!G$45,IF($D311=\"MT\",AI311*Balance!G$46,AI311*Balance!G$47))","v":0},{"$f":"IF($D311=\"BT\",AJ311*Balance!H$45,IF($D311=\"MT\",AJ311*Balance!H$46,AJ311*Balance!H$47))","v":0},{"$f":"IF($D311=\"BT\",AK311*Balance!I$45,IF($D311=\"MT\",AK311*Balance!I$46,AK311*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX311:BA311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AN311*Balance!D$49,IF($D311=\"MT\",AN311*Balance!D$50,AN311*Balance!D$51))","v":0},{"$f":"IF($D311=\"BT\",AO311*Balance!E$49,IF($D311=\"MT\",AO311*Balance!E$50,AO311*Balance!E$51))","v":0},{"$f":"IF($D311=\"BT\",AP311*Balance!F$49,IF($D311=\"MT\",AP311*Balance!F$50,AP311*Balance!F$51))","v":0},{"$f":"IF($D311=\"BT\",AQ311*Balance!G$49,IF($D311=\"MT\",AQ311*Balance!G$50,AQ311*Balance!G$51))","v":0},{"$f":"IF($D311=\"BT\",AR311*Balance!H$49,IF($D311=\"MT\",AR311*Balance!H$50,AR311*Balance!H$51))","v":0},{"$f":"IF($D311=\"BT\",AS311*Balance!I$49,IF($D311=\"MT\",AS311*Balance!I$50,AS311*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF311:BI311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!E394","v":"Et"},{"$f":"+PremisaCosto!B394","v":"X2"},null,{"$f":"+[1]Energía!F312","v":0},{"$f":"+[1]Energía!G312","v":0},{"$f":"+[1]Energía!H312","v":0},{"$f":"+[1]Energía!I312","v":0},{"$f":"+[1]Energía!J312","v":0},{"$f":"+[1]Energía!K312","v":0},null,{"$f":"+[1]Energía!M312","v":0},{"$f":"+[1]Energía!N312","v":0},{"$f":"+[1]Energía!O312","v":0},{"$f":"+[1]Energía!P312","v":0},{"$f":"+[1]Energía!Q312","v":0},null,{"$f":"+[1]Energía!S312","v":0},{"$f":"+[1]Energía!T312","v":0},{"$f":"+[1]Energía!U312","v":0},{"$f":"+[1]Energía!V312","v":0},{"$f":"+[1]Energía!W312","v":0},null,{"$f":"+[1]Energía!Y312","v":0},{"$f":"+[1]Energía!Z312","v":0},{"$f":"+[1]Energía!AA312","v":0},{"$f":"+[1]Energía!AB312","v":0},{"$f":"+[1]Energía!AC312","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Ep\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Ep\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Ep\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Ep\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Ep\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Ep\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH312:AK312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Efp\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Efp\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Efp\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Efp\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Efp\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Efp\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP312:AS312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AF312*Balance!D$45,IF($D312=\"MT\",AF312*Balance!D$46,AF312*Balance!D$47))","v":0},{"$f":"IF($D312=\"BT\",AG312*Balance!E$45,IF($D312=\"MT\",AG312*Balance!E$46,AG312*Balance!E$47))","v":0},{"$f":"IF($D312=\"BT\",AH312*Balance!F$45,IF($D312=\"MT\",AH312*Balance!F$46,AH312*Balance!F$47))","v":0},{"$f":"IF($D312=\"BT\",AI312*Balance!G$45,IF($D312=\"MT\",AI312*Balance!G$46,AI312*Balance!G$47))","v":0},{"$f":"IF($D312=\"BT\",AJ312*Balance!H$45,IF($D312=\"MT\",AJ312*Balance!H$46,AJ312*Balance!H$47))","v":0},{"$f":"IF($D312=\"BT\",AK312*Balance!I$45,IF($D312=\"MT\",AK312*Balance!I$46,AK312*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX312:BA312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AN312*Balance!D$49,IF($D312=\"MT\",AN312*Balance!D$50,AN312*Balance!D$51))","v":0},{"$f":"IF($D312=\"BT\",AO312*Balance!E$49,IF($D312=\"MT\",AO312*Balance!E$50,AO312*Balance!E$51))","v":0},{"$f":"IF($D312=\"BT\",AP312*Balance!F$49,IF($D312=\"MT\",AP312*Balance!F$50,AP312*Balance!F$51))","v":0},{"$f":"IF($D312=\"BT\",AQ312*Balance!G$49,IF($D312=\"MT\",AQ312*Balance!G$50,AQ312*Balance!G$51))","v":0},{"$f":"IF($D312=\"BT\",AR312*Balance!H$49,IF($D312=\"MT\",AR312*Balance!H$50,AR312*Balance!H$51))","v":0},{"$f":"IF($D312=\"BT\",AS312*Balance!I$49,IF($D312=\"MT\",AS312*Balance!I$50,AS312*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF312:BI312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!E395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,{"$f":"+[1]Energía!F313","v":0},{"$f":"+[1]Energía!G313","v":0},{"$f":"+[1]Energía!H313","v":0},{"$f":"+[1]Energía!I313","v":0},{"$f":"+[1]Energía!J313","v":0},{"$f":"+[1]Energía!K313","v":0},null,{"$f":"+[1]Energía!M313","v":0},{"$f":"+[1]Energía!N313","v":0},{"$f":"+[1]Energía!O313","v":0},{"$f":"+[1]Energía!P313","v":0},{"$f":"+[1]Energía!Q313","v":0},null,{"$f":"+[1]Energía!S313","v":0},{"$f":"+[1]Energía!T313","v":0},{"$f":"+[1]Energía!U313","v":0},{"$f":"+[1]Energía!V313","v":0},{"$f":"+[1]Energía!W313","v":0},null,{"$f":"+[1]Energía!Y313","v":0},{"$f":"+[1]Energía!Z313","v":0},{"$f":"+[1]Energía!AA313","v":0},{"$f":"+[1]Energía!AB313","v":0},{"$f":"+[1]Energía!AC313","v":0},{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Ep\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Ep\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Ep\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Ep\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Ep\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Ep\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH313:AK313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Efp\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Efp\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Efp\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Efp\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Efp\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Efp\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP313:AS313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX313:BA313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF313:BI313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!E396","v":"Et"},{"$f":"+PremisaCosto!B396","v":"X2"},null,{"$f":"+[1]Energía!F314","v":0},{"$f":"+[1]Energía!G314","v":0},{"$f":"+[1]Energía!H314","v":0},{"$f":"+[1]Energía!I314","v":0},{"$f":"+[1]Energía!J314","v":0},{"$f":"+[1]Energía!K314","v":0},null,{"$f":"+[1]Energía!M314","v":0},{"$f":"+[1]Energía!N314","v":0},{"$f":"+[1]Energía!O314","v":0},{"$f":"+[1]Energía!P314","v":0},{"$f":"+[1]Energía!Q314","v":0},null,{"$f":"+[1]Energía!S314","v":0},{"$f":"+[1]Energía!T314","v":0},{"$f":"+[1]Energía!U314","v":0},{"$f":"+[1]Energía!V314","v":0},{"$f":"+[1]Energía!W314","v":0},null,{"$f":"+[1]Energía!Y314","v":0},{"$f":"+[1]Energía!Z314","v":0},{"$f":"+[1]Energía!AA314","v":0},{"$f":"+[1]Energía!AB314","v":0},{"$f":"+[1]Energía!AC314","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Ep\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Ep\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Ep\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Ep\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Ep\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Ep\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH314:AK314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Efp\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Efp\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Efp\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Efp\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Efp\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Efp\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP314:AS314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AF314*Balance!D$45,IF($D314=\"MT\",AF314*Balance!D$46,AF314*Balance!D$47))","v":0},{"$f":"IF($D314=\"BT\",AG314*Balance!E$45,IF($D314=\"MT\",AG314*Balance!E$46,AG314*Balance!E$47))","v":0},{"$f":"IF($D314=\"BT\",AH314*Balance!F$45,IF($D314=\"MT\",AH314*Balance!F$46,AH314*Balance!F$47))","v":0},{"$f":"IF($D314=\"BT\",AI314*Balance!G$45,IF($D314=\"MT\",AI314*Balance!G$46,AI314*Balance!G$47))","v":0},{"$f":"IF($D314=\"BT\",AJ314*Balance!H$45,IF($D314=\"MT\",AJ314*Balance!H$46,AJ314*Balance!H$47))","v":0},{"$f":"IF($D314=\"BT\",AK314*Balance!I$45,IF($D314=\"MT\",AK314*Balance!I$46,AK314*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX314:BA314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AN314*Balance!D$49,IF($D314=\"MT\",AN314*Balance!D$50,AN314*Balance!D$51))","v":0},{"$f":"IF($D314=\"BT\",AO314*Balance!E$49,IF($D314=\"MT\",AO314*Balance!E$50,AO314*Balance!E$51))","v":0},{"$f":"IF($D314=\"BT\",AP314*Balance!F$49,IF($D314=\"MT\",AP314*Balance!F$50,AP314*Balance!F$51))","v":0},{"$f":"IF($D314=\"BT\",AQ314*Balance!G$49,IF($D314=\"MT\",AQ314*Balance!G$50,AQ314*Balance!G$51))","v":0},{"$f":"IF($D314=\"BT\",AR314*Balance!H$49,IF($D314=\"MT\",AR314*Balance!H$50,AR314*Balance!H$51))","v":0},{"$f":"IF($D314=\"BT\",AS314*Balance!I$49,IF($D314=\"MT\",AS314*Balance!I$50,AS314*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF314:BI314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!E397","v":"Et"},{"$f":"+PremisaCosto!B397","v":"X2"},null,{"$f":"+[1]Energía!F315","v":0},{"$f":"+[1]Energía!G315","v":0},{"$f":"+[1]Energía!H315","v":0},{"$f":"+[1]Energía!I315","v":0},{"$f":"+[1]Energía!J315","v":0},{"$f":"+[1]Energía!K315","v":0},null,{"$f":"+[1]Energía!M315","v":0},{"$f":"+[1]Energía!N315","v":0},{"$f":"+[1]Energía!O315","v":0},{"$f":"+[1]Energía!P315","v":0},{"$f":"+[1]Energía!Q315","v":0},null,{"$f":"+[1]Energía!S315","v":0},{"$f":"+[1]Energía!T315","v":0},{"$f":"+[1]Energía!U315","v":0},{"$f":"+[1]Energía!V315","v":0},{"$f":"+[1]Energía!W315","v":0},null,{"$f":"+[1]Energía!Y315","v":0},{"$f":"+[1]Energía!Z315","v":0},{"$f":"+[1]Energía!AA315","v":0},{"$f":"+[1]Energía!AB315","v":0},{"$f":"+[1]Energía!AC315","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Ep\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Ep\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Ep\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Ep\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Ep\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Ep\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH315:AK315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Efp\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Efp\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Efp\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Efp\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Efp\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Efp\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP315:AS315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AF315*Balance!D$45,IF($D315=\"MT\",AF315*Balance!D$46,AF315*Balance!D$47))","v":0},{"$f":"IF($D315=\"BT\",AG315*Balance!E$45,IF($D315=\"MT\",AG315*Balance!E$46,AG315*Balance!E$47))","v":0},{"$f":"IF($D315=\"BT\",AH315*Balance!F$45,IF($D315=\"MT\",AH315*Balance!F$46,AH315*Balance!F$47))","v":0},{"$f":"IF($D315=\"BT\",AI315*Balance!G$45,IF($D315=\"MT\",AI315*Balance!G$46,AI315*Balance!G$47))","v":0},{"$f":"IF($D315=\"BT\",AJ315*Balance!H$45,IF($D315=\"MT\",AJ315*Balance!H$46,AJ315*Balance!H$47))","v":0},{"$f":"IF($D315=\"BT\",AK315*Balance!I$45,IF($D315=\"MT\",AK315*Balance!I$46,AK315*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX315:BA315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AN315*Balance!D$49,IF($D315=\"MT\",AN315*Balance!D$50,AN315*Balance!D$51))","v":0},{"$f":"IF($D315=\"BT\",AO315*Balance!E$49,IF($D315=\"MT\",AO315*Balance!E$50,AO315*Balance!E$51))","v":0},{"$f":"IF($D315=\"BT\",AP315*Balance!F$49,IF($D315=\"MT\",AP315*Balance!F$50,AP315*Balance!F$51))","v":0},{"$f":"IF($D315=\"BT\",AQ315*Balance!G$49,IF($D315=\"MT\",AQ315*Balance!G$50,AQ315*Balance!G$51))","v":0},{"$f":"IF($D315=\"BT\",AR315*Balance!H$49,IF($D315=\"MT\",AR315*Balance!H$50,AR315*Balance!H$51))","v":0},{"$f":"IF($D315=\"BT\",AS315*Balance!I$49,IF($D315=\"MT\",AS315*Balance!I$50,AS315*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF315:BI315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!E398","v":"Et"},{"$f":"+PremisaCosto!B398","v":"X2"},null,{"$f":"+[1]Energía!F316","v":0},{"$f":"+[1]Energía!G316","v":0},{"$f":"+[1]Energía!H316","v":0},{"$f":"+[1]Energía!I316","v":0},{"$f":"+[1]Energía!J316","v":0},{"$f":"+[1]Energía!K316","v":0},null,{"$f":"+[1]Energía!M316","v":0},{"$f":"+[1]Energía!N316","v":0},{"$f":"+[1]Energía!O316","v":0},{"$f":"+[1]Energía!P316","v":0},{"$f":"+[1]Energía!Q316","v":0},null,{"$f":"+[1]Energía!S316","v":0},{"$f":"+[1]Energía!T316","v":0},{"$f":"+[1]Energía!U316","v":0},{"$f":"+[1]Energía!V316","v":0},{"$f":"+[1]Energía!W316","v":0},null,{"$f":"+[1]Energía!Y316","v":0},{"$f":"+[1]Energía!Z316","v":0},{"$f":"+[1]Energía!AA316","v":0},{"$f":"+[1]Energía!AB316","v":0},{"$f":"+[1]Energía!AC316","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Ep\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Ep\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Ep\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Ep\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Ep\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Ep\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH316:AK316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Efp\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Efp\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Efp\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Efp\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Efp\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Efp\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP316:AS316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AF316*Balance!D$45,IF($D316=\"MT\",AF316*Balance!D$46,AF316*Balance!D$47))","v":0},{"$f":"IF($D316=\"BT\",AG316*Balance!E$45,IF($D316=\"MT\",AG316*Balance!E$46,AG316*Balance!E$47))","v":0},{"$f":"IF($D316=\"BT\",AH316*Balance!F$45,IF($D316=\"MT\",AH316*Balance!F$46,AH316*Balance!F$47))","v":0},{"$f":"IF($D316=\"BT\",AI316*Balance!G$45,IF($D316=\"MT\",AI316*Balance!G$46,AI316*Balance!G$47))","v":0},{"$f":"IF($D316=\"BT\",AJ316*Balance!H$45,IF($D316=\"MT\",AJ316*Balance!H$46,AJ316*Balance!H$47))","v":0},{"$f":"IF($D316=\"BT\",AK316*Balance!I$45,IF($D316=\"MT\",AK316*Balance!I$46,AK316*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX316:BA316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AN316*Balance!D$49,IF($D316=\"MT\",AN316*Balance!D$50,AN316*Balance!D$51))","v":0},{"$f":"IF($D316=\"BT\",AO316*Balance!E$49,IF($D316=\"MT\",AO316*Balance!E$50,AO316*Balance!E$51))","v":0},{"$f":"IF($D316=\"BT\",AP316*Balance!F$49,IF($D316=\"MT\",AP316*Balance!F$50,AP316*Balance!F$51))","v":0},{"$f":"IF($D316=\"BT\",AQ316*Balance!G$49,IF($D316=\"MT\",AQ316*Balance!G$50,AQ316*Balance!G$51))","v":0},{"$f":"IF($D316=\"BT\",AR316*Balance!H$49,IF($D316=\"MT\",AR316*Balance!H$50,AR316*Balance!H$51))","v":0},{"$f":"IF($D316=\"BT\",AS316*Balance!I$49,IF($D316=\"MT\",AS316*Balance!I$50,AS316*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF316:BI316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!E399","v":"Et"},{"$f":"+PremisaCosto!B399","v":"X2"},null,{"$f":"+[1]Energía!F317","v":0},{"$f":"+[1]Energía!G317","v":0},{"$f":"+[1]Energía!H317","v":0},{"$f":"+[1]Energía!I317","v":0},{"$f":"+[1]Energía!J317","v":0},{"$f":"+[1]Energía!K317","v":0},null,{"$f":"+[1]Energía!M317","v":0},{"$f":"+[1]Energía!N317","v":0},{"$f":"+[1]Energía!O317","v":0},{"$f":"+[1]Energía!P317","v":0},{"$f":"+[1]Energía!Q317","v":0},null,{"$f":"+[1]Energía!S317","v":0},{"$f":"+[1]Energía!T317","v":0},{"$f":"+[1]Energía!U317","v":0},{"$f":"+[1]Energía!V317","v":0},{"$f":"+[1]Energía!W317","v":0},null,{"$f":"+[1]Energía!Y317","v":0},{"$f":"+[1]Energía!Z317","v":0},{"$f":"+[1]Energía!AA317","v":0},{"$f":"+[1]Energía!AB317","v":0},{"$f":"+[1]Energía!AC317","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Ep\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Ep\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Ep\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Ep\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Ep\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Ep\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH317:AK317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Efp\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Efp\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Efp\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Efp\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Efp\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Efp\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP317:AS317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AF317*Balance!D$45,IF($D317=\"MT\",AF317*Balance!D$46,AF317*Balance!D$47))","v":0},{"$f":"IF($D317=\"BT\",AG317*Balance!E$45,IF($D317=\"MT\",AG317*Balance!E$46,AG317*Balance!E$47))","v":0},{"$f":"IF($D317=\"BT\",AH317*Balance!F$45,IF($D317=\"MT\",AH317*Balance!F$46,AH317*Balance!F$47))","v":0},{"$f":"IF($D317=\"BT\",AI317*Balance!G$45,IF($D317=\"MT\",AI317*Balance!G$46,AI317*Balance!G$47))","v":0},{"$f":"IF($D317=\"BT\",AJ317*Balance!H$45,IF($D317=\"MT\",AJ317*Balance!H$46,AJ317*Balance!H$47))","v":0},{"$f":"IF($D317=\"BT\",AK317*Balance!I$45,IF($D317=\"MT\",AK317*Balance!I$46,AK317*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX317:BA317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AN317*Balance!D$49,IF($D317=\"MT\",AN317*Balance!D$50,AN317*Balance!D$51))","v":0},{"$f":"IF($D317=\"BT\",AO317*Balance!E$49,IF($D317=\"MT\",AO317*Balance!E$50,AO317*Balance!E$51))","v":0},{"$f":"IF($D317=\"BT\",AP317*Balance!F$49,IF($D317=\"MT\",AP317*Balance!F$50,AP317*Balance!F$51))","v":0},{"$f":"IF($D317=\"BT\",AQ317*Balance!G$49,IF($D317=\"MT\",AQ317*Balance!G$50,AQ317*Balance!G$51))","v":0},{"$f":"IF($D317=\"BT\",AR317*Balance!H$49,IF($D317=\"MT\",AR317*Balance!H$50,AR317*Balance!H$51))","v":0},{"$f":"IF($D317=\"BT\",AS317*Balance!I$49,IF($D317=\"MT\",AS317*Balance!I$50,AS317*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF317:BI317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!E400","v":"Et"},{"$f":"+PremisaCosto!B400","v":"X2"},null,{"$f":"+[1]Energía!F318","v":0},{"$f":"+[1]Energía!G318","v":0},{"$f":"+[1]Energía!H318","v":0},{"$f":"+[1]Energía!I318","v":0},{"$f":"+[1]Energía!J318","v":0},{"$f":"+[1]Energía!K318","v":0},null,{"$f":"+[1]Energía!M318","v":0},{"$f":"+[1]Energía!N318","v":0},{"$f":"+[1]Energía!O318","v":0},{"$f":"+[1]Energía!P318","v":0},{"$f":"+[1]Energía!Q318","v":0},null,{"$f":"+[1]Energía!S318","v":0},{"$f":"+[1]Energía!T318","v":0},{"$f":"+[1]Energía!U318","v":0},{"$f":"+[1]Energía!V318","v":0},{"$f":"+[1]Energía!W318","v":0},null,{"$f":"+[1]Energía!Y318","v":0},{"$f":"+[1]Energía!Z318","v":0},{"$f":"+[1]Energía!AA318","v":0},{"$f":"+[1]Energía!AB318","v":0},{"$f":"+[1]Energía!AC318","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Ep\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Ep\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Ep\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Ep\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Ep\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Ep\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH318:AK318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Efp\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Efp\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Efp\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Efp\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Efp\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Efp\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP318:AS318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AF318*Balance!D$45,IF($D318=\"MT\",AF318*Balance!D$46,AF318*Balance!D$47))","v":0},{"$f":"IF($D318=\"BT\",AG318*Balance!E$45,IF($D318=\"MT\",AG318*Balance!E$46,AG318*Balance!E$47))","v":0},{"$f":"IF($D318=\"BT\",AH318*Balance!F$45,IF($D318=\"MT\",AH318*Balance!F$46,AH318*Balance!F$47))","v":0},{"$f":"IF($D318=\"BT\",AI318*Balance!G$45,IF($D318=\"MT\",AI318*Balance!G$46,AI318*Balance!G$47))","v":0},{"$f":"IF($D318=\"BT\",AJ318*Balance!H$45,IF($D318=\"MT\",AJ318*Balance!H$46,AJ318*Balance!H$47))","v":0},{"$f":"IF($D318=\"BT\",AK318*Balance!I$45,IF($D318=\"MT\",AK318*Balance!I$46,AK318*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX318:BA318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AN318*Balance!D$49,IF($D318=\"MT\",AN318*Balance!D$50,AN318*Balance!D$51))","v":0},{"$f":"IF($D318=\"BT\",AO318*Balance!E$49,IF($D318=\"MT\",AO318*Balance!E$50,AO318*Balance!E$51))","v":0},{"$f":"IF($D318=\"BT\",AP318*Balance!F$49,IF($D318=\"MT\",AP318*Balance!F$50,AP318*Balance!F$51))","v":0},{"$f":"IF($D318=\"BT\",AQ318*Balance!G$49,IF($D318=\"MT\",AQ318*Balance!G$50,AQ318*Balance!G$51))","v":0},{"$f":"IF($D318=\"BT\",AR318*Balance!H$49,IF($D318=\"MT\",AR318*Balance!H$50,AR318*Balance!H$51))","v":0},{"$f":"IF($D318=\"BT\",AS318*Balance!I$49,IF($D318=\"MT\",AS318*Balance!I$50,AS318*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF318:BI318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!E401","v":"Et"},{"$f":"+PremisaCosto!B401","v":"X2"},null,{"$f":"+[1]Energía!F319","v":0},{"$f":"+[1]Energía!G319","v":0},{"$f":"+[1]Energía!H319","v":0},{"$f":"+[1]Energía!I319","v":0},{"$f":"+[1]Energía!J319","v":0},{"$f":"+[1]Energía!K319","v":0},null,{"$f":"+[1]Energía!M319","v":0},{"$f":"+[1]Energía!N319","v":0},{"$f":"+[1]Energía!O319","v":0},{"$f":"+[1]Energía!P319","v":0},{"$f":"+[1]Energía!Q319","v":0},null,{"$f":"+[1]Energía!S319","v":0},{"$f":"+[1]Energía!T319","v":0},{"$f":"+[1]Energía!U319","v":0},{"$f":"+[1]Energía!V319","v":0},{"$f":"+[1]Energía!W319","v":0},null,{"$f":"+[1]Energía!Y319","v":0},{"$f":"+[1]Energía!Z319","v":0},{"$f":"+[1]Energía!AA319","v":0},{"$f":"+[1]Energía!AB319","v":0},{"$f":"+[1]Energía!AC319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Ep\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Ep\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Ep\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Ep\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Ep\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Ep\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH319:AK319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Efp\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Efp\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Efp\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Efp\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Efp\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Efp\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP319:AS319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AF319*Balance!D$45,IF($D319=\"MT\",AF319*Balance!D$46,AF319*Balance!D$47))","v":0},{"$f":"IF($D319=\"BT\",AG319*Balance!E$45,IF($D319=\"MT\",AG319*Balance!E$46,AG319*Balance!E$47))","v":0},{"$f":"IF($D319=\"BT\",AH319*Balance!F$45,IF($D319=\"MT\",AH319*Balance!F$46,AH319*Balance!F$47))","v":0},{"$f":"IF($D319=\"BT\",AI319*Balance!G$45,IF($D319=\"MT\",AI319*Balance!G$46,AI319*Balance!G$47))","v":0},{"$f":"IF($D319=\"BT\",AJ319*Balance!H$45,IF($D319=\"MT\",AJ319*Balance!H$46,AJ319*Balance!H$47))","v":0},{"$f":"IF($D319=\"BT\",AK319*Balance!I$45,IF($D319=\"MT\",AK319*Balance!I$46,AK319*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX319:BA319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AN319*Balance!D$49,IF($D319=\"MT\",AN319*Balance!D$50,AN319*Balance!D$51))","v":0},{"$f":"IF($D319=\"BT\",AO319*Balance!E$49,IF($D319=\"MT\",AO319*Balance!E$50,AO319*Balance!E$51))","v":0},{"$f":"IF($D319=\"BT\",AP319*Balance!F$49,IF($D319=\"MT\",AP319*Balance!F$50,AP319*Balance!F$51))","v":0},{"$f":"IF($D319=\"BT\",AQ319*Balance!G$49,IF($D319=\"MT\",AQ319*Balance!G$50,AQ319*Balance!G$51))","v":0},{"$f":"IF($D319=\"BT\",AR319*Balance!H$49,IF($D319=\"MT\",AR319*Balance!H$50,AR319*Balance!H$51))","v":0},{"$f":"IF($D319=\"BT\",AS319*Balance!I$49,IF($D319=\"MT\",AS319*Balance!I$50,AS319*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF319:BI319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!E402","v":"Et"},{"$f":"+PremisaCosto!B402","v":"X2"},null,{"$f":"+[1]Energía!F320","v":0},{"$f":"+[1]Energía!G320","v":0},{"$f":"+[1]Energía!H320","v":0},{"$f":"+[1]Energía!I320","v":0},{"$f":"+[1]Energía!J320","v":0},{"$f":"+[1]Energía!K320","v":0},null,{"$f":"+[1]Energía!M320","v":0},{"$f":"+[1]Energía!N320","v":0},{"$f":"+[1]Energía!O320","v":0},{"$f":"+[1]Energía!P320","v":0},{"$f":"+[1]Energía!Q320","v":0},null,{"$f":"+[1]Energía!S320","v":0},{"$f":"+[1]Energía!T320","v":0},{"$f":"+[1]Energía!U320","v":0},{"$f":"+[1]Energía!V320","v":0},{"$f":"+[1]Energía!W320","v":0},null,{"$f":"+[1]Energía!Y320","v":0},{"$f":"+[1]Energía!Z320","v":0},{"$f":"+[1]Energía!AA320","v":0},{"$f":"+[1]Energía!AB320","v":0},{"$f":"+[1]Energía!AC320","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Ep\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Ep\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Ep\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Ep\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Ep\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Ep\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH320:AK320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Efp\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Efp\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Efp\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Efp\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Efp\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Efp\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP320:AS320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AF320*Balance!D$45,IF($D320=\"MT\",AF320*Balance!D$46,AF320*Balance!D$47))","v":0},{"$f":"IF($D320=\"BT\",AG320*Balance!E$45,IF($D320=\"MT\",AG320*Balance!E$46,AG320*Balance!E$47))","v":0},{"$f":"IF($D320=\"BT\",AH320*Balance!F$45,IF($D320=\"MT\",AH320*Balance!F$46,AH320*Balance!F$47))","v":0},{"$f":"IF($D320=\"BT\",AI320*Balance!G$45,IF($D320=\"MT\",AI320*Balance!G$46,AI320*Balance!G$47))","v":0},{"$f":"IF($D320=\"BT\",AJ320*Balance!H$45,IF($D320=\"MT\",AJ320*Balance!H$46,AJ320*Balance!H$47))","v":0},{"$f":"IF($D320=\"BT\",AK320*Balance!I$45,IF($D320=\"MT\",AK320*Balance!I$46,AK320*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX320:BA320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AN320*Balance!D$49,IF($D320=\"MT\",AN320*Balance!D$50,AN320*Balance!D$51))","v":0},{"$f":"IF($D320=\"BT\",AO320*Balance!E$49,IF($D320=\"MT\",AO320*Balance!E$50,AO320*Balance!E$51))","v":0},{"$f":"IF($D320=\"BT\",AP320*Balance!F$49,IF($D320=\"MT\",AP320*Balance!F$50,AP320*Balance!F$51))","v":0},{"$f":"IF($D320=\"BT\",AQ320*Balance!G$49,IF($D320=\"MT\",AQ320*Balance!G$50,AQ320*Balance!G$51))","v":0},{"$f":"IF($D320=\"BT\",AR320*Balance!H$49,IF($D320=\"MT\",AR320*Balance!H$50,AR320*Balance!H$51))","v":0},{"$f":"IF($D320=\"BT\",AS320*Balance!I$49,IF($D320=\"MT\",AS320*Balance!I$50,AS320*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF320:BI320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!E403","v":"Et"},{"$f":"+PremisaCosto!B403","v":"X2"},null,{"$f":"+[1]Energía!F321","v":0},{"$f":"+[1]Energía!G321","v":0},{"$f":"+[1]Energía!H321","v":0},{"$f":"+[1]Energía!I321","v":0},{"$f":"+[1]Energía!J321","v":0},{"$f":"+[1]Energía!K321","v":0},null,{"$f":"+[1]Energía!M321","v":0},{"$f":"+[1]Energía!N321","v":0},{"$f":"+[1]Energía!O321","v":0},{"$f":"+[1]Energía!P321","v":0},{"$f":"+[1]Energía!Q321","v":0},null,{"$f":"+[1]Energía!S321","v":0},{"$f":"+[1]Energía!T321","v":0},{"$f":"+[1]Energía!U321","v":0},{"$f":"+[1]Energía!V321","v":0},{"$f":"+[1]Energía!W321","v":0},null,{"$f":"+[1]Energía!Y321","v":0},{"$f":"+[1]Energía!Z321","v":0},{"$f":"+[1]Energía!AA321","v":0},{"$f":"+[1]Energía!AB321","v":0},{"$f":"+[1]Energía!AC321","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Ep\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Ep\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Ep\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Ep\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Ep\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Ep\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH321:AK321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Efp\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Efp\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Efp\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Efp\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Efp\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Efp\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP321:AS321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AF321*Balance!D$45,IF($D321=\"MT\",AF321*Balance!D$46,AF321*Balance!D$47))","v":0},{"$f":"IF($D321=\"BT\",AG321*Balance!E$45,IF($D321=\"MT\",AG321*Balance!E$46,AG321*Balance!E$47))","v":0},{"$f":"IF($D321=\"BT\",AH321*Balance!F$45,IF($D321=\"MT\",AH321*Balance!F$46,AH321*Balance!F$47))","v":0},{"$f":"IF($D321=\"BT\",AI321*Balance!G$45,IF($D321=\"MT\",AI321*Balance!G$46,AI321*Balance!G$47))","v":0},{"$f":"IF($D321=\"BT\",AJ321*Balance!H$45,IF($D321=\"MT\",AJ321*Balance!H$46,AJ321*Balance!H$47))","v":0},{"$f":"IF($D321=\"BT\",AK321*Balance!I$45,IF($D321=\"MT\",AK321*Balance!I$46,AK321*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX321:BA321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AN321*Balance!D$49,IF($D321=\"MT\",AN321*Balance!D$50,AN321*Balance!D$51))","v":0},{"$f":"IF($D321=\"BT\",AO321*Balance!E$49,IF($D321=\"MT\",AO321*Balance!E$50,AO321*Balance!E$51))","v":0},{"$f":"IF($D321=\"BT\",AP321*Balance!F$49,IF($D321=\"MT\",AP321*Balance!F$50,AP321*Balance!F$51))","v":0},{"$f":"IF($D321=\"BT\",AQ321*Balance!G$49,IF($D321=\"MT\",AQ321*Balance!G$50,AQ321*Balance!G$51))","v":0},{"$f":"IF($D321=\"BT\",AR321*Balance!H$49,IF($D321=\"MT\",AR321*Balance!H$50,AR321*Balance!H$51))","v":0},{"$f":"IF($D321=\"BT\",AS321*Balance!I$49,IF($D321=\"MT\",AS321*Balance!I$50,AS321*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF321:BI321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!E404","v":"Et"},{"$f":"+PremisaCosto!B404","v":"X2"},null,{"$f":"+[1]Energía!F322","v":0},{"$f":"+[1]Energía!G322","v":0},{"$f":"+[1]Energía!H322","v":0},{"$f":"+[1]Energía!I322","v":0},{"$f":"+[1]Energía!J322","v":0},{"$f":"+[1]Energía!K322","v":0},null,{"$f":"+[1]Energía!M322","v":0},{"$f":"+[1]Energía!N322","v":0},{"$f":"+[1]Energía!O322","v":0},{"$f":"+[1]Energía!P322","v":0},{"$f":"+[1]Energía!Q322","v":0},null,{"$f":"+[1]Energía!S322","v":0},{"$f":"+[1]Energía!T322","v":0},{"$f":"+[1]Energía!U322","v":0},{"$f":"+[1]Energía!V322","v":0},{"$f":"+[1]Energía!W322","v":0},null,{"$f":"+[1]Energía!Y322","v":0},{"$f":"+[1]Energía!Z322","v":0},{"$f":"+[1]Energía!AA322","v":0},{"$f":"+[1]Energía!AB322","v":0},{"$f":"+[1]Energía!AC322","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Ep\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Ep\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Ep\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Ep\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Ep\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Ep\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH322:AK322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Efp\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Efp\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Efp\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Efp\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Efp\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Efp\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP322:AS322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AF322*Balance!D$45,IF($D322=\"MT\",AF322*Balance!D$46,AF322*Balance!D$47))","v":0},{"$f":"IF($D322=\"BT\",AG322*Balance!E$45,IF($D322=\"MT\",AG322*Balance!E$46,AG322*Balance!E$47))","v":0},{"$f":"IF($D322=\"BT\",AH322*Balance!F$45,IF($D322=\"MT\",AH322*Balance!F$46,AH322*Balance!F$47))","v":0},{"$f":"IF($D322=\"BT\",AI322*Balance!G$45,IF($D322=\"MT\",AI322*Balance!G$46,AI322*Balance!G$47))","v":0},{"$f":"IF($D322=\"BT\",AJ322*Balance!H$45,IF($D322=\"MT\",AJ322*Balance!H$46,AJ322*Balance!H$47))","v":0},{"$f":"IF($D322=\"BT\",AK322*Balance!I$45,IF($D322=\"MT\",AK322*Balance!I$46,AK322*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX322:BA322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AN322*Balance!D$49,IF($D322=\"MT\",AN322*Balance!D$50,AN322*Balance!D$51))","v":0},{"$f":"IF($D322=\"BT\",AO322*Balance!E$49,IF($D322=\"MT\",AO322*Balance!E$50,AO322*Balance!E$51))","v":0},{"$f":"IF($D322=\"BT\",AP322*Balance!F$49,IF($D322=\"MT\",AP322*Balance!F$50,AP322*Balance!F$51))","v":0},{"$f":"IF($D322=\"BT\",AQ322*Balance!G$49,IF($D322=\"MT\",AQ322*Balance!G$50,AQ322*Balance!G$51))","v":0},{"$f":"IF($D322=\"BT\",AR322*Balance!H$49,IF($D322=\"MT\",AR322*Balance!H$50,AR322*Balance!H$51))","v":0},{"$f":"IF($D322=\"BT\",AS322*Balance!I$49,IF($D322=\"MT\",AS322*Balance!I$50,AS322*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF322:BI322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!E405","v":"Et"},{"$f":"+PremisaCosto!B405","v":"X2"},null,{"$f":"+[1]Energía!F323","v":0},{"$f":"+[1]Energía!G323","v":0},{"$f":"+[1]Energía!H323","v":0},{"$f":"+[1]Energía!I323","v":0},{"$f":"+[1]Energía!J323","v":0},{"$f":"+[1]Energía!K323","v":0},null,{"$f":"+[1]Energía!M323","v":0},{"$f":"+[1]Energía!N323","v":0},{"$f":"+[1]Energía!O323","v":0},{"$f":"+[1]Energía!P323","v":0},{"$f":"+[1]Energía!Q323","v":0},null,{"$f":"+[1]Energía!S323","v":0},{"$f":"+[1]Energía!T323","v":0},{"$f":"+[1]Energía!U323","v":0},{"$f":"+[1]Energía!V323","v":0},{"$f":"+[1]Energía!W323","v":0},null,{"$f":"+[1]Energía!Y323","v":0},{"$f":"+[1]Energía!Z323","v":0},{"$f":"+[1]Energía!AA323","v":0},{"$f":"+[1]Energía!AB323","v":0},{"$f":"+[1]Energía!AC323","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Ep\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Ep\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Ep\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Ep\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Ep\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Ep\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH323:AK323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Efp\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Efp\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Efp\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Efp\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Efp\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Efp\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP323:AS323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AF323*Balance!D$45,IF($D323=\"MT\",AF323*Balance!D$46,AF323*Balance!D$47))","v":0},{"$f":"IF($D323=\"BT\",AG323*Balance!E$45,IF($D323=\"MT\",AG323*Balance!E$46,AG323*Balance!E$47))","v":0},{"$f":"IF($D323=\"BT\",AH323*Balance!F$45,IF($D323=\"MT\",AH323*Balance!F$46,AH323*Balance!F$47))","v":0},{"$f":"IF($D323=\"BT\",AI323*Balance!G$45,IF($D323=\"MT\",AI323*Balance!G$46,AI323*Balance!G$47))","v":0},{"$f":"IF($D323=\"BT\",AJ323*Balance!H$45,IF($D323=\"MT\",AJ323*Balance!H$46,AJ323*Balance!H$47))","v":0},{"$f":"IF($D323=\"BT\",AK323*Balance!I$45,IF($D323=\"MT\",AK323*Balance!I$46,AK323*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX323:BA323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AN323*Balance!D$49,IF($D323=\"MT\",AN323*Balance!D$50,AN323*Balance!D$51))","v":0},{"$f":"IF($D323=\"BT\",AO323*Balance!E$49,IF($D323=\"MT\",AO323*Balance!E$50,AO323*Balance!E$51))","v":0},{"$f":"IF($D323=\"BT\",AP323*Balance!F$49,IF($D323=\"MT\",AP323*Balance!F$50,AP323*Balance!F$51))","v":0},{"$f":"IF($D323=\"BT\",AQ323*Balance!G$49,IF($D323=\"MT\",AQ323*Balance!G$50,AQ323*Balance!G$51))","v":0},{"$f":"IF($D323=\"BT\",AR323*Balance!H$49,IF($D323=\"MT\",AR323*Balance!H$50,AR323*Balance!H$51))","v":0},{"$f":"IF($D323=\"BT\",AS323*Balance!I$49,IF($D323=\"MT\",AS323*Balance!I$50,AS323*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF323:BI323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!E406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,{"$f":"+[1]Energía!F324","v":0},{"$f":"+[1]Energía!G324","v":0},{"$f":"+[1]Energía!H324","v":0},{"$f":"+[1]Energía!I324","v":0},{"$f":"+[1]Energía!J324","v":0},{"$f":"+[1]Energía!K324","v":0},null,{"$f":"+[1]Energía!M324","v":0},{"$f":"+[1]Energía!N324","v":0},{"$f":"+[1]Energía!O324","v":0},{"$f":"+[1]Energía!P324","v":0},{"$f":"+[1]Energía!Q324","v":0},null,{"$f":"+[1]Energía!S324","v":0},{"$f":"+[1]Energía!T324","v":0},{"$f":"+[1]Energía!U324","v":0},{"$f":"+[1]Energía!V324","v":0},{"$f":"+[1]Energía!W324","v":0},null,{"$f":"+[1]Energía!Y324","v":0},{"$f":"+[1]Energía!Z324","v":0},{"$f":"+[1]Energía!AA324","v":0},{"$f":"+[1]Energía!AB324","v":0},{"$f":"+[1]Energía!AC324","v":0},{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Ep\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Ep\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Ep\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Ep\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Ep\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Ep\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH324:AK324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Efp\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Efp\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Efp\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Efp\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Efp\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Efp\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP324:AS324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX324:BA324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF324:BI324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!E407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,{"$f":"+[1]Energía!F325","v":0},{"$f":"+[1]Energía!G325","v":0},{"$f":"+[1]Energía!H325","v":0},{"$f":"+[1]Energía!I325","v":0},{"$f":"+[1]Energía!J325","v":0},{"$f":"+[1]Energía!K325","v":0},null,{"$f":"+[1]Energía!M325","v":0},{"$f":"+[1]Energía!N325","v":0},{"$f":"+[1]Energía!O325","v":0},{"$f":"+[1]Energía!P325","v":0},{"$f":"+[1]Energía!Q325","v":0},null,{"$f":"+[1]Energía!S325","v":0},{"$f":"+[1]Energía!T325","v":0},{"$f":"+[1]Energía!U325","v":0},{"$f":"+[1]Energía!V325","v":0},{"$f":"+[1]Energía!W325","v":0},null,{"$f":"+[1]Energía!Y325","v":0},{"$f":"+[1]Energía!Z325","v":0},{"$f":"+[1]Energía!AA325","v":0},{"$f":"+[1]Energía!AB325","v":0},{"$f":"+[1]Energía!AC325","v":0},{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Ep\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Ep\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Ep\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Ep\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Ep\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Ep\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH325:AK325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Efp\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Efp\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Efp\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Efp\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Efp\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Efp\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP325:AS325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX325:BA325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF325:BI325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!E408","v":"Et"},{"$f":"+PremisaCosto!B408","v":"X3"},null,{"$f":"+[1]Energía!F326","v":0},{"$f":"+[1]Energía!G326","v":0},{"$f":"+[1]Energía!H326","v":0},{"$f":"+[1]Energía!I326","v":0},{"$f":"+[1]Energía!J326","v":0},{"$f":"+[1]Energía!K326","v":0},null,{"$f":"+[1]Energía!M326","v":0},{"$f":"+[1]Energía!N326","v":0},{"$f":"+[1]Energía!O326","v":0},{"$f":"+[1]Energía!P326","v":0},{"$f":"+[1]Energía!Q326","v":0},null,{"$f":"+[1]Energía!S326","v":0},{"$f":"+[1]Energía!T326","v":0},{"$f":"+[1]Energía!U326","v":0},{"$f":"+[1]Energía!V326","v":0},{"$f":"+[1]Energía!W326","v":0},null,{"$f":"+[1]Energía!Y326","v":0},{"$f":"+[1]Energía!Z326","v":0},{"$f":"+[1]Energía!AA326","v":0},{"$f":"+[1]Energía!AB326","v":0},{"$f":"+[1]Energía!AC326","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Ep\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Ep\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Ep\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Ep\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Ep\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Ep\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH326:AK326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Efp\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Efp\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Efp\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Efp\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Efp\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Efp\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP326:AS326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AF326*Balance!D$45,IF($D326=\"MT\",AF326*Balance!D$46,AF326*Balance!D$47))","v":0},{"$f":"IF($D326=\"BT\",AG326*Balance!E$45,IF($D326=\"MT\",AG326*Balance!E$46,AG326*Balance!E$47))","v":0},{"$f":"IF($D326=\"BT\",AH326*Balance!F$45,IF($D326=\"MT\",AH326*Balance!F$46,AH326*Balance!F$47))","v":0},{"$f":"IF($D326=\"BT\",AI326*Balance!G$45,IF($D326=\"MT\",AI326*Balance!G$46,AI326*Balance!G$47))","v":0},{"$f":"IF($D326=\"BT\",AJ326*Balance!H$45,IF($D326=\"MT\",AJ326*Balance!H$46,AJ326*Balance!H$47))","v":0},{"$f":"IF($D326=\"BT\",AK326*Balance!I$45,IF($D326=\"MT\",AK326*Balance!I$46,AK326*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX326:BA326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AN326*Balance!D$49,IF($D326=\"MT\",AN326*Balance!D$50,AN326*Balance!D$51))","v":0},{"$f":"IF($D326=\"BT\",AO326*Balance!E$49,IF($D326=\"MT\",AO326*Balance!E$50,AO326*Balance!E$51))","v":0},{"$f":"IF($D326=\"BT\",AP326*Balance!F$49,IF($D326=\"MT\",AP326*Balance!F$50,AP326*Balance!F$51))","v":0},{"$f":"IF($D326=\"BT\",AQ326*Balance!G$49,IF($D326=\"MT\",AQ326*Balance!G$50,AQ326*Balance!G$51))","v":0},{"$f":"IF($D326=\"BT\",AR326*Balance!H$49,IF($D326=\"MT\",AR326*Balance!H$50,AR326*Balance!H$51))","v":0},{"$f":"IF($D326=\"BT\",AS326*Balance!I$49,IF($D326=\"MT\",AS326*Balance!I$50,AS326*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF326:BI326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!E409","v":"Et"},{"$f":"+PremisaCosto!B409","v":"X3"},null,{"$f":"+[1]Energía!F327","v":0},{"$f":"+[1]Energía!G327","v":0},{"$f":"+[1]Energía!H327","v":0},{"$f":"+[1]Energía!I327","v":0},{"$f":"+[1]Energía!J327","v":0},{"$f":"+[1]Energía!K327","v":0},null,{"$f":"+[1]Energía!M327","v":0},{"$f":"+[1]Energía!N327","v":0},{"$f":"+[1]Energía!O327","v":0},{"$f":"+[1]Energía!P327","v":0},{"$f":"+[1]Energía!Q327","v":0},null,{"$f":"+[1]Energía!S327","v":0},{"$f":"+[1]Energía!T327","v":0},{"$f":"+[1]Energía!U327","v":0},{"$f":"+[1]Energía!V327","v":0},{"$f":"+[1]Energía!W327","v":0},null,{"$f":"+[1]Energía!Y327","v":0},{"$f":"+[1]Energía!Z327","v":0},{"$f":"+[1]Energía!AA327","v":0},{"$f":"+[1]Energía!AB327","v":0},{"$f":"+[1]Energía!AC327","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Ep\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Ep\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Ep\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Ep\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Ep\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Ep\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH327:AK327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Efp\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Efp\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Efp\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Efp\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Efp\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Efp\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP327:AS327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AF327*Balance!D$45,IF($D327=\"MT\",AF327*Balance!D$46,AF327*Balance!D$47))","v":0},{"$f":"IF($D327=\"BT\",AG327*Balance!E$45,IF($D327=\"MT\",AG327*Balance!E$46,AG327*Balance!E$47))","v":0},{"$f":"IF($D327=\"BT\",AH327*Balance!F$45,IF($D327=\"MT\",AH327*Balance!F$46,AH327*Balance!F$47))","v":0},{"$f":"IF($D327=\"BT\",AI327*Balance!G$45,IF($D327=\"MT\",AI327*Balance!G$46,AI327*Balance!G$47))","v":0},{"$f":"IF($D327=\"BT\",AJ327*Balance!H$45,IF($D327=\"MT\",AJ327*Balance!H$46,AJ327*Balance!H$47))","v":0},{"$f":"IF($D327=\"BT\",AK327*Balance!I$45,IF($D327=\"MT\",AK327*Balance!I$46,AK327*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX327:BA327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AN327*Balance!D$49,IF($D327=\"MT\",AN327*Balance!D$50,AN327*Balance!D$51))","v":0},{"$f":"IF($D327=\"BT\",AO327*Balance!E$49,IF($D327=\"MT\",AO327*Balance!E$50,AO327*Balance!E$51))","v":0},{"$f":"IF($D327=\"BT\",AP327*Balance!F$49,IF($D327=\"MT\",AP327*Balance!F$50,AP327*Balance!F$51))","v":0},{"$f":"IF($D327=\"BT\",AQ327*Balance!G$49,IF($D327=\"MT\",AQ327*Balance!G$50,AQ327*Balance!G$51))","v":0},{"$f":"IF($D327=\"BT\",AR327*Balance!H$49,IF($D327=\"MT\",AR327*Balance!H$50,AR327*Balance!H$51))","v":0},{"$f":"IF($D327=\"BT\",AS327*Balance!I$49,IF($D327=\"MT\",AS327*Balance!I$50,AS327*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF327:BI327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!E410","v":"Et"},{"$f":"+PremisaCosto!B410","v":"X3"},null,{"$f":"+[1]Energía!F328","v":0},{"$f":"+[1]Energía!G328","v":0},{"$f":"+[1]Energía!H328","v":0},{"$f":"+[1]Energía!I328","v":0},{"$f":"+[1]Energía!J328","v":0},{"$f":"+[1]Energía!K328","v":0},null,{"$f":"+[1]Energía!M328","v":0},{"$f":"+[1]Energía!N328","v":0},{"$f":"+[1]Energía!O328","v":0},{"$f":"+[1]Energía!P328","v":0},{"$f":"+[1]Energía!Q328","v":0},null,{"$f":"+[1]Energía!S328","v":0},{"$f":"+[1]Energía!T328","v":0},{"$f":"+[1]Energía!U328","v":0},{"$f":"+[1]Energía!V328","v":0},{"$f":"+[1]Energía!W328","v":0},null,{"$f":"+[1]Energía!Y328","v":0},{"$f":"+[1]Energía!Z328","v":0},{"$f":"+[1]Energía!AA328","v":0},{"$f":"+[1]Energía!AB328","v":0},{"$f":"+[1]Energía!AC328","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Ep\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Ep\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Ep\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Ep\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Ep\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Ep\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH328:AK328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Efp\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Efp\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Efp\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Efp\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Efp\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Efp\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP328:AS328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AF328*Balance!D$45,IF($D328=\"MT\",AF328*Balance!D$46,AF328*Balance!D$47))","v":0},{"$f":"IF($D328=\"BT\",AG328*Balance!E$45,IF($D328=\"MT\",AG328*Balance!E$46,AG328*Balance!E$47))","v":0},{"$f":"IF($D328=\"BT\",AH328*Balance!F$45,IF($D328=\"MT\",AH328*Balance!F$46,AH328*Balance!F$47))","v":0},{"$f":"IF($D328=\"BT\",AI328*Balance!G$45,IF($D328=\"MT\",AI328*Balance!G$46,AI328*Balance!G$47))","v":0},{"$f":"IF($D328=\"BT\",AJ328*Balance!H$45,IF($D328=\"MT\",AJ328*Balance!H$46,AJ328*Balance!H$47))","v":0},{"$f":"IF($D328=\"BT\",AK328*Balance!I$45,IF($D328=\"MT\",AK328*Balance!I$46,AK328*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX328:BA328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AN328*Balance!D$49,IF($D328=\"MT\",AN328*Balance!D$50,AN328*Balance!D$51))","v":0},{"$f":"IF($D328=\"BT\",AO328*Balance!E$49,IF($D328=\"MT\",AO328*Balance!E$50,AO328*Balance!E$51))","v":0},{"$f":"IF($D328=\"BT\",AP328*Balance!F$49,IF($D328=\"MT\",AP328*Balance!F$50,AP328*Balance!F$51))","v":0},{"$f":"IF($D328=\"BT\",AQ328*Balance!G$49,IF($D328=\"MT\",AQ328*Balance!G$50,AQ328*Balance!G$51))","v":0},{"$f":"IF($D328=\"BT\",AR328*Balance!H$49,IF($D328=\"MT\",AR328*Balance!H$50,AR328*Balance!H$51))","v":0},{"$f":"IF($D328=\"BT\",AS328*Balance!I$49,IF($D328=\"MT\",AS328*Balance!I$50,AS328*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF328:BI328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!E411","v":"Et"},{"$f":"+PremisaCosto!B411","v":"X3"},null,{"$f":"+[1]Energía!F329","v":0},{"$f":"+[1]Energía!G329","v":0},{"$f":"+[1]Energía!H329","v":0},{"$f":"+[1]Energía!I329","v":0},{"$f":"+[1]Energía!J329","v":0},{"$f":"+[1]Energía!K329","v":0},null,{"$f":"+[1]Energía!M329","v":0},{"$f":"+[1]Energía!N329","v":0},{"$f":"+[1]Energía!O329","v":0},{"$f":"+[1]Energía!P329","v":0},{"$f":"+[1]Energía!Q329","v":0},null,{"$f":"+[1]Energía!S329","v":0},{"$f":"+[1]Energía!T329","v":0},{"$f":"+[1]Energía!U329","v":0},{"$f":"+[1]Energía!V329","v":0},{"$f":"+[1]Energía!W329","v":0},null,{"$f":"+[1]Energía!Y329","v":0},{"$f":"+[1]Energía!Z329","v":0},{"$f":"+[1]Energía!AA329","v":0},{"$f":"+[1]Energía!AB329","v":0},{"$f":"+[1]Energía!AC329","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Ep\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Ep\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Ep\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Ep\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Ep\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Ep\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH329:AK329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Efp\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Efp\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Efp\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Efp\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Efp\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Efp\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP329:AS329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AF329*Balance!D$45,IF($D329=\"MT\",AF329*Balance!D$46,AF329*Balance!D$47))","v":0},{"$f":"IF($D329=\"BT\",AG329*Balance!E$45,IF($D329=\"MT\",AG329*Balance!E$46,AG329*Balance!E$47))","v":0},{"$f":"IF($D329=\"BT\",AH329*Balance!F$45,IF($D329=\"MT\",AH329*Balance!F$46,AH329*Balance!F$47))","v":0},{"$f":"IF($D329=\"BT\",AI329*Balance!G$45,IF($D329=\"MT\",AI329*Balance!G$46,AI329*Balance!G$47))","v":0},{"$f":"IF($D329=\"BT\",AJ329*Balance!H$45,IF($D329=\"MT\",AJ329*Balance!H$46,AJ329*Balance!H$47))","v":0},{"$f":"IF($D329=\"BT\",AK329*Balance!I$45,IF($D329=\"MT\",AK329*Balance!I$46,AK329*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX329:BA329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AN329*Balance!D$49,IF($D329=\"MT\",AN329*Balance!D$50,AN329*Balance!D$51))","v":0},{"$f":"IF($D329=\"BT\",AO329*Balance!E$49,IF($D329=\"MT\",AO329*Balance!E$50,AO329*Balance!E$51))","v":0},{"$f":"IF($D329=\"BT\",AP329*Balance!F$49,IF($D329=\"MT\",AP329*Balance!F$50,AP329*Balance!F$51))","v":0},{"$f":"IF($D329=\"BT\",AQ329*Balance!G$49,IF($D329=\"MT\",AQ329*Balance!G$50,AQ329*Balance!G$51))","v":0},{"$f":"IF($D329=\"BT\",AR329*Balance!H$49,IF($D329=\"MT\",AR329*Balance!H$50,AR329*Balance!H$51))","v":0},{"$f":"IF($D329=\"BT\",AS329*Balance!I$49,IF($D329=\"MT\",AS329*Balance!I$50,AS329*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF329:BI329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!E412","v":"Et"},{"$f":"+PremisaCosto!B412","v":"X3"},null,{"$f":"+[1]Energía!F330","v":0},{"$f":"+[1]Energía!G330","v":0},{"$f":"+[1]Energía!H330","v":0},{"$f":"+[1]Energía!I330","v":0},{"$f":"+[1]Energía!J330","v":0},{"$f":"+[1]Energía!K330","v":0},null,{"$f":"+[1]Energía!M330","v":0},{"$f":"+[1]Energía!N330","v":0},{"$f":"+[1]Energía!O330","v":0},{"$f":"+[1]Energía!P330","v":0},{"$f":"+[1]Energía!Q330","v":0},null,{"$f":"+[1]Energía!S330","v":0},{"$f":"+[1]Energía!T330","v":0},{"$f":"+[1]Energía!U330","v":0},{"$f":"+[1]Energía!V330","v":0},{"$f":"+[1]Energía!W330","v":0},null,{"$f":"+[1]Energía!Y330","v":0},{"$f":"+[1]Energía!Z330","v":0},{"$f":"+[1]Energía!AA330","v":0},{"$f":"+[1]Energía!AB330","v":0},{"$f":"+[1]Energía!AC330","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Ep\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Ep\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Ep\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Ep\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Ep\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Ep\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH330:AK330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Efp\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Efp\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Efp\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Efp\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Efp\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Efp\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP330:AS330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AF330*Balance!D$45,IF($D330=\"MT\",AF330*Balance!D$46,AF330*Balance!D$47))","v":0},{"$f":"IF($D330=\"BT\",AG330*Balance!E$45,IF($D330=\"MT\",AG330*Balance!E$46,AG330*Balance!E$47))","v":0},{"$f":"IF($D330=\"BT\",AH330*Balance!F$45,IF($D330=\"MT\",AH330*Balance!F$46,AH330*Balance!F$47))","v":0},{"$f":"IF($D330=\"BT\",AI330*Balance!G$45,IF($D330=\"MT\",AI330*Balance!G$46,AI330*Balance!G$47))","v":0},{"$f":"IF($D330=\"BT\",AJ330*Balance!H$45,IF($D330=\"MT\",AJ330*Balance!H$46,AJ330*Balance!H$47))","v":0},{"$f":"IF($D330=\"BT\",AK330*Balance!I$45,IF($D330=\"MT\",AK330*Balance!I$46,AK330*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX330:BA330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AN330*Balance!D$49,IF($D330=\"MT\",AN330*Balance!D$50,AN330*Balance!D$51))","v":0},{"$f":"IF($D330=\"BT\",AO330*Balance!E$49,IF($D330=\"MT\",AO330*Balance!E$50,AO330*Balance!E$51))","v":0},{"$f":"IF($D330=\"BT\",AP330*Balance!F$49,IF($D330=\"MT\",AP330*Balance!F$50,AP330*Balance!F$51))","v":0},{"$f":"IF($D330=\"BT\",AQ330*Balance!G$49,IF($D330=\"MT\",AQ330*Balance!G$50,AQ330*Balance!G$51))","v":0},{"$f":"IF($D330=\"BT\",AR330*Balance!H$49,IF($D330=\"MT\",AR330*Balance!H$50,AR330*Balance!H$51))","v":0},{"$f":"IF($D330=\"BT\",AS330*Balance!I$49,IF($D330=\"MT\",AS330*Balance!I$50,AS330*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF330:BI330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!E413","v":"Et"},{"$f":"+PremisaCosto!B413","v":"X3"},null,{"$f":"+[1]Energía!F331","v":0},{"$f":"+[1]Energía!G331","v":0},{"$f":"+[1]Energía!H331","v":0},{"$f":"+[1]Energía!I331","v":0},{"$f":"+[1]Energía!J331","v":0},{"$f":"+[1]Energía!K331","v":0},null,{"$f":"+[1]Energía!M331","v":0},{"$f":"+[1]Energía!N331","v":0},{"$f":"+[1]Energía!O331","v":0},{"$f":"+[1]Energía!P331","v":0},{"$f":"+[1]Energía!Q331","v":0},null,{"$f":"+[1]Energía!S331","v":0},{"$f":"+[1]Energía!T331","v":0},{"$f":"+[1]Energía!U331","v":0},{"$f":"+[1]Energía!V331","v":0},{"$f":"+[1]Energía!W331","v":0},null,{"$f":"+[1]Energía!Y331","v":0},{"$f":"+[1]Energía!Z331","v":0},{"$f":"+[1]Energía!AA331","v":0},{"$f":"+[1]Energía!AB331","v":0},{"$f":"+[1]Energía!AC331","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Ep\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Ep\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Ep\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Ep\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Ep\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Ep\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH331:AK331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Efp\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Efp\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Efp\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Efp\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Efp\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Efp\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP331:AS331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AF331*Balance!D$45,IF($D331=\"MT\",AF331*Balance!D$46,AF331*Balance!D$47))","v":0},{"$f":"IF($D331=\"BT\",AG331*Balance!E$45,IF($D331=\"MT\",AG331*Balance!E$46,AG331*Balance!E$47))","v":0},{"$f":"IF($D331=\"BT\",AH331*Balance!F$45,IF($D331=\"MT\",AH331*Balance!F$46,AH331*Balance!F$47))","v":0},{"$f":"IF($D331=\"BT\",AI331*Balance!G$45,IF($D331=\"MT\",AI331*Balance!G$46,AI331*Balance!G$47))","v":0},{"$f":"IF($D331=\"BT\",AJ331*Balance!H$45,IF($D331=\"MT\",AJ331*Balance!H$46,AJ331*Balance!H$47))","v":0},{"$f":"IF($D331=\"BT\",AK331*Balance!I$45,IF($D331=\"MT\",AK331*Balance!I$46,AK331*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX331:BA331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AN331*Balance!D$49,IF($D331=\"MT\",AN331*Balance!D$50,AN331*Balance!D$51))","v":0},{"$f":"IF($D331=\"BT\",AO331*Balance!E$49,IF($D331=\"MT\",AO331*Balance!E$50,AO331*Balance!E$51))","v":0},{"$f":"IF($D331=\"BT\",AP331*Balance!F$49,IF($D331=\"MT\",AP331*Balance!F$50,AP331*Balance!F$51))","v":0},{"$f":"IF($D331=\"BT\",AQ331*Balance!G$49,IF($D331=\"MT\",AQ331*Balance!G$50,AQ331*Balance!G$51))","v":0},{"$f":"IF($D331=\"BT\",AR331*Balance!H$49,IF($D331=\"MT\",AR331*Balance!H$50,AR331*Balance!H$51))","v":0},{"$f":"IF($D331=\"BT\",AS331*Balance!I$49,IF($D331=\"MT\",AS331*Balance!I$50,AS331*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF331:BI331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!E414","v":"Et"},{"$f":"+PremisaCosto!B414","v":"X3"},null,{"$f":"+[1]Energía!F332","v":0},{"$f":"+[1]Energía!G332","v":0},{"$f":"+[1]Energía!H332","v":0},{"$f":"+[1]Energía!I332","v":0},{"$f":"+[1]Energía!J332","v":0},{"$f":"+[1]Energía!K332","v":0},null,{"$f":"+[1]Energía!M332","v":0},{"$f":"+[1]Energía!N332","v":0},{"$f":"+[1]Energía!O332","v":0},{"$f":"+[1]Energía!P332","v":0},{"$f":"+[1]Energía!Q332","v":0},null,{"$f":"+[1]Energía!S332","v":0},{"$f":"+[1]Energía!T332","v":0},{"$f":"+[1]Energía!U332","v":0},{"$f":"+[1]Energía!V332","v":0},{"$f":"+[1]Energía!W332","v":0},null,{"$f":"+[1]Energía!Y332","v":0},{"$f":"+[1]Energía!Z332","v":0},{"$f":"+[1]Energía!AA332","v":0},{"$f":"+[1]Energía!AB332","v":0},{"$f":"+[1]Energía!AC332","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Ep\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Ep\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Ep\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Ep\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Ep\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Ep\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH332:AK332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Efp\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Efp\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Efp\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Efp\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Efp\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Efp\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP332:AS332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AF332*Balance!D$45,IF($D332=\"MT\",AF332*Balance!D$46,AF332*Balance!D$47))","v":0},{"$f":"IF($D332=\"BT\",AG332*Balance!E$45,IF($D332=\"MT\",AG332*Balance!E$46,AG332*Balance!E$47))","v":0},{"$f":"IF($D332=\"BT\",AH332*Balance!F$45,IF($D332=\"MT\",AH332*Balance!F$46,AH332*Balance!F$47))","v":0},{"$f":"IF($D332=\"BT\",AI332*Balance!G$45,IF($D332=\"MT\",AI332*Balance!G$46,AI332*Balance!G$47))","v":0},{"$f":"IF($D332=\"BT\",AJ332*Balance!H$45,IF($D332=\"MT\",AJ332*Balance!H$46,AJ332*Balance!H$47))","v":0},{"$f":"IF($D332=\"BT\",AK332*Balance!I$45,IF($D332=\"MT\",AK332*Balance!I$46,AK332*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX332:BA332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AN332*Balance!D$49,IF($D332=\"MT\",AN332*Balance!D$50,AN332*Balance!D$51))","v":0},{"$f":"IF($D332=\"BT\",AO332*Balance!E$49,IF($D332=\"MT\",AO332*Balance!E$50,AO332*Balance!E$51))","v":0},{"$f":"IF($D332=\"BT\",AP332*Balance!F$49,IF($D332=\"MT\",AP332*Balance!F$50,AP332*Balance!F$51))","v":0},{"$f":"IF($D332=\"BT\",AQ332*Balance!G$49,IF($D332=\"MT\",AQ332*Balance!G$50,AQ332*Balance!G$51))","v":0},{"$f":"IF($D332=\"BT\",AR332*Balance!H$49,IF($D332=\"MT\",AR332*Balance!H$50,AR332*Balance!H$51))","v":0},{"$f":"IF($D332=\"BT\",AS332*Balance!I$49,IF($D332=\"MT\",AS332*Balance!I$50,AS332*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF332:BI332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!E415","v":"Et"},{"$f":"+PremisaCosto!B415","v":"X3"},null,{"$f":"+[1]Energía!F333","v":0},{"$f":"+[1]Energía!G333","v":0},{"$f":"+[1]Energía!H333","v":0},{"$f":"+[1]Energía!I333","v":0},{"$f":"+[1]Energía!J333","v":0},{"$f":"+[1]Energía!K333","v":0},null,{"$f":"+[1]Energía!M333","v":0},{"$f":"+[1]Energía!N333","v":0},{"$f":"+[1]Energía!O333","v":0},{"$f":"+[1]Energía!P333","v":0},{"$f":"+[1]Energía!Q333","v":0},null,{"$f":"+[1]Energía!S333","v":0},{"$f":"+[1]Energía!T333","v":0},{"$f":"+[1]Energía!U333","v":0},{"$f":"+[1]Energía!V333","v":0},{"$f":"+[1]Energía!W333","v":0},null,{"$f":"+[1]Energía!Y333","v":0},{"$f":"+[1]Energía!Z333","v":0},{"$f":"+[1]Energía!AA333","v":0},{"$f":"+[1]Energía!AB333","v":0},{"$f":"+[1]Energía!AC333","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Ep\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Ep\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Ep\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Ep\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Ep\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Ep\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH333:AK333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Efp\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Efp\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Efp\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Efp\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Efp\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Efp\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP333:AS333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AF333*Balance!D$45,IF($D333=\"MT\",AF333*Balance!D$46,AF333*Balance!D$47))","v":0},{"$f":"IF($D333=\"BT\",AG333*Balance!E$45,IF($D333=\"MT\",AG333*Balance!E$46,AG333*Balance!E$47))","v":0},{"$f":"IF($D333=\"BT\",AH333*Balance!F$45,IF($D333=\"MT\",AH333*Balance!F$46,AH333*Balance!F$47))","v":0},{"$f":"IF($D333=\"BT\",AI333*Balance!G$45,IF($D333=\"MT\",AI333*Balance!G$46,AI333*Balance!G$47))","v":0},{"$f":"IF($D333=\"BT\",AJ333*Balance!H$45,IF($D333=\"MT\",AJ333*Balance!H$46,AJ333*Balance!H$47))","v":0},{"$f":"IF($D333=\"BT\",AK333*Balance!I$45,IF($D333=\"MT\",AK333*Balance!I$46,AK333*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX333:BA333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AN333*Balance!D$49,IF($D333=\"MT\",AN333*Balance!D$50,AN333*Balance!D$51))","v":0},{"$f":"IF($D333=\"BT\",AO333*Balance!E$49,IF($D333=\"MT\",AO333*Balance!E$50,AO333*Balance!E$51))","v":0},{"$f":"IF($D333=\"BT\",AP333*Balance!F$49,IF($D333=\"MT\",AP333*Balance!F$50,AP333*Balance!F$51))","v":0},{"$f":"IF($D333=\"BT\",AQ333*Balance!G$49,IF($D333=\"MT\",AQ333*Balance!G$50,AQ333*Balance!G$51))","v":0},{"$f":"IF($D333=\"BT\",AR333*Balance!H$49,IF($D333=\"MT\",AR333*Balance!H$50,AR333*Balance!H$51))","v":0},{"$f":"IF($D333=\"BT\",AS333*Balance!I$49,IF($D333=\"MT\",AS333*Balance!I$50,AS333*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF333:BI333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!E416","v":"Et"},{"$f":"+PremisaCosto!B416","v":"X3"},null,{"$f":"+[1]Energía!F334","v":0},{"$f":"+[1]Energía!G334","v":0},{"$f":"+[1]Energía!H334","v":0},{"$f":"+[1]Energía!I334","v":0},{"$f":"+[1]Energía!J334","v":0},{"$f":"+[1]Energía!K334","v":0},null,{"$f":"+[1]Energía!M334","v":0},{"$f":"+[1]Energía!N334","v":0},{"$f":"+[1]Energía!O334","v":0},{"$f":"+[1]Energía!P334","v":0},{"$f":"+[1]Energía!Q334","v":0},null,{"$f":"+[1]Energía!S334","v":0},{"$f":"+[1]Energía!T334","v":0},{"$f":"+[1]Energía!U334","v":0},{"$f":"+[1]Energía!V334","v":0},{"$f":"+[1]Energía!W334","v":0},null,{"$f":"+[1]Energía!Y334","v":0},{"$f":"+[1]Energía!Z334","v":0},{"$f":"+[1]Energía!AA334","v":0},{"$f":"+[1]Energía!AB334","v":0},{"$f":"+[1]Energía!AC334","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Ep\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Ep\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Ep\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Ep\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Ep\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Ep\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH334:AK334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Efp\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Efp\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Efp\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Efp\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Efp\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Efp\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP334:AS334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AF334*Balance!D$45,IF($D334=\"MT\",AF334*Balance!D$46,AF334*Balance!D$47))","v":0},{"$f":"IF($D334=\"BT\",AG334*Balance!E$45,IF($D334=\"MT\",AG334*Balance!E$46,AG334*Balance!E$47))","v":0},{"$f":"IF($D334=\"BT\",AH334*Balance!F$45,IF($D334=\"MT\",AH334*Balance!F$46,AH334*Balance!F$47))","v":0},{"$f":"IF($D334=\"BT\",AI334*Balance!G$45,IF($D334=\"MT\",AI334*Balance!G$46,AI334*Balance!G$47))","v":0},{"$f":"IF($D334=\"BT\",AJ334*Balance!H$45,IF($D334=\"MT\",AJ334*Balance!H$46,AJ334*Balance!H$47))","v":0},{"$f":"IF($D334=\"BT\",AK334*Balance!I$45,IF($D334=\"MT\",AK334*Balance!I$46,AK334*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX334:BA334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AN334*Balance!D$49,IF($D334=\"MT\",AN334*Balance!D$50,AN334*Balance!D$51))","v":0},{"$f":"IF($D334=\"BT\",AO334*Balance!E$49,IF($D334=\"MT\",AO334*Balance!E$50,AO334*Balance!E$51))","v":0},{"$f":"IF($D334=\"BT\",AP334*Balance!F$49,IF($D334=\"MT\",AP334*Balance!F$50,AP334*Balance!F$51))","v":0},{"$f":"IF($D334=\"BT\",AQ334*Balance!G$49,IF($D334=\"MT\",AQ334*Balance!G$50,AQ334*Balance!G$51))","v":0},{"$f":"IF($D334=\"BT\",AR334*Balance!H$49,IF($D334=\"MT\",AR334*Balance!H$50,AR334*Balance!H$51))","v":0},{"$f":"IF($D334=\"BT\",AS334*Balance!I$49,IF($D334=\"MT\",AS334*Balance!I$50,AS334*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF334:BI334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!E417","v":"Et"},{"$f":"+PremisaCosto!B417","v":"X3"},null,{"$f":"+[1]Energía!F335","v":0},{"$f":"+[1]Energía!G335","v":0},{"$f":"+[1]Energía!H335","v":0},{"$f":"+[1]Energía!I335","v":0},{"$f":"+[1]Energía!J335","v":0},{"$f":"+[1]Energía!K335","v":0},null,{"$f":"+[1]Energía!M335","v":0},{"$f":"+[1]Energía!N335","v":0},{"$f":"+[1]Energía!O335","v":0},{"$f":"+[1]Energía!P335","v":0},{"$f":"+[1]Energía!Q335","v":0},null,{"$f":"+[1]Energía!S335","v":0},{"$f":"+[1]Energía!T335","v":0},{"$f":"+[1]Energía!U335","v":0},{"$f":"+[1]Energía!V335","v":0},{"$f":"+[1]Energía!W335","v":0},null,{"$f":"+[1]Energía!Y335","v":0},{"$f":"+[1]Energía!Z335","v":0},{"$f":"+[1]Energía!AA335","v":0},{"$f":"+[1]Energía!AB335","v":0},{"$f":"+[1]Energía!AC335","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Ep\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Ep\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Ep\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Ep\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Ep\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Ep\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH335:AK335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Efp\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Efp\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Efp\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Efp\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Efp\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Efp\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP335:AS335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AF335*Balance!D$45,IF($D335=\"MT\",AF335*Balance!D$46,AF335*Balance!D$47))","v":0},{"$f":"IF($D335=\"BT\",AG335*Balance!E$45,IF($D335=\"MT\",AG335*Balance!E$46,AG335*Balance!E$47))","v":0},{"$f":"IF($D335=\"BT\",AH335*Balance!F$45,IF($D335=\"MT\",AH335*Balance!F$46,AH335*Balance!F$47))","v":0},{"$f":"IF($D335=\"BT\",AI335*Balance!G$45,IF($D335=\"MT\",AI335*Balance!G$46,AI335*Balance!G$47))","v":0},{"$f":"IF($D335=\"BT\",AJ335*Balance!H$45,IF($D335=\"MT\",AJ335*Balance!H$46,AJ335*Balance!H$47))","v":0},{"$f":"IF($D335=\"BT\",AK335*Balance!I$45,IF($D335=\"MT\",AK335*Balance!I$46,AK335*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX335:BA335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AN335*Balance!D$49,IF($D335=\"MT\",AN335*Balance!D$50,AN335*Balance!D$51))","v":0},{"$f":"IF($D335=\"BT\",AO335*Balance!E$49,IF($D335=\"MT\",AO335*Balance!E$50,AO335*Balance!E$51))","v":0},{"$f":"IF($D335=\"BT\",AP335*Balance!F$49,IF($D335=\"MT\",AP335*Balance!F$50,AP335*Balance!F$51))","v":0},{"$f":"IF($D335=\"BT\",AQ335*Balance!G$49,IF($D335=\"MT\",AQ335*Balance!G$50,AQ335*Balance!G$51))","v":0},{"$f":"IF($D335=\"BT\",AR335*Balance!H$49,IF($D335=\"MT\",AR335*Balance!H$50,AR335*Balance!H$51))","v":0},{"$f":"IF($D335=\"BT\",AS335*Balance!I$49,IF($D335=\"MT\",AS335*Balance!I$50,AS335*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF335:BI335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!E418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,{"$f":"+[1]Energía!F336","v":0},{"$f":"+[1]Energía!G336","v":0},{"$f":"+[1]Energía!H336","v":0},{"$f":"+[1]Energía!I336","v":0},{"$f":"+[1]Energía!J336","v":0},{"$f":"+[1]Energía!K336","v":0},null,{"$f":"+[1]Energía!M336","v":0},{"$f":"+[1]Energía!N336","v":0},{"$f":"+[1]Energía!O336","v":0},{"$f":"+[1]Energía!P336","v":0},{"$f":"+[1]Energía!Q336","v":0},null,{"$f":"+[1]Energía!S336","v":0},{"$f":"+[1]Energía!T336","v":0},{"$f":"+[1]Energía!U336","v":0},{"$f":"+[1]Energía!V336","v":0},{"$f":"+[1]Energía!W336","v":0},null,{"$f":"+[1]Energía!Y336","v":0},{"$f":"+[1]Energía!Z336","v":0},{"$f":"+[1]Energía!AA336","v":0},{"$f":"+[1]Energía!AB336","v":0},{"$f":"+[1]Energía!AC336","v":0},{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Ep\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Ep\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Ep\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Ep\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Ep\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Ep\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH336:AK336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Efp\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Efp\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Efp\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Efp\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Efp\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Efp\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP336:AS336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX336:BA336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF336:BI336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!E419","v":"Et"},{"$f":"+PremisaCosto!B419","v":"X3"},null,{"$f":"+[1]Energía!F337","v":0},{"$f":"+[1]Energía!G337","v":0},{"$f":"+[1]Energía!H337","v":0},{"$f":"+[1]Energía!I337","v":0},{"$f":"+[1]Energía!J337","v":0},{"$f":"+[1]Energía!K337","v":0},null,{"$f":"+[1]Energía!M337","v":0},{"$f":"+[1]Energía!N337","v":0},{"$f":"+[1]Energía!O337","v":0},{"$f":"+[1]Energía!P337","v":0},{"$f":"+[1]Energía!Q337","v":0},null,{"$f":"+[1]Energía!S337","v":0},{"$f":"+[1]Energía!T337","v":0},{"$f":"+[1]Energía!U337","v":0},{"$f":"+[1]Energía!V337","v":0},{"$f":"+[1]Energía!W337","v":0},null,{"$f":"+[1]Energía!Y337","v":0},{"$f":"+[1]Energía!Z337","v":0},{"$f":"+[1]Energía!AA337","v":0},{"$f":"+[1]Energía!AB337","v":0},{"$f":"+[1]Energía!AC337","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Ep\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Ep\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Ep\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Ep\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Ep\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Ep\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH337:AK337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Efp\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Efp\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Efp\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Efp\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Efp\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Efp\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP337:AS337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AF337*Balance!D$45,IF($D337=\"MT\",AF337*Balance!D$46,AF337*Balance!D$47))","v":0},{"$f":"IF($D337=\"BT\",AG337*Balance!E$45,IF($D337=\"MT\",AG337*Balance!E$46,AG337*Balance!E$47))","v":0},{"$f":"IF($D337=\"BT\",AH337*Balance!F$45,IF($D337=\"MT\",AH337*Balance!F$46,AH337*Balance!F$47))","v":0},{"$f":"IF($D337=\"BT\",AI337*Balance!G$45,IF($D337=\"MT\",AI337*Balance!G$46,AI337*Balance!G$47))","v":0},{"$f":"IF($D337=\"BT\",AJ337*Balance!H$45,IF($D337=\"MT\",AJ337*Balance!H$46,AJ337*Balance!H$47))","v":0},{"$f":"IF($D337=\"BT\",AK337*Balance!I$45,IF($D337=\"MT\",AK337*Balance!I$46,AK337*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX337:BA337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AN337*Balance!D$49,IF($D337=\"MT\",AN337*Balance!D$50,AN337*Balance!D$51))","v":0},{"$f":"IF($D337=\"BT\",AO337*Balance!E$49,IF($D337=\"MT\",AO337*Balance!E$50,AO337*Balance!E$51))","v":0},{"$f":"IF($D337=\"BT\",AP337*Balance!F$49,IF($D337=\"MT\",AP337*Balance!F$50,AP337*Balance!F$51))","v":0},{"$f":"IF($D337=\"BT\",AQ337*Balance!G$49,IF($D337=\"MT\",AQ337*Balance!G$50,AQ337*Balance!G$51))","v":0},{"$f":"IF($D337=\"BT\",AR337*Balance!H$49,IF($D337=\"MT\",AR337*Balance!H$50,AR337*Balance!H$51))","v":0},{"$f":"IF($D337=\"BT\",AS337*Balance!I$49,IF($D337=\"MT\",AS337*Balance!I$50,AS337*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF337:BI337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!E420","v":"Et"},{"$f":"+PremisaCosto!B420","v":"X3"},null,{"$f":"+[1]Energía!F338","v":0},{"$f":"+[1]Energía!G338","v":0},{"$f":"+[1]Energía!H338","v":0},{"$f":"+[1]Energía!I338","v":0},{"$f":"+[1]Energía!J338","v":0},{"$f":"+[1]Energía!K338","v":0},null,{"$f":"+[1]Energía!M338","v":0},{"$f":"+[1]Energía!N338","v":0},{"$f":"+[1]Energía!O338","v":0},{"$f":"+[1]Energía!P338","v":0},{"$f":"+[1]Energía!Q338","v":0},null,{"$f":"+[1]Energía!S338","v":0},{"$f":"+[1]Energía!T338","v":0},{"$f":"+[1]Energía!U338","v":0},{"$f":"+[1]Energía!V338","v":0},{"$f":"+[1]Energía!W338","v":0},null,{"$f":"+[1]Energía!Y338","v":0},{"$f":"+[1]Energía!Z338","v":0},{"$f":"+[1]Energía!AA338","v":0},{"$f":"+[1]Energía!AB338","v":0},{"$f":"+[1]Energía!AC338","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Ep\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Ep\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Ep\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Ep\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Ep\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Ep\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH338:AK338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Efp\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Efp\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Efp\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Efp\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Efp\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Efp\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP338:AS338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AF338*Balance!D$45,IF($D338=\"MT\",AF338*Balance!D$46,AF338*Balance!D$47))","v":0},{"$f":"IF($D338=\"BT\",AG338*Balance!E$45,IF($D338=\"MT\",AG338*Balance!E$46,AG338*Balance!E$47))","v":0},{"$f":"IF($D338=\"BT\",AH338*Balance!F$45,IF($D338=\"MT\",AH338*Balance!F$46,AH338*Balance!F$47))","v":0},{"$f":"IF($D338=\"BT\",AI338*Balance!G$45,IF($D338=\"MT\",AI338*Balance!G$46,AI338*Balance!G$47))","v":0},{"$f":"IF($D338=\"BT\",AJ338*Balance!H$45,IF($D338=\"MT\",AJ338*Balance!H$46,AJ338*Balance!H$47))","v":0},{"$f":"IF($D338=\"BT\",AK338*Balance!I$45,IF($D338=\"MT\",AK338*Balance!I$46,AK338*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX338:BA338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AN338*Balance!D$49,IF($D338=\"MT\",AN338*Balance!D$50,AN338*Balance!D$51))","v":0},{"$f":"IF($D338=\"BT\",AO338*Balance!E$49,IF($D338=\"MT\",AO338*Balance!E$50,AO338*Balance!E$51))","v":0},{"$f":"IF($D338=\"BT\",AP338*Balance!F$49,IF($D338=\"MT\",AP338*Balance!F$50,AP338*Balance!F$51))","v":0},{"$f":"IF($D338=\"BT\",AQ338*Balance!G$49,IF($D338=\"MT\",AQ338*Balance!G$50,AQ338*Balance!G$51))","v":0},{"$f":"IF($D338=\"BT\",AR338*Balance!H$49,IF($D338=\"MT\",AR338*Balance!H$50,AR338*Balance!H$51))","v":0},{"$f":"IF($D338=\"BT\",AS338*Balance!I$49,IF($D338=\"MT\",AS338*Balance!I$50,AS338*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF338:BI338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!E421","v":"Et"},{"$f":"+PremisaCosto!B421","v":"X3"},null,{"$f":"+[1]Energía!F339","v":0},{"$f":"+[1]Energía!G339","v":0},{"$f":"+[1]Energía!H339","v":0},{"$f":"+[1]Energía!I339","v":0},{"$f":"+[1]Energía!J339","v":0},{"$f":"+[1]Energía!K339","v":0},null,{"$f":"+[1]Energía!M339","v":0},{"$f":"+[1]Energía!N339","v":0},{"$f":"+[1]Energía!O339","v":0},{"$f":"+[1]Energía!P339","v":0},{"$f":"+[1]Energía!Q339","v":0},null,{"$f":"+[1]Energía!S339","v":0},{"$f":"+[1]Energía!T339","v":0},{"$f":"+[1]Energía!U339","v":0},{"$f":"+[1]Energía!V339","v":0},{"$f":"+[1]Energía!W339","v":0},null,{"$f":"+[1]Energía!Y339","v":0},{"$f":"+[1]Energía!Z339","v":0},{"$f":"+[1]Energía!AA339","v":0},{"$f":"+[1]Energía!AB339","v":0},{"$f":"+[1]Energía!AC339","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Ep\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Ep\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Ep\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Ep\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Ep\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Ep\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH339:AK339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Efp\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Efp\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Efp\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Efp\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Efp\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Efp\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP339:AS339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AF339*Balance!D$45,IF($D339=\"MT\",AF339*Balance!D$46,AF339*Balance!D$47))","v":0},{"$f":"IF($D339=\"BT\",AG339*Balance!E$45,IF($D339=\"MT\",AG339*Balance!E$46,AG339*Balance!E$47))","v":0},{"$f":"IF($D339=\"BT\",AH339*Balance!F$45,IF($D339=\"MT\",AH339*Balance!F$46,AH339*Balance!F$47))","v":0},{"$f":"IF($D339=\"BT\",AI339*Balance!G$45,IF($D339=\"MT\",AI339*Balance!G$46,AI339*Balance!G$47))","v":0},{"$f":"IF($D339=\"BT\",AJ339*Balance!H$45,IF($D339=\"MT\",AJ339*Balance!H$46,AJ339*Balance!H$47))","v":0},{"$f":"IF($D339=\"BT\",AK339*Balance!I$45,IF($D339=\"MT\",AK339*Balance!I$46,AK339*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX339:BA339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AN339*Balance!D$49,IF($D339=\"MT\",AN339*Balance!D$50,AN339*Balance!D$51))","v":0},{"$f":"IF($D339=\"BT\",AO339*Balance!E$49,IF($D339=\"MT\",AO339*Balance!E$50,AO339*Balance!E$51))","v":0},{"$f":"IF($D339=\"BT\",AP339*Balance!F$49,IF($D339=\"MT\",AP339*Balance!F$50,AP339*Balance!F$51))","v":0},{"$f":"IF($D339=\"BT\",AQ339*Balance!G$49,IF($D339=\"MT\",AQ339*Balance!G$50,AQ339*Balance!G$51))","v":0},{"$f":"IF($D339=\"BT\",AR339*Balance!H$49,IF($D339=\"MT\",AR339*Balance!H$50,AR339*Balance!H$51))","v":0},{"$f":"IF($D339=\"BT\",AS339*Balance!I$49,IF($D339=\"MT\",AS339*Balance!I$50,AS339*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF339:BI339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!E422","v":"Et"},{"$f":"+PremisaCosto!B422","v":"X3"},null,{"$f":"+[1]Energía!F340","v":0},{"$f":"+[1]Energía!G340","v":0},{"$f":"+[1]Energía!H340","v":0},{"$f":"+[1]Energía!I340","v":0},{"$f":"+[1]Energía!J340","v":0},{"$f":"+[1]Energía!K340","v":0},null,{"$f":"+[1]Energía!M340","v":0},{"$f":"+[1]Energía!N340","v":0},{"$f":"+[1]Energía!O340","v":0},{"$f":"+[1]Energía!P340","v":0},{"$f":"+[1]Energía!Q340","v":0},null,{"$f":"+[1]Energía!S340","v":0},{"$f":"+[1]Energía!T340","v":0},{"$f":"+[1]Energía!U340","v":0},{"$f":"+[1]Energía!V340","v":0},{"$f":"+[1]Energía!W340","v":0},null,{"$f":"+[1]Energía!Y340","v":0},{"$f":"+[1]Energía!Z340","v":0},{"$f":"+[1]Energía!AA340","v":0},{"$f":"+[1]Energía!AB340","v":0},{"$f":"+[1]Energía!AC340","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Ep\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Ep\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Ep\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Ep\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Ep\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Ep\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH340:AK340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Efp\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Efp\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Efp\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Efp\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Efp\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Efp\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP340:AS340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AF340*Balance!D$45,IF($D340=\"MT\",AF340*Balance!D$46,AF340*Balance!D$47))","v":0},{"$f":"IF($D340=\"BT\",AG340*Balance!E$45,IF($D340=\"MT\",AG340*Balance!E$46,AG340*Balance!E$47))","v":0},{"$f":"IF($D340=\"BT\",AH340*Balance!F$45,IF($D340=\"MT\",AH340*Balance!F$46,AH340*Balance!F$47))","v":0},{"$f":"IF($D340=\"BT\",AI340*Balance!G$45,IF($D340=\"MT\",AI340*Balance!G$46,AI340*Balance!G$47))","v":0},{"$f":"IF($D340=\"BT\",AJ340*Balance!H$45,IF($D340=\"MT\",AJ340*Balance!H$46,AJ340*Balance!H$47))","v":0},{"$f":"IF($D340=\"BT\",AK340*Balance!I$45,IF($D340=\"MT\",AK340*Balance!I$46,AK340*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX340:BA340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AN340*Balance!D$49,IF($D340=\"MT\",AN340*Balance!D$50,AN340*Balance!D$51))","v":0},{"$f":"IF($D340=\"BT\",AO340*Balance!E$49,IF($D340=\"MT\",AO340*Balance!E$50,AO340*Balance!E$51))","v":0},{"$f":"IF($D340=\"BT\",AP340*Balance!F$49,IF($D340=\"MT\",AP340*Balance!F$50,AP340*Balance!F$51))","v":0},{"$f":"IF($D340=\"BT\",AQ340*Balance!G$49,IF($D340=\"MT\",AQ340*Balance!G$50,AQ340*Balance!G$51))","v":0},{"$f":"IF($D340=\"BT\",AR340*Balance!H$49,IF($D340=\"MT\",AR340*Balance!H$50,AR340*Balance!H$51))","v":0},{"$f":"IF($D340=\"BT\",AS340*Balance!I$49,IF($D340=\"MT\",AS340*Balance!I$50,AS340*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF340:BI340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!E423","v":"Et"},{"$f":"+PremisaCosto!B423","v":"X3"},null,{"$f":"+[1]Energía!F341","v":0},{"$f":"+[1]Energía!G341","v":0},{"$f":"+[1]Energía!H341","v":0},{"$f":"+[1]Energía!I341","v":0},{"$f":"+[1]Energía!J341","v":0},{"$f":"+[1]Energía!K341","v":0},null,{"$f":"+[1]Energía!M341","v":0},{"$f":"+[1]Energía!N341","v":0},{"$f":"+[1]Energía!O341","v":0},{"$f":"+[1]Energía!P341","v":0},{"$f":"+[1]Energía!Q341","v":0},null,{"$f":"+[1]Energía!S341","v":0},{"$f":"+[1]Energía!T341","v":0},{"$f":"+[1]Energía!U341","v":0},{"$f":"+[1]Energía!V341","v":0},{"$f":"+[1]Energía!W341","v":0},null,{"$f":"+[1]Energía!Y341","v":0},{"$f":"+[1]Energía!Z341","v":0},{"$f":"+[1]Energía!AA341","v":0},{"$f":"+[1]Energía!AB341","v":0},{"$f":"+[1]Energía!AC341","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Ep\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Ep\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Ep\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Ep\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Ep\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Ep\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH341:AK341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Efp\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Efp\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Efp\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Efp\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Efp\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Efp\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP341:AS341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AF341*Balance!D$45,IF($D341=\"MT\",AF341*Balance!D$46,AF341*Balance!D$47))","v":0},{"$f":"IF($D341=\"BT\",AG341*Balance!E$45,IF($D341=\"MT\",AG341*Balance!E$46,AG341*Balance!E$47))","v":0},{"$f":"IF($D341=\"BT\",AH341*Balance!F$45,IF($D341=\"MT\",AH341*Balance!F$46,AH341*Balance!F$47))","v":0},{"$f":"IF($D341=\"BT\",AI341*Balance!G$45,IF($D341=\"MT\",AI341*Balance!G$46,AI341*Balance!G$47))","v":0},{"$f":"IF($D341=\"BT\",AJ341*Balance!H$45,IF($D341=\"MT\",AJ341*Balance!H$46,AJ341*Balance!H$47))","v":0},{"$f":"IF($D341=\"BT\",AK341*Balance!I$45,IF($D341=\"MT\",AK341*Balance!I$46,AK341*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX341:BA341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AN341*Balance!D$49,IF($D341=\"MT\",AN341*Balance!D$50,AN341*Balance!D$51))","v":0},{"$f":"IF($D341=\"BT\",AO341*Balance!E$49,IF($D341=\"MT\",AO341*Balance!E$50,AO341*Balance!E$51))","v":0},{"$f":"IF($D341=\"BT\",AP341*Balance!F$49,IF($D341=\"MT\",AP341*Balance!F$50,AP341*Balance!F$51))","v":0},{"$f":"IF($D341=\"BT\",AQ341*Balance!G$49,IF($D341=\"MT\",AQ341*Balance!G$50,AQ341*Balance!G$51))","v":0},{"$f":"IF($D341=\"BT\",AR341*Balance!H$49,IF($D341=\"MT\",AR341*Balance!H$50,AR341*Balance!H$51))","v":0},{"$f":"IF($D341=\"BT\",AS341*Balance!I$49,IF($D341=\"MT\",AS341*Balance!I$50,AS341*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF341:BI341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!E424","v":"Et"},{"$f":"+PremisaCosto!B424","v":"X3"},null,{"$f":"+[1]Energía!F342","v":0},{"$f":"+[1]Energía!G342","v":0},{"$f":"+[1]Energía!H342","v":0},{"$f":"+[1]Energía!I342","v":0},{"$f":"+[1]Energía!J342","v":0},{"$f":"+[1]Energía!K342","v":0},null,{"$f":"+[1]Energía!M342","v":0},{"$f":"+[1]Energía!N342","v":0},{"$f":"+[1]Energía!O342","v":0},{"$f":"+[1]Energía!P342","v":0},{"$f":"+[1]Energía!Q342","v":0},null,{"$f":"+[1]Energía!S342","v":0},{"$f":"+[1]Energía!T342","v":0},{"$f":"+[1]Energía!U342","v":0},{"$f":"+[1]Energía!V342","v":0},{"$f":"+[1]Energía!W342","v":0},null,{"$f":"+[1]Energía!Y342","v":0},{"$f":"+[1]Energía!Z342","v":0},{"$f":"+[1]Energía!AA342","v":0},{"$f":"+[1]Energía!AB342","v":0},{"$f":"+[1]Energía!AC342","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Ep\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Ep\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Ep\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Ep\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Ep\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Ep\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH342:AK342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Efp\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Efp\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Efp\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Efp\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Efp\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Efp\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP342:AS342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AF342*Balance!D$45,IF($D342=\"MT\",AF342*Balance!D$46,AF342*Balance!D$47))","v":0},{"$f":"IF($D342=\"BT\",AG342*Balance!E$45,IF($D342=\"MT\",AG342*Balance!E$46,AG342*Balance!E$47))","v":0},{"$f":"IF($D342=\"BT\",AH342*Balance!F$45,IF($D342=\"MT\",AH342*Balance!F$46,AH342*Balance!F$47))","v":0},{"$f":"IF($D342=\"BT\",AI342*Balance!G$45,IF($D342=\"MT\",AI342*Balance!G$46,AI342*Balance!G$47))","v":0},{"$f":"IF($D342=\"BT\",AJ342*Balance!H$45,IF($D342=\"MT\",AJ342*Balance!H$46,AJ342*Balance!H$47))","v":0},{"$f":"IF($D342=\"BT\",AK342*Balance!I$45,IF($D342=\"MT\",AK342*Balance!I$46,AK342*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX342:BA342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AN342*Balance!D$49,IF($D342=\"MT\",AN342*Balance!D$50,AN342*Balance!D$51))","v":0},{"$f":"IF($D342=\"BT\",AO342*Balance!E$49,IF($D342=\"MT\",AO342*Balance!E$50,AO342*Balance!E$51))","v":0},{"$f":"IF($D342=\"BT\",AP342*Balance!F$49,IF($D342=\"MT\",AP342*Balance!F$50,AP342*Balance!F$51))","v":0},{"$f":"IF($D342=\"BT\",AQ342*Balance!G$49,IF($D342=\"MT\",AQ342*Balance!G$50,AQ342*Balance!G$51))","v":0},{"$f":"IF($D342=\"BT\",AR342*Balance!H$49,IF($D342=\"MT\",AR342*Balance!H$50,AR342*Balance!H$51))","v":0},{"$f":"IF($D342=\"BT\",AS342*Balance!I$49,IF($D342=\"MT\",AS342*Balance!I$50,AS342*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF342:BI342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!E425","v":"Et"},{"$f":"+PremisaCosto!B425","v":"X3"},null,{"$f":"+[1]Energía!F343","v":0},{"$f":"+[1]Energía!G343","v":0},{"$f":"+[1]Energía!H343","v":0},{"$f":"+[1]Energía!I343","v":0},{"$f":"+[1]Energía!J343","v":0},{"$f":"+[1]Energía!K343","v":0},null,{"$f":"+[1]Energía!M343","v":0},{"$f":"+[1]Energía!N343","v":0},{"$f":"+[1]Energía!O343","v":0},{"$f":"+[1]Energía!P343","v":0},{"$f":"+[1]Energía!Q343","v":0},null,{"$f":"+[1]Energía!S343","v":0},{"$f":"+[1]Energía!T343","v":0},{"$f":"+[1]Energía!U343","v":0},{"$f":"+[1]Energía!V343","v":0},{"$f":"+[1]Energía!W343","v":0},null,{"$f":"+[1]Energía!Y343","v":0},{"$f":"+[1]Energía!Z343","v":0},{"$f":"+[1]Energía!AA343","v":0},{"$f":"+[1]Energía!AB343","v":0},{"$f":"+[1]Energía!AC343","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Ep\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Ep\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Ep\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Ep\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Ep\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Ep\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH343:AK343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Efp\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Efp\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Efp\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Efp\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Efp\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Efp\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP343:AS343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AF343*Balance!D$45,IF($D343=\"MT\",AF343*Balance!D$46,AF343*Balance!D$47))","v":0},{"$f":"IF($D343=\"BT\",AG343*Balance!E$45,IF($D343=\"MT\",AG343*Balance!E$46,AG343*Balance!E$47))","v":0},{"$f":"IF($D343=\"BT\",AH343*Balance!F$45,IF($D343=\"MT\",AH343*Balance!F$46,AH343*Balance!F$47))","v":0},{"$f":"IF($D343=\"BT\",AI343*Balance!G$45,IF($D343=\"MT\",AI343*Balance!G$46,AI343*Balance!G$47))","v":0},{"$f":"IF($D343=\"BT\",AJ343*Balance!H$45,IF($D343=\"MT\",AJ343*Balance!H$46,AJ343*Balance!H$47))","v":0},{"$f":"IF($D343=\"BT\",AK343*Balance!I$45,IF($D343=\"MT\",AK343*Balance!I$46,AK343*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX343:BA343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AN343*Balance!D$49,IF($D343=\"MT\",AN343*Balance!D$50,AN343*Balance!D$51))","v":0},{"$f":"IF($D343=\"BT\",AO343*Balance!E$49,IF($D343=\"MT\",AO343*Balance!E$50,AO343*Balance!E$51))","v":0},{"$f":"IF($D343=\"BT\",AP343*Balance!F$49,IF($D343=\"MT\",AP343*Balance!F$50,AP343*Balance!F$51))","v":0},{"$f":"IF($D343=\"BT\",AQ343*Balance!G$49,IF($D343=\"MT\",AQ343*Balance!G$50,AQ343*Balance!G$51))","v":0},{"$f":"IF($D343=\"BT\",AR343*Balance!H$49,IF($D343=\"MT\",AR343*Balance!H$50,AR343*Balance!H$51))","v":0},{"$f":"IF($D343=\"BT\",AS343*Balance!I$49,IF($D343=\"MT\",AS343*Balance!I$50,AS343*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF343:BI343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!E426","v":"Et"},{"$f":"+PremisaCosto!B426","v":"X3"},null,{"$f":"+[1]Energía!F344","v":0},{"$f":"+[1]Energía!G344","v":0},{"$f":"+[1]Energía!H344","v":0},{"$f":"+[1]Energía!I344","v":0},{"$f":"+[1]Energía!J344","v":0},{"$f":"+[1]Energía!K344","v":0},null,{"$f":"+[1]Energía!M344","v":0},{"$f":"+[1]Energía!N344","v":0},{"$f":"+[1]Energía!O344","v":0},{"$f":"+[1]Energía!P344","v":0},{"$f":"+[1]Energía!Q344","v":0},null,{"$f":"+[1]Energía!S344","v":0},{"$f":"+[1]Energía!T344","v":0},{"$f":"+[1]Energía!U344","v":0},{"$f":"+[1]Energía!V344","v":0},{"$f":"+[1]Energía!W344","v":0},null,{"$f":"+[1]Energía!Y344","v":0},{"$f":"+[1]Energía!Z344","v":0},{"$f":"+[1]Energía!AA344","v":0},{"$f":"+[1]Energía!AB344","v":0},{"$f":"+[1]Energía!AC344","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Ep\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Ep\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Ep\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Ep\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Ep\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Ep\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH344:AK344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Efp\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Efp\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Efp\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Efp\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Efp\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Efp\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP344:AS344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AF344*Balance!D$45,IF($D344=\"MT\",AF344*Balance!D$46,AF344*Balance!D$47))","v":0},{"$f":"IF($D344=\"BT\",AG344*Balance!E$45,IF($D344=\"MT\",AG344*Balance!E$46,AG344*Balance!E$47))","v":0},{"$f":"IF($D344=\"BT\",AH344*Balance!F$45,IF($D344=\"MT\",AH344*Balance!F$46,AH344*Balance!F$47))","v":0},{"$f":"IF($D344=\"BT\",AI344*Balance!G$45,IF($D344=\"MT\",AI344*Balance!G$46,AI344*Balance!G$47))","v":0},{"$f":"IF($D344=\"BT\",AJ344*Balance!H$45,IF($D344=\"MT\",AJ344*Balance!H$46,AJ344*Balance!H$47))","v":0},{"$f":"IF($D344=\"BT\",AK344*Balance!I$45,IF($D344=\"MT\",AK344*Balance!I$46,AK344*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX344:BA344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AN344*Balance!D$49,IF($D344=\"MT\",AN344*Balance!D$50,AN344*Balance!D$51))","v":0},{"$f":"IF($D344=\"BT\",AO344*Balance!E$49,IF($D344=\"MT\",AO344*Balance!E$50,AO344*Balance!E$51))","v":0},{"$f":"IF($D344=\"BT\",AP344*Balance!F$49,IF($D344=\"MT\",AP344*Balance!F$50,AP344*Balance!F$51))","v":0},{"$f":"IF($D344=\"BT\",AQ344*Balance!G$49,IF($D344=\"MT\",AQ344*Balance!G$50,AQ344*Balance!G$51))","v":0},{"$f":"IF($D344=\"BT\",AR344*Balance!H$49,IF($D344=\"MT\",AR344*Balance!H$50,AR344*Balance!H$51))","v":0},{"$f":"IF($D344=\"BT\",AS344*Balance!I$49,IF($D344=\"MT\",AS344*Balance!I$50,AS344*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF344:BI344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!E427","v":"Et"},{"$f":"+PremisaCosto!B427","v":"X3"},null,{"$f":"+[1]Energía!F345","v":0},{"$f":"+[1]Energía!G345","v":0},{"$f":"+[1]Energía!H345","v":0},{"$f":"+[1]Energía!I345","v":0},{"$f":"+[1]Energía!J345","v":0},{"$f":"+[1]Energía!K345","v":0},null,{"$f":"+[1]Energía!M345","v":0},{"$f":"+[1]Energía!N345","v":0},{"$f":"+[1]Energía!O345","v":0},{"$f":"+[1]Energía!P345","v":0},{"$f":"+[1]Energía!Q345","v":0},null,{"$f":"+[1]Energía!S345","v":0},{"$f":"+[1]Energía!T345","v":0},{"$f":"+[1]Energía!U345","v":0},{"$f":"+[1]Energía!V345","v":0},{"$f":"+[1]Energía!W345","v":0},null,{"$f":"+[1]Energía!Y345","v":0},{"$f":"+[1]Energía!Z345","v":0},{"$f":"+[1]Energía!AA345","v":0},{"$f":"+[1]Energía!AB345","v":0},{"$f":"+[1]Energía!AC345","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Ep\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Ep\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Ep\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Ep\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Ep\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Ep\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH345:AK345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Efp\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Efp\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Efp\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Efp\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Efp\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Efp\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP345:AS345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AF345*Balance!D$45,IF($D345=\"MT\",AF345*Balance!D$46,AF345*Balance!D$47))","v":0},{"$f":"IF($D345=\"BT\",AG345*Balance!E$45,IF($D345=\"MT\",AG345*Balance!E$46,AG345*Balance!E$47))","v":0},{"$f":"IF($D345=\"BT\",AH345*Balance!F$45,IF($D345=\"MT\",AH345*Balance!F$46,AH345*Balance!F$47))","v":0},{"$f":"IF($D345=\"BT\",AI345*Balance!G$45,IF($D345=\"MT\",AI345*Balance!G$46,AI345*Balance!G$47))","v":0},{"$f":"IF($D345=\"BT\",AJ345*Balance!H$45,IF($D345=\"MT\",AJ345*Balance!H$46,AJ345*Balance!H$47))","v":0},{"$f":"IF($D345=\"BT\",AK345*Balance!I$45,IF($D345=\"MT\",AK345*Balance!I$46,AK345*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX345:BA345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AN345*Balance!D$49,IF($D345=\"MT\",AN345*Balance!D$50,AN345*Balance!D$51))","v":0},{"$f":"IF($D345=\"BT\",AO345*Balance!E$49,IF($D345=\"MT\",AO345*Balance!E$50,AO345*Balance!E$51))","v":0},{"$f":"IF($D345=\"BT\",AP345*Balance!F$49,IF($D345=\"MT\",AP345*Balance!F$50,AP345*Balance!F$51))","v":0},{"$f":"IF($D345=\"BT\",AQ345*Balance!G$49,IF($D345=\"MT\",AQ345*Balance!G$50,AQ345*Balance!G$51))","v":0},{"$f":"IF($D345=\"BT\",AR345*Balance!H$49,IF($D345=\"MT\",AR345*Balance!H$50,AR345*Balance!H$51))","v":0},{"$f":"IF($D345=\"BT\",AS345*Balance!I$49,IF($D345=\"MT\",AS345*Balance!I$50,AS345*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF345:BI345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!E428","v":"Et"},{"$f":"+PremisaCosto!B428","v":"X3"},null,{"$f":"+[1]Energía!F346","v":0},{"$f":"+[1]Energía!G346","v":0},{"$f":"+[1]Energía!H346","v":0},{"$f":"+[1]Energía!I346","v":0},{"$f":"+[1]Energía!J346","v":0},{"$f":"+[1]Energía!K346","v":0},null,{"$f":"+[1]Energía!M346","v":0},{"$f":"+[1]Energía!N346","v":0},{"$f":"+[1]Energía!O346","v":0},{"$f":"+[1]Energía!P346","v":0},{"$f":"+[1]Energía!Q346","v":0},null,{"$f":"+[1]Energía!S346","v":0},{"$f":"+[1]Energía!T346","v":0},{"$f":"+[1]Energía!U346","v":0},{"$f":"+[1]Energía!V346","v":0},{"$f":"+[1]Energía!W346","v":0},null,{"$f":"+[1]Energía!Y346","v":0},{"$f":"+[1]Energía!Z346","v":0},{"$f":"+[1]Energía!AA346","v":0},{"$f":"+[1]Energía!AB346","v":0},{"$f":"+[1]Energía!AC346","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Ep\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Ep\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Ep\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Ep\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Ep\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Ep\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH346:AK346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Efp\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Efp\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Efp\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Efp\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Efp\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Efp\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP346:AS346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AF346*Balance!D$45,IF($D346=\"MT\",AF346*Balance!D$46,AF346*Balance!D$47))","v":0},{"$f":"IF($D346=\"BT\",AG346*Balance!E$45,IF($D346=\"MT\",AG346*Balance!E$46,AG346*Balance!E$47))","v":0},{"$f":"IF($D346=\"BT\",AH346*Balance!F$45,IF($D346=\"MT\",AH346*Balance!F$46,AH346*Balance!F$47))","v":0},{"$f":"IF($D346=\"BT\",AI346*Balance!G$45,IF($D346=\"MT\",AI346*Balance!G$46,AI346*Balance!G$47))","v":0},{"$f":"IF($D346=\"BT\",AJ346*Balance!H$45,IF($D346=\"MT\",AJ346*Balance!H$46,AJ346*Balance!H$47))","v":0},{"$f":"IF($D346=\"BT\",AK346*Balance!I$45,IF($D346=\"MT\",AK346*Balance!I$46,AK346*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX346:BA346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AN346*Balance!D$49,IF($D346=\"MT\",AN346*Balance!D$50,AN346*Balance!D$51))","v":0},{"$f":"IF($D346=\"BT\",AO346*Balance!E$49,IF($D346=\"MT\",AO346*Balance!E$50,AO346*Balance!E$51))","v":0},{"$f":"IF($D346=\"BT\",AP346*Balance!F$49,IF($D346=\"MT\",AP346*Balance!F$50,AP346*Balance!F$51))","v":0},{"$f":"IF($D346=\"BT\",AQ346*Balance!G$49,IF($D346=\"MT\",AQ346*Balance!G$50,AQ346*Balance!G$51))","v":0},{"$f":"IF($D346=\"BT\",AR346*Balance!H$49,IF($D346=\"MT\",AR346*Balance!H$50,AR346*Balance!H$51))","v":0},{"$f":"IF($D346=\"BT\",AS346*Balance!I$49,IF($D346=\"MT\",AS346*Balance!I$50,AS346*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF346:BI346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!E429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,{"$f":"+[1]Energía!F347","v":0},{"$f":"+[1]Energía!G347","v":0},{"$f":"+[1]Energía!H347","v":0},{"$f":"+[1]Energía!I347","v":0},{"$f":"+[1]Energía!J347","v":0},{"$f":"+[1]Energía!K347","v":0},null,{"$f":"+[1]Energía!M347","v":0},{"$f":"+[1]Energía!N347","v":0},{"$f":"+[1]Energía!O347","v":0},{"$f":"+[1]Energía!P347","v":0},{"$f":"+[1]Energía!Q347","v":0},null,{"$f":"+[1]Energía!S347","v":0},{"$f":"+[1]Energía!T347","v":0},{"$f":"+[1]Energía!U347","v":0},{"$f":"+[1]Energía!V347","v":0},{"$f":"+[1]Energía!W347","v":0},null,{"$f":"+[1]Energía!Y347","v":0},{"$f":"+[1]Energía!Z347","v":0},{"$f":"+[1]Energía!AA347","v":0},{"$f":"+[1]Energía!AB347","v":0},{"$f":"+[1]Energía!AC347","v":0},{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Ep\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Ep\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Ep\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Ep\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Ep\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Ep\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH347:AK347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Efp\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Efp\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Efp\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Efp\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Efp\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Efp\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP347:AS347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX347:BA347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF347:BI347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!E430","v":"Et"},{"$f":"+PremisaCosto!B430","v":"X3"},null,{"$f":"+[1]Energía!F348","v":0},{"$f":"+[1]Energía!G348","v":0},{"$f":"+[1]Energía!H348","v":0},{"$f":"+[1]Energía!I348","v":0},{"$f":"+[1]Energía!J348","v":0},{"$f":"+[1]Energía!K348","v":0},null,{"$f":"+[1]Energía!M348","v":0},{"$f":"+[1]Energía!N348","v":0},{"$f":"+[1]Energía!O348","v":0},{"$f":"+[1]Energía!P348","v":0},{"$f":"+[1]Energía!Q348","v":0},null,{"$f":"+[1]Energía!S348","v":0},{"$f":"+[1]Energía!T348","v":0},{"$f":"+[1]Energía!U348","v":0},{"$f":"+[1]Energía!V348","v":0},{"$f":"+[1]Energía!W348","v":0},null,{"$f":"+[1]Energía!Y348","v":0},{"$f":"+[1]Energía!Z348","v":0},{"$f":"+[1]Energía!AA348","v":0},{"$f":"+[1]Energía!AB348","v":0},{"$f":"+[1]Energía!AC348","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Ep\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Ep\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Ep\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Ep\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Ep\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Ep\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH348:AK348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Efp\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Efp\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Efp\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Efp\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Efp\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Efp\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP348:AS348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AF348*Balance!D$45,IF($D348=\"MT\",AF348*Balance!D$46,AF348*Balance!D$47))","v":0},{"$f":"IF($D348=\"BT\",AG348*Balance!E$45,IF($D348=\"MT\",AG348*Balance!E$46,AG348*Balance!E$47))","v":0},{"$f":"IF($D348=\"BT\",AH348*Balance!F$45,IF($D348=\"MT\",AH348*Balance!F$46,AH348*Balance!F$47))","v":0},{"$f":"IF($D348=\"BT\",AI348*Balance!G$45,IF($D348=\"MT\",AI348*Balance!G$46,AI348*Balance!G$47))","v":0},{"$f":"IF($D348=\"BT\",AJ348*Balance!H$45,IF($D348=\"MT\",AJ348*Balance!H$46,AJ348*Balance!H$47))","v":0},{"$f":"IF($D348=\"BT\",AK348*Balance!I$45,IF($D348=\"MT\",AK348*Balance!I$46,AK348*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX348:BA348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AN348*Balance!D$49,IF($D348=\"MT\",AN348*Balance!D$50,AN348*Balance!D$51))","v":0},{"$f":"IF($D348=\"BT\",AO348*Balance!E$49,IF($D348=\"MT\",AO348*Balance!E$50,AO348*Balance!E$51))","v":0},{"$f":"IF($D348=\"BT\",AP348*Balance!F$49,IF($D348=\"MT\",AP348*Balance!F$50,AP348*Balance!F$51))","v":0},{"$f":"IF($D348=\"BT\",AQ348*Balance!G$49,IF($D348=\"MT\",AQ348*Balance!G$50,AQ348*Balance!G$51))","v":0},{"$f":"IF($D348=\"BT\",AR348*Balance!H$49,IF($D348=\"MT\",AR348*Balance!H$50,AR348*Balance!H$51))","v":0},{"$f":"IF($D348=\"BT\",AS348*Balance!I$49,IF($D348=\"MT\",AS348*Balance!I$50,AS348*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF348:BI348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!E431","v":"Et"},{"$f":"+PremisaCosto!B431","v":"X3"},null,{"$f":"+[1]Energía!F349","v":0},{"$f":"+[1]Energía!G349","v":0},{"$f":"+[1]Energía!H349","v":0},{"$f":"+[1]Energía!I349","v":0},{"$f":"+[1]Energía!J349","v":0},{"$f":"+[1]Energía!K349","v":0},null,{"$f":"+[1]Energía!M349","v":0},{"$f":"+[1]Energía!N349","v":0},{"$f":"+[1]Energía!O349","v":0},{"$f":"+[1]Energía!P349","v":0},{"$f":"+[1]Energía!Q349","v":0},null,{"$f":"+[1]Energía!S349","v":0},{"$f":"+[1]Energía!T349","v":0},{"$f":"+[1]Energía!U349","v":0},{"$f":"+[1]Energía!V349","v":0},{"$f":"+[1]Energía!W349","v":0},null,{"$f":"+[1]Energía!Y349","v":0},{"$f":"+[1]Energía!Z349","v":0},{"$f":"+[1]Energía!AA349","v":0},{"$f":"+[1]Energía!AB349","v":0},{"$f":"+[1]Energía!AC349","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Ep\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Ep\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Ep\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Ep\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Ep\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Ep\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH349:AK349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Efp\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Efp\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Efp\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Efp\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Efp\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Efp\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP349:AS349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AF349*Balance!D$45,IF($D349=\"MT\",AF349*Balance!D$46,AF349*Balance!D$47))","v":0},{"$f":"IF($D349=\"BT\",AG349*Balance!E$45,IF($D349=\"MT\",AG349*Balance!E$46,AG349*Balance!E$47))","v":0},{"$f":"IF($D349=\"BT\",AH349*Balance!F$45,IF($D349=\"MT\",AH349*Balance!F$46,AH349*Balance!F$47))","v":0},{"$f":"IF($D349=\"BT\",AI349*Balance!G$45,IF($D349=\"MT\",AI349*Balance!G$46,AI349*Balance!G$47))","v":0},{"$f":"IF($D349=\"BT\",AJ349*Balance!H$45,IF($D349=\"MT\",AJ349*Balance!H$46,AJ349*Balance!H$47))","v":0},{"$f":"IF($D349=\"BT\",AK349*Balance!I$45,IF($D349=\"MT\",AK349*Balance!I$46,AK349*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX349:BA349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AN349*Balance!D$49,IF($D349=\"MT\",AN349*Balance!D$50,AN349*Balance!D$51))","v":0},{"$f":"IF($D349=\"BT\",AO349*Balance!E$49,IF($D349=\"MT\",AO349*Balance!E$50,AO349*Balance!E$51))","v":0},{"$f":"IF($D349=\"BT\",AP349*Balance!F$49,IF($D349=\"MT\",AP349*Balance!F$50,AP349*Balance!F$51))","v":0},{"$f":"IF($D349=\"BT\",AQ349*Balance!G$49,IF($D349=\"MT\",AQ349*Balance!G$50,AQ349*Balance!G$51))","v":0},{"$f":"IF($D349=\"BT\",AR349*Balance!H$49,IF($D349=\"MT\",AR349*Balance!H$50,AR349*Balance!H$51))","v":0},{"$f":"IF($D349=\"BT\",AS349*Balance!I$49,IF($D349=\"MT\",AS349*Balance!I$50,AS349*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF349:BI349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!E432","v":"Et"},{"$f":"+PremisaCosto!B432","v":"X3"},null,{"$f":"+[1]Energía!F350","v":0},{"$f":"+[1]Energía!G350","v":0},{"$f":"+[1]Energía!H350","v":0},{"$f":"+[1]Energía!I350","v":0},{"$f":"+[1]Energía!J350","v":0},{"$f":"+[1]Energía!K350","v":0},null,{"$f":"+[1]Energía!M350","v":0},{"$f":"+[1]Energía!N350","v":0},{"$f":"+[1]Energía!O350","v":0},{"$f":"+[1]Energía!P350","v":0},{"$f":"+[1]Energía!Q350","v":0},null,{"$f":"+[1]Energía!S350","v":0},{"$f":"+[1]Energía!T350","v":0},{"$f":"+[1]Energía!U350","v":0},{"$f":"+[1]Energía!V350","v":0},{"$f":"+[1]Energía!W350","v":0},null,{"$f":"+[1]Energía!Y350","v":0},{"$f":"+[1]Energía!Z350","v":0},{"$f":"+[1]Energía!AA350","v":0},{"$f":"+[1]Energía!AB350","v":0},{"$f":"+[1]Energía!AC350","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Ep\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Ep\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Ep\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Ep\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Ep\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Ep\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH350:AK350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Efp\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Efp\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Efp\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Efp\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Efp\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Efp\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP350:AS350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AF350*Balance!D$45,IF($D350=\"MT\",AF350*Balance!D$46,AF350*Balance!D$47))","v":0},{"$f":"IF($D350=\"BT\",AG350*Balance!E$45,IF($D350=\"MT\",AG350*Balance!E$46,AG350*Balance!E$47))","v":0},{"$f":"IF($D350=\"BT\",AH350*Balance!F$45,IF($D350=\"MT\",AH350*Balance!F$46,AH350*Balance!F$47))","v":0},{"$f":"IF($D350=\"BT\",AI350*Balance!G$45,IF($D350=\"MT\",AI350*Balance!G$46,AI350*Balance!G$47))","v":0},{"$f":"IF($D350=\"BT\",AJ350*Balance!H$45,IF($D350=\"MT\",AJ350*Balance!H$46,AJ350*Balance!H$47))","v":0},{"$f":"IF($D350=\"BT\",AK350*Balance!I$45,IF($D350=\"MT\",AK350*Balance!I$46,AK350*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX350:BA350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AN350*Balance!D$49,IF($D350=\"MT\",AN350*Balance!D$50,AN350*Balance!D$51))","v":0},{"$f":"IF($D350=\"BT\",AO350*Balance!E$49,IF($D350=\"MT\",AO350*Balance!E$50,AO350*Balance!E$51))","v":0},{"$f":"IF($D350=\"BT\",AP350*Balance!F$49,IF($D350=\"MT\",AP350*Balance!F$50,AP350*Balance!F$51))","v":0},{"$f":"IF($D350=\"BT\",AQ350*Balance!G$49,IF($D350=\"MT\",AQ350*Balance!G$50,AQ350*Balance!G$51))","v":0},{"$f":"IF($D350=\"BT\",AR350*Balance!H$49,IF($D350=\"MT\",AR350*Balance!H$50,AR350*Balance!H$51))","v":0},{"$f":"IF($D350=\"BT\",AS350*Balance!I$49,IF($D350=\"MT\",AS350*Balance!I$50,AS350*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF350:BI350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!E433","v":"Et"},{"$f":"+PremisaCosto!B433","v":"X3"},null,{"$f":"+[1]Energía!F351","v":0},{"$f":"+[1]Energía!G351","v":0},{"$f":"+[1]Energía!H351","v":0},{"$f":"+[1]Energía!I351","v":0},{"$f":"+[1]Energía!J351","v":0},{"$f":"+[1]Energía!K351","v":0},null,{"$f":"+[1]Energía!M351","v":0},{"$f":"+[1]Energía!N351","v":0},{"$f":"+[1]Energía!O351","v":0},{"$f":"+[1]Energía!P351","v":0},{"$f":"+[1]Energía!Q351","v":0},null,{"$f":"+[1]Energía!S351","v":0},{"$f":"+[1]Energía!T351","v":0},{"$f":"+[1]Energía!U351","v":0},{"$f":"+[1]Energía!V351","v":0},{"$f":"+[1]Energía!W351","v":0},null,{"$f":"+[1]Energía!Y351","v":0},{"$f":"+[1]Energía!Z351","v":0},{"$f":"+[1]Energía!AA351","v":0},{"$f":"+[1]Energía!AB351","v":0},{"$f":"+[1]Energía!AC351","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Ep\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Ep\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Ep\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Ep\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Ep\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Ep\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH351:AK351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Efp\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Efp\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Efp\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Efp\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Efp\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Efp\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP351:AS351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AF351*Balance!D$45,IF($D351=\"MT\",AF351*Balance!D$46,AF351*Balance!D$47))","v":0},{"$f":"IF($D351=\"BT\",AG351*Balance!E$45,IF($D351=\"MT\",AG351*Balance!E$46,AG351*Balance!E$47))","v":0},{"$f":"IF($D351=\"BT\",AH351*Balance!F$45,IF($D351=\"MT\",AH351*Balance!F$46,AH351*Balance!F$47))","v":0},{"$f":"IF($D351=\"BT\",AI351*Balance!G$45,IF($D351=\"MT\",AI351*Balance!G$46,AI351*Balance!G$47))","v":0},{"$f":"IF($D351=\"BT\",AJ351*Balance!H$45,IF($D351=\"MT\",AJ351*Balance!H$46,AJ351*Balance!H$47))","v":0},{"$f":"IF($D351=\"BT\",AK351*Balance!I$45,IF($D351=\"MT\",AK351*Balance!I$46,AK351*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX351:BA351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AN351*Balance!D$49,IF($D351=\"MT\",AN351*Balance!D$50,AN351*Balance!D$51))","v":0},{"$f":"IF($D351=\"BT\",AO351*Balance!E$49,IF($D351=\"MT\",AO351*Balance!E$50,AO351*Balance!E$51))","v":0},{"$f":"IF($D351=\"BT\",AP351*Balance!F$49,IF($D351=\"MT\",AP351*Balance!F$50,AP351*Balance!F$51))","v":0},{"$f":"IF($D351=\"BT\",AQ351*Balance!G$49,IF($D351=\"MT\",AQ351*Balance!G$50,AQ351*Balance!G$51))","v":0},{"$f":"IF($D351=\"BT\",AR351*Balance!H$49,IF($D351=\"MT\",AR351*Balance!H$50,AR351*Balance!H$51))","v":0},{"$f":"IF($D351=\"BT\",AS351*Balance!I$49,IF($D351=\"MT\",AS351*Balance!I$50,AS351*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF351:BI351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!E434","v":"Et"},{"$f":"+PremisaCosto!B434","v":"X3"},null,{"$f":"+[1]Energía!F352","v":0},{"$f":"+[1]Energía!G352","v":0},{"$f":"+[1]Energía!H352","v":0},{"$f":"+[1]Energía!I352","v":0},{"$f":"+[1]Energía!J352","v":0},{"$f":"+[1]Energía!K352","v":0},null,{"$f":"+[1]Energía!M352","v":0},{"$f":"+[1]Energía!N352","v":0},{"$f":"+[1]Energía!O352","v":0},{"$f":"+[1]Energía!P352","v":0},{"$f":"+[1]Energía!Q352","v":0},null,{"$f":"+[1]Energía!S352","v":0},{"$f":"+[1]Energía!T352","v":0},{"$f":"+[1]Energía!U352","v":0},{"$f":"+[1]Energía!V352","v":0},{"$f":"+[1]Energía!W352","v":0},null,{"$f":"+[1]Energía!Y352","v":0},{"$f":"+[1]Energía!Z352","v":0},{"$f":"+[1]Energía!AA352","v":0},{"$f":"+[1]Energía!AB352","v":0},{"$f":"+[1]Energía!AC352","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Ep\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Ep\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Ep\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Ep\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Ep\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Ep\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH352:AK352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Efp\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Efp\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Efp\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Efp\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Efp\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Efp\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP352:AS352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AF352*Balance!D$45,IF($D352=\"MT\",AF352*Balance!D$46,AF352*Balance!D$47))","v":0},{"$f":"IF($D352=\"BT\",AG352*Balance!E$45,IF($D352=\"MT\",AG352*Balance!E$46,AG352*Balance!E$47))","v":0},{"$f":"IF($D352=\"BT\",AH352*Balance!F$45,IF($D352=\"MT\",AH352*Balance!F$46,AH352*Balance!F$47))","v":0},{"$f":"IF($D352=\"BT\",AI352*Balance!G$45,IF($D352=\"MT\",AI352*Balance!G$46,AI352*Balance!G$47))","v":0},{"$f":"IF($D352=\"BT\",AJ352*Balance!H$45,IF($D352=\"MT\",AJ352*Balance!H$46,AJ352*Balance!H$47))","v":0},{"$f":"IF($D352=\"BT\",AK352*Balance!I$45,IF($D352=\"MT\",AK352*Balance!I$46,AK352*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX352:BA352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AN352*Balance!D$49,IF($D352=\"MT\",AN352*Balance!D$50,AN352*Balance!D$51))","v":0},{"$f":"IF($D352=\"BT\",AO352*Balance!E$49,IF($D352=\"MT\",AO352*Balance!E$50,AO352*Balance!E$51))","v":0},{"$f":"IF($D352=\"BT\",AP352*Balance!F$49,IF($D352=\"MT\",AP352*Balance!F$50,AP352*Balance!F$51))","v":0},{"$f":"IF($D352=\"BT\",AQ352*Balance!G$49,IF($D352=\"MT\",AQ352*Balance!G$50,AQ352*Balance!G$51))","v":0},{"$f":"IF($D352=\"BT\",AR352*Balance!H$49,IF($D352=\"MT\",AR352*Balance!H$50,AR352*Balance!H$51))","v":0},{"$f":"IF($D352=\"BT\",AS352*Balance!I$49,IF($D352=\"MT\",AS352*Balance!I$50,AS352*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF352:BI352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!E435","v":"Et"},{"$f":"+PremisaCosto!B435","v":"X3"},null,{"$f":"+[1]Energía!F353","v":0},{"$f":"+[1]Energía!G353","v":0},{"$f":"+[1]Energía!H353","v":0},{"$f":"+[1]Energía!I353","v":0},{"$f":"+[1]Energía!J353","v":0},{"$f":"+[1]Energía!K353","v":0},null,{"$f":"+[1]Energía!M353","v":0},{"$f":"+[1]Energía!N353","v":0},{"$f":"+[1]Energía!O353","v":0},{"$f":"+[1]Energía!P353","v":0},{"$f":"+[1]Energía!Q353","v":0},null,{"$f":"+[1]Energía!S353","v":0},{"$f":"+[1]Energía!T353","v":0},{"$f":"+[1]Energía!U353","v":0},{"$f":"+[1]Energía!V353","v":0},{"$f":"+[1]Energía!W353","v":0},null,{"$f":"+[1]Energía!Y353","v":0},{"$f":"+[1]Energía!Z353","v":0},{"$f":"+[1]Energía!AA353","v":0},{"$f":"+[1]Energía!AB353","v":0},{"$f":"+[1]Energía!AC353","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Ep\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Ep\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Ep\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Ep\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Ep\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Ep\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH353:AK353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Efp\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Efp\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Efp\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Efp\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Efp\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Efp\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP353:AS353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AF353*Balance!D$45,IF($D353=\"MT\",AF353*Balance!D$46,AF353*Balance!D$47))","v":0},{"$f":"IF($D353=\"BT\",AG353*Balance!E$45,IF($D353=\"MT\",AG353*Balance!E$46,AG353*Balance!E$47))","v":0},{"$f":"IF($D353=\"BT\",AH353*Balance!F$45,IF($D353=\"MT\",AH353*Balance!F$46,AH353*Balance!F$47))","v":0},{"$f":"IF($D353=\"BT\",AI353*Balance!G$45,IF($D353=\"MT\",AI353*Balance!G$46,AI353*Balance!G$47))","v":0},{"$f":"IF($D353=\"BT\",AJ353*Balance!H$45,IF($D353=\"MT\",AJ353*Balance!H$46,AJ353*Balance!H$47))","v":0},{"$f":"IF($D353=\"BT\",AK353*Balance!I$45,IF($D353=\"MT\",AK353*Balance!I$46,AK353*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX353:BA353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AN353*Balance!D$49,IF($D353=\"MT\",AN353*Balance!D$50,AN353*Balance!D$51))","v":0},{"$f":"IF($D353=\"BT\",AO353*Balance!E$49,IF($D353=\"MT\",AO353*Balance!E$50,AO353*Balance!E$51))","v":0},{"$f":"IF($D353=\"BT\",AP353*Balance!F$49,IF($D353=\"MT\",AP353*Balance!F$50,AP353*Balance!F$51))","v":0},{"$f":"IF($D353=\"BT\",AQ353*Balance!G$49,IF($D353=\"MT\",AQ353*Balance!G$50,AQ353*Balance!G$51))","v":0},{"$f":"IF($D353=\"BT\",AR353*Balance!H$49,IF($D353=\"MT\",AR353*Balance!H$50,AR353*Balance!H$51))","v":0},{"$f":"IF($D353=\"BT\",AS353*Balance!I$49,IF($D353=\"MT\",AS353*Balance!I$50,AS353*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF353:BI353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!E436","v":"Et"},{"$f":"+PremisaCosto!B436","v":"X3"},null,{"$f":"+[1]Energía!F354","v":0},{"$f":"+[1]Energía!G354","v":0},{"$f":"+[1]Energía!H354","v":0},{"$f":"+[1]Energía!I354","v":0},{"$f":"+[1]Energía!J354","v":0},{"$f":"+[1]Energía!K354","v":0},null,{"$f":"+[1]Energía!M354","v":0},{"$f":"+[1]Energía!N354","v":0},{"$f":"+[1]Energía!O354","v":0},{"$f":"+[1]Energía!P354","v":0},{"$f":"+[1]Energía!Q354","v":0},null,{"$f":"+[1]Energía!S354","v":0},{"$f":"+[1]Energía!T354","v":0},{"$f":"+[1]Energía!U354","v":0},{"$f":"+[1]Energía!V354","v":0},{"$f":"+[1]Energía!W354","v":0},null,{"$f":"+[1]Energía!Y354","v":0},{"$f":"+[1]Energía!Z354","v":0},{"$f":"+[1]Energía!AA354","v":0},{"$f":"+[1]Energía!AB354","v":0},{"$f":"+[1]Energía!AC354","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Ep\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Ep\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Ep\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Ep\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Ep\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Ep\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH354:AK354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Efp\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Efp\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Efp\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Efp\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Efp\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Efp\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP354:AS354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AF354*Balance!D$45,IF($D354=\"MT\",AF354*Balance!D$46,AF354*Balance!D$47))","v":0},{"$f":"IF($D354=\"BT\",AG354*Balance!E$45,IF($D354=\"MT\",AG354*Balance!E$46,AG354*Balance!E$47))","v":0},{"$f":"IF($D354=\"BT\",AH354*Balance!F$45,IF($D354=\"MT\",AH354*Balance!F$46,AH354*Balance!F$47))","v":0},{"$f":"IF($D354=\"BT\",AI354*Balance!G$45,IF($D354=\"MT\",AI354*Balance!G$46,AI354*Balance!G$47))","v":0},{"$f":"IF($D354=\"BT\",AJ354*Balance!H$45,IF($D354=\"MT\",AJ354*Balance!H$46,AJ354*Balance!H$47))","v":0},{"$f":"IF($D354=\"BT\",AK354*Balance!I$45,IF($D354=\"MT\",AK354*Balance!I$46,AK354*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX354:BA354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AN354*Balance!D$49,IF($D354=\"MT\",AN354*Balance!D$50,AN354*Balance!D$51))","v":0},{"$f":"IF($D354=\"BT\",AO354*Balance!E$49,IF($D354=\"MT\",AO354*Balance!E$50,AO354*Balance!E$51))","v":0},{"$f":"IF($D354=\"BT\",AP354*Balance!F$49,IF($D354=\"MT\",AP354*Balance!F$50,AP354*Balance!F$51))","v":0},{"$f":"IF($D354=\"BT\",AQ354*Balance!G$49,IF($D354=\"MT\",AQ354*Balance!G$50,AQ354*Balance!G$51))","v":0},{"$f":"IF($D354=\"BT\",AR354*Balance!H$49,IF($D354=\"MT\",AR354*Balance!H$50,AR354*Balance!H$51))","v":0},{"$f":"IF($D354=\"BT\",AS354*Balance!I$49,IF($D354=\"MT\",AS354*Balance!I$50,AS354*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF354:BI354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!E437","v":"Et"},{"$f":"+PremisaCosto!B437","v":"X3"},null,{"$f":"+[1]Energía!F355","v":0},{"$f":"+[1]Energía!G355","v":0},{"$f":"+[1]Energía!H355","v":0},{"$f":"+[1]Energía!I355","v":0},{"$f":"+[1]Energía!J355","v":0},{"$f":"+[1]Energía!K355","v":0},null,{"$f":"+[1]Energía!M355","v":0},{"$f":"+[1]Energía!N355","v":0},{"$f":"+[1]Energía!O355","v":0},{"$f":"+[1]Energía!P355","v":0},{"$f":"+[1]Energía!Q355","v":0},null,{"$f":"+[1]Energía!S355","v":0},{"$f":"+[1]Energía!T355","v":0},{"$f":"+[1]Energía!U355","v":0},{"$f":"+[1]Energía!V355","v":0},{"$f":"+[1]Energía!W355","v":0},null,{"$f":"+[1]Energía!Y355","v":0},{"$f":"+[1]Energía!Z355","v":0},{"$f":"+[1]Energía!AA355","v":0},{"$f":"+[1]Energía!AB355","v":0},{"$f":"+[1]Energía!AC355","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Ep\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Ep\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Ep\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Ep\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Ep\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Ep\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH355:AK355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Efp\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Efp\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Efp\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Efp\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Efp\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Efp\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP355:AS355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AF355*Balance!D$45,IF($D355=\"MT\",AF355*Balance!D$46,AF355*Balance!D$47))","v":0},{"$f":"IF($D355=\"BT\",AG355*Balance!E$45,IF($D355=\"MT\",AG355*Balance!E$46,AG355*Balance!E$47))","v":0},{"$f":"IF($D355=\"BT\",AH355*Balance!F$45,IF($D355=\"MT\",AH355*Balance!F$46,AH355*Balance!F$47))","v":0},{"$f":"IF($D355=\"BT\",AI355*Balance!G$45,IF($D355=\"MT\",AI355*Balance!G$46,AI355*Balance!G$47))","v":0},{"$f":"IF($D355=\"BT\",AJ355*Balance!H$45,IF($D355=\"MT\",AJ355*Balance!H$46,AJ355*Balance!H$47))","v":0},{"$f":"IF($D355=\"BT\",AK355*Balance!I$45,IF($D355=\"MT\",AK355*Balance!I$46,AK355*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX355:BA355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AN355*Balance!D$49,IF($D355=\"MT\",AN355*Balance!D$50,AN355*Balance!D$51))","v":0},{"$f":"IF($D355=\"BT\",AO355*Balance!E$49,IF($D355=\"MT\",AO355*Balance!E$50,AO355*Balance!E$51))","v":0},{"$f":"IF($D355=\"BT\",AP355*Balance!F$49,IF($D355=\"MT\",AP355*Balance!F$50,AP355*Balance!F$51))","v":0},{"$f":"IF($D355=\"BT\",AQ355*Balance!G$49,IF($D355=\"MT\",AQ355*Balance!G$50,AQ355*Balance!G$51))","v":0},{"$f":"IF($D355=\"BT\",AR355*Balance!H$49,IF($D355=\"MT\",AR355*Balance!H$50,AR355*Balance!H$51))","v":0},{"$f":"IF($D355=\"BT\",AS355*Balance!I$49,IF($D355=\"MT\",AS355*Balance!I$50,AS355*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF355:BI355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!E438","v":"Et"},{"$f":"+PremisaCosto!B438","v":"X3"},null,{"$f":"+[1]Energía!F356","v":0},{"$f":"+[1]Energía!G356","v":0},{"$f":"+[1]Energía!H356","v":0},{"$f":"+[1]Energía!I356","v":0},{"$f":"+[1]Energía!J356","v":0},{"$f":"+[1]Energía!K356","v":0},null,{"$f":"+[1]Energía!M356","v":0},{"$f":"+[1]Energía!N356","v":0},{"$f":"+[1]Energía!O356","v":0},{"$f":"+[1]Energía!P356","v":0},{"$f":"+[1]Energía!Q356","v":0},null,{"$f":"+[1]Energía!S356","v":0},{"$f":"+[1]Energía!T356","v":0},{"$f":"+[1]Energía!U356","v":0},{"$f":"+[1]Energía!V356","v":0},{"$f":"+[1]Energía!W356","v":0},null,{"$f":"+[1]Energía!Y356","v":0},{"$f":"+[1]Energía!Z356","v":0},{"$f":"+[1]Energía!AA356","v":0},{"$f":"+[1]Energía!AB356","v":0},{"$f":"+[1]Energía!AC356","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Ep\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Ep\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Ep\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Ep\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Ep\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Ep\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH356:AK356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Efp\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Efp\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Efp\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Efp\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Efp\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Efp\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP356:AS356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AF356*Balance!D$45,IF($D356=\"MT\",AF356*Balance!D$46,AF356*Balance!D$47))","v":0},{"$f":"IF($D356=\"BT\",AG356*Balance!E$45,IF($D356=\"MT\",AG356*Balance!E$46,AG356*Balance!E$47))","v":0},{"$f":"IF($D356=\"BT\",AH356*Balance!F$45,IF($D356=\"MT\",AH356*Balance!F$46,AH356*Balance!F$47))","v":0},{"$f":"IF($D356=\"BT\",AI356*Balance!G$45,IF($D356=\"MT\",AI356*Balance!G$46,AI356*Balance!G$47))","v":0},{"$f":"IF($D356=\"BT\",AJ356*Balance!H$45,IF($D356=\"MT\",AJ356*Balance!H$46,AJ356*Balance!H$47))","v":0},{"$f":"IF($D356=\"BT\",AK356*Balance!I$45,IF($D356=\"MT\",AK356*Balance!I$46,AK356*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX356:BA356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AN356*Balance!D$49,IF($D356=\"MT\",AN356*Balance!D$50,AN356*Balance!D$51))","v":0},{"$f":"IF($D356=\"BT\",AO356*Balance!E$49,IF($D356=\"MT\",AO356*Balance!E$50,AO356*Balance!E$51))","v":0},{"$f":"IF($D356=\"BT\",AP356*Balance!F$49,IF($D356=\"MT\",AP356*Balance!F$50,AP356*Balance!F$51))","v":0},{"$f":"IF($D356=\"BT\",AQ356*Balance!G$49,IF($D356=\"MT\",AQ356*Balance!G$50,AQ356*Balance!G$51))","v":0},{"$f":"IF($D356=\"BT\",AR356*Balance!H$49,IF($D356=\"MT\",AR356*Balance!H$50,AR356*Balance!H$51))","v":0},{"$f":"IF($D356=\"BT\",AS356*Balance!I$49,IF($D356=\"MT\",AS356*Balance!I$50,AS356*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF356:BI356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!E439","v":"Et"},{"$f":"+PremisaCosto!B439","v":"X3"},null,{"$f":"+[1]Energía!F357","v":0},{"$f":"+[1]Energía!G357","v":0},{"$f":"+[1]Energía!H357","v":0},{"$f":"+[1]Energía!I357","v":0},{"$f":"+[1]Energía!J357","v":0},{"$f":"+[1]Energía!K357","v":0},null,{"$f":"+[1]Energía!M357","v":0},{"$f":"+[1]Energía!N357","v":0},{"$f":"+[1]Energía!O357","v":0},{"$f":"+[1]Energía!P357","v":0},{"$f":"+[1]Energía!Q357","v":0},null,{"$f":"+[1]Energía!S357","v":0},{"$f":"+[1]Energía!T357","v":0},{"$f":"+[1]Energía!U357","v":0},{"$f":"+[1]Energía!V357","v":0},{"$f":"+[1]Energía!W357","v":0},null,{"$f":"+[1]Energía!Y357","v":0},{"$f":"+[1]Energía!Z357","v":0},{"$f":"+[1]Energía!AA357","v":0},{"$f":"+[1]Energía!AB357","v":0},{"$f":"+[1]Energía!AC357","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Ep\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Ep\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Ep\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Ep\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Ep\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Ep\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH357:AK357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Efp\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Efp\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Efp\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Efp\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Efp\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Efp\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP357:AS357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AF357*Balance!D$45,IF($D357=\"MT\",AF357*Balance!D$46,AF357*Balance!D$47))","v":0},{"$f":"IF($D357=\"BT\",AG357*Balance!E$45,IF($D357=\"MT\",AG357*Balance!E$46,AG357*Balance!E$47))","v":0},{"$f":"IF($D357=\"BT\",AH357*Balance!F$45,IF($D357=\"MT\",AH357*Balance!F$46,AH357*Balance!F$47))","v":0},{"$f":"IF($D357=\"BT\",AI357*Balance!G$45,IF($D357=\"MT\",AI357*Balance!G$46,AI357*Balance!G$47))","v":0},{"$f":"IF($D357=\"BT\",AJ357*Balance!H$45,IF($D357=\"MT\",AJ357*Balance!H$46,AJ357*Balance!H$47))","v":0},{"$f":"IF($D357=\"BT\",AK357*Balance!I$45,IF($D357=\"MT\",AK357*Balance!I$46,AK357*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX357:BA357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AN357*Balance!D$49,IF($D357=\"MT\",AN357*Balance!D$50,AN357*Balance!D$51))","v":0},{"$f":"IF($D357=\"BT\",AO357*Balance!E$49,IF($D357=\"MT\",AO357*Balance!E$50,AO357*Balance!E$51))","v":0},{"$f":"IF($D357=\"BT\",AP357*Balance!F$49,IF($D357=\"MT\",AP357*Balance!F$50,AP357*Balance!F$51))","v":0},{"$f":"IF($D357=\"BT\",AQ357*Balance!G$49,IF($D357=\"MT\",AQ357*Balance!G$50,AQ357*Balance!G$51))","v":0},{"$f":"IF($D357=\"BT\",AR357*Balance!H$49,IF($D357=\"MT\",AR357*Balance!H$50,AR357*Balance!H$51))","v":0},{"$f":"IF($D357=\"BT\",AS357*Balance!I$49,IF($D357=\"MT\",AS357*Balance!I$50,AS357*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF357:BI357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!E440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,{"$f":"+[1]Energía!F358","v":0},{"$f":"+[1]Energía!G358","v":0},{"$f":"+[1]Energía!H358","v":0},{"$f":"+[1]Energía!I358","v":0},{"$f":"+[1]Energía!J358","v":0},{"$f":"+[1]Energía!K358","v":0},null,{"$f":"+[1]Energía!M358","v":0},{"$f":"+[1]Energía!N358","v":0},{"$f":"+[1]Energía!O358","v":0},{"$f":"+[1]Energía!P358","v":0},{"$f":"+[1]Energía!Q358","v":0},null,{"$f":"+[1]Energía!S358","v":0},{"$f":"+[1]Energía!T358","v":0},{"$f":"+[1]Energía!U358","v":0},{"$f":"+[1]Energía!V358","v":0},{"$f":"+[1]Energía!W358","v":0},null,{"$f":"+[1]Energía!Y358","v":0},{"$f":"+[1]Energía!Z358","v":0},{"$f":"+[1]Energía!AA358","v":0},{"$f":"+[1]Energía!AB358","v":0},{"$f":"+[1]Energía!AC358","v":0},{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Ep\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Ep\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Ep\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Ep\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Ep\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Ep\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH358:AK358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Efp\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Efp\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Efp\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Efp\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Efp\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Efp\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP358:AS358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX358:BA358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF358:BI358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!E441","v":"Et"},{"$f":"+PremisaCosto!B441","v":"X3"},null,{"$f":"+[1]Energía!F359","v":0},{"$f":"+[1]Energía!G359","v":0},{"$f":"+[1]Energía!H359","v":0},{"$f":"+[1]Energía!I359","v":0},{"$f":"+[1]Energía!J359","v":0},{"$f":"+[1]Energía!K359","v":0},null,{"$f":"+[1]Energía!M359","v":0},{"$f":"+[1]Energía!N359","v":0},{"$f":"+[1]Energía!O359","v":0},{"$f":"+[1]Energía!P359","v":0},{"$f":"+[1]Energía!Q359","v":0},null,{"$f":"+[1]Energía!S359","v":0},{"$f":"+[1]Energía!T359","v":0},{"$f":"+[1]Energía!U359","v":0},{"$f":"+[1]Energía!V359","v":0},{"$f":"+[1]Energía!W359","v":0},null,{"$f":"+[1]Energía!Y359","v":0},{"$f":"+[1]Energía!Z359","v":0},{"$f":"+[1]Energía!AA359","v":0},{"$f":"+[1]Energía!AB359","v":0},{"$f":"+[1]Energía!AC359","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Ep\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Ep\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Ep\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Ep\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Ep\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Ep\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH359:AK359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Efp\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Efp\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Efp\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Efp\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Efp\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Efp\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP359:AS359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AF359*Balance!D$45,IF($D359=\"MT\",AF359*Balance!D$46,AF359*Balance!D$47))","v":0},{"$f":"IF($D359=\"BT\",AG359*Balance!E$45,IF($D359=\"MT\",AG359*Balance!E$46,AG359*Balance!E$47))","v":0},{"$f":"IF($D359=\"BT\",AH359*Balance!F$45,IF($D359=\"MT\",AH359*Balance!F$46,AH359*Balance!F$47))","v":0},{"$f":"IF($D359=\"BT\",AI359*Balance!G$45,IF($D359=\"MT\",AI359*Balance!G$46,AI359*Balance!G$47))","v":0},{"$f":"IF($D359=\"BT\",AJ359*Balance!H$45,IF($D359=\"MT\",AJ359*Balance!H$46,AJ359*Balance!H$47))","v":0},{"$f":"IF($D359=\"BT\",AK359*Balance!I$45,IF($D359=\"MT\",AK359*Balance!I$46,AK359*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX359:BA359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AN359*Balance!D$49,IF($D359=\"MT\",AN359*Balance!D$50,AN359*Balance!D$51))","v":0},{"$f":"IF($D359=\"BT\",AO359*Balance!E$49,IF($D359=\"MT\",AO359*Balance!E$50,AO359*Balance!E$51))","v":0},{"$f":"IF($D359=\"BT\",AP359*Balance!F$49,IF($D359=\"MT\",AP359*Balance!F$50,AP359*Balance!F$51))","v":0},{"$f":"IF($D359=\"BT\",AQ359*Balance!G$49,IF($D359=\"MT\",AQ359*Balance!G$50,AQ359*Balance!G$51))","v":0},{"$f":"IF($D359=\"BT\",AR359*Balance!H$49,IF($D359=\"MT\",AR359*Balance!H$50,AR359*Balance!H$51))","v":0},{"$f":"IF($D359=\"BT\",AS359*Balance!I$49,IF($D359=\"MT\",AS359*Balance!I$50,AS359*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF359:BI359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!E442","v":"Et"},{"$f":"+PremisaCosto!B442","v":"X3"},null,{"$f":"+[1]Energía!F360","v":0},{"$f":"+[1]Energía!G360","v":0},{"$f":"+[1]Energía!H360","v":0},{"$f":"+[1]Energía!I360","v":0},{"$f":"+[1]Energía!J360","v":0},{"$f":"+[1]Energía!K360","v":0},null,{"$f":"+[1]Energía!M360","v":0},{"$f":"+[1]Energía!N360","v":0},{"$f":"+[1]Energía!O360","v":0},{"$f":"+[1]Energía!P360","v":0},{"$f":"+[1]Energía!Q360","v":0},null,{"$f":"+[1]Energía!S360","v":0},{"$f":"+[1]Energía!T360","v":0},{"$f":"+[1]Energía!U360","v":0},{"$f":"+[1]Energía!V360","v":0},{"$f":"+[1]Energía!W360","v":0},null,{"$f":"+[1]Energía!Y360","v":0},{"$f":"+[1]Energía!Z360","v":0},{"$f":"+[1]Energía!AA360","v":0},{"$f":"+[1]Energía!AB360","v":0},{"$f":"+[1]Energía!AC360","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Ep\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Ep\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Ep\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Ep\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Ep\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Ep\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH360:AK360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Efp\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Efp\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Efp\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Efp\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Efp\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Efp\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP360:AS360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AF360*Balance!D$45,IF($D360=\"MT\",AF360*Balance!D$46,AF360*Balance!D$47))","v":0},{"$f":"IF($D360=\"BT\",AG360*Balance!E$45,IF($D360=\"MT\",AG360*Balance!E$46,AG360*Balance!E$47))","v":0},{"$f":"IF($D360=\"BT\",AH360*Balance!F$45,IF($D360=\"MT\",AH360*Balance!F$46,AH360*Balance!F$47))","v":0},{"$f":"IF($D360=\"BT\",AI360*Balance!G$45,IF($D360=\"MT\",AI360*Balance!G$46,AI360*Balance!G$47))","v":0},{"$f":"IF($D360=\"BT\",AJ360*Balance!H$45,IF($D360=\"MT\",AJ360*Balance!H$46,AJ360*Balance!H$47))","v":0},{"$f":"IF($D360=\"BT\",AK360*Balance!I$45,IF($D360=\"MT\",AK360*Balance!I$46,AK360*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX360:BA360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AN360*Balance!D$49,IF($D360=\"MT\",AN360*Balance!D$50,AN360*Balance!D$51))","v":0},{"$f":"IF($D360=\"BT\",AO360*Balance!E$49,IF($D360=\"MT\",AO360*Balance!E$50,AO360*Balance!E$51))","v":0},{"$f":"IF($D360=\"BT\",AP360*Balance!F$49,IF($D360=\"MT\",AP360*Balance!F$50,AP360*Balance!F$51))","v":0},{"$f":"IF($D360=\"BT\",AQ360*Balance!G$49,IF($D360=\"MT\",AQ360*Balance!G$50,AQ360*Balance!G$51))","v":0},{"$f":"IF($D360=\"BT\",AR360*Balance!H$49,IF($D360=\"MT\",AR360*Balance!H$50,AR360*Balance!H$51))","v":0},{"$f":"IF($D360=\"BT\",AS360*Balance!I$49,IF($D360=\"MT\",AS360*Balance!I$50,AS360*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF360:BI360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!E443","v":"Et"},{"$f":"+PremisaCosto!B443","v":"X3"},null,{"$f":"+[1]Energía!F361","v":0},{"$f":"+[1]Energía!G361","v":0},{"$f":"+[1]Energía!H361","v":0},{"$f":"+[1]Energía!I361","v":0},{"$f":"+[1]Energía!J361","v":0},{"$f":"+[1]Energía!K361","v":0},null,{"$f":"+[1]Energía!M361","v":0},{"$f":"+[1]Energía!N361","v":0},{"$f":"+[1]Energía!O361","v":0},{"$f":"+[1]Energía!P361","v":0},{"$f":"+[1]Energía!Q361","v":0},null,{"$f":"+[1]Energía!S361","v":0},{"$f":"+[1]Energía!T361","v":0},{"$f":"+[1]Energía!U361","v":0},{"$f":"+[1]Energía!V361","v":0},{"$f":"+[1]Energía!W361","v":0},null,{"$f":"+[1]Energía!Y361","v":0},{"$f":"+[1]Energía!Z361","v":0},{"$f":"+[1]Energía!AA361","v":0},{"$f":"+[1]Energía!AB361","v":0},{"$f":"+[1]Energía!AC361","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Ep\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Ep\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Ep\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Ep\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Ep\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Ep\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH361:AK361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Efp\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Efp\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Efp\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Efp\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Efp\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Efp\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP361:AS361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AF361*Balance!D$45,IF($D361=\"MT\",AF361*Balance!D$46,AF361*Balance!D$47))","v":0},{"$f":"IF($D361=\"BT\",AG361*Balance!E$45,IF($D361=\"MT\",AG361*Balance!E$46,AG361*Balance!E$47))","v":0},{"$f":"IF($D361=\"BT\",AH361*Balance!F$45,IF($D361=\"MT\",AH361*Balance!F$46,AH361*Balance!F$47))","v":0},{"$f":"IF($D361=\"BT\",AI361*Balance!G$45,IF($D361=\"MT\",AI361*Balance!G$46,AI361*Balance!G$47))","v":0},{"$f":"IF($D361=\"BT\",AJ361*Balance!H$45,IF($D361=\"MT\",AJ361*Balance!H$46,AJ361*Balance!H$47))","v":0},{"$f":"IF($D361=\"BT\",AK361*Balance!I$45,IF($D361=\"MT\",AK361*Balance!I$46,AK361*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX361:BA361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AN361*Balance!D$49,IF($D361=\"MT\",AN361*Balance!D$50,AN361*Balance!D$51))","v":0},{"$f":"IF($D361=\"BT\",AO361*Balance!E$49,IF($D361=\"MT\",AO361*Balance!E$50,AO361*Balance!E$51))","v":0},{"$f":"IF($D361=\"BT\",AP361*Balance!F$49,IF($D361=\"MT\",AP361*Balance!F$50,AP361*Balance!F$51))","v":0},{"$f":"IF($D361=\"BT\",AQ361*Balance!G$49,IF($D361=\"MT\",AQ361*Balance!G$50,AQ361*Balance!G$51))","v":0},{"$f":"IF($D361=\"BT\",AR361*Balance!H$49,IF($D361=\"MT\",AR361*Balance!H$50,AR361*Balance!H$51))","v":0},{"$f":"IF($D361=\"BT\",AS361*Balance!I$49,IF($D361=\"MT\",AS361*Balance!I$50,AS361*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF361:BI361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!E444","v":"Et"},{"$f":"+PremisaCosto!B444","v":"X3"},null,{"$f":"+[1]Energía!F362","v":0},{"$f":"+[1]Energía!G362","v":0},{"$f":"+[1]Energía!H362","v":0},{"$f":"+[1]Energía!I362","v":0},{"$f":"+[1]Energía!J362","v":0},{"$f":"+[1]Energía!K362","v":0},null,{"$f":"+[1]Energía!M362","v":0},{"$f":"+[1]Energía!N362","v":0},{"$f":"+[1]Energía!O362","v":0},{"$f":"+[1]Energía!P362","v":0},{"$f":"+[1]Energía!Q362","v":0},null,{"$f":"+[1]Energía!S362","v":0},{"$f":"+[1]Energía!T362","v":0},{"$f":"+[1]Energía!U362","v":0},{"$f":"+[1]Energía!V362","v":0},{"$f":"+[1]Energía!W362","v":0},null,{"$f":"+[1]Energía!Y362","v":0},{"$f":"+[1]Energía!Z362","v":0},{"$f":"+[1]Energía!AA362","v":0},{"$f":"+[1]Energía!AB362","v":0},{"$f":"+[1]Energía!AC362","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Ep\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Ep\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Ep\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Ep\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Ep\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Ep\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH362:AK362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Efp\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Efp\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Efp\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Efp\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Efp\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Efp\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP362:AS362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AF362*Balance!D$45,IF($D362=\"MT\",AF362*Balance!D$46,AF362*Balance!D$47))","v":0},{"$f":"IF($D362=\"BT\",AG362*Balance!E$45,IF($D362=\"MT\",AG362*Balance!E$46,AG362*Balance!E$47))","v":0},{"$f":"IF($D362=\"BT\",AH362*Balance!F$45,IF($D362=\"MT\",AH362*Balance!F$46,AH362*Balance!F$47))","v":0},{"$f":"IF($D362=\"BT\",AI362*Balance!G$45,IF($D362=\"MT\",AI362*Balance!G$46,AI362*Balance!G$47))","v":0},{"$f":"IF($D362=\"BT\",AJ362*Balance!H$45,IF($D362=\"MT\",AJ362*Balance!H$46,AJ362*Balance!H$47))","v":0},{"$f":"IF($D362=\"BT\",AK362*Balance!I$45,IF($D362=\"MT\",AK362*Balance!I$46,AK362*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX362:BA362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AN362*Balance!D$49,IF($D362=\"MT\",AN362*Balance!D$50,AN362*Balance!D$51))","v":0},{"$f":"IF($D362=\"BT\",AO362*Balance!E$49,IF($D362=\"MT\",AO362*Balance!E$50,AO362*Balance!E$51))","v":0},{"$f":"IF($D362=\"BT\",AP362*Balance!F$49,IF($D362=\"MT\",AP362*Balance!F$50,AP362*Balance!F$51))","v":0},{"$f":"IF($D362=\"BT\",AQ362*Balance!G$49,IF($D362=\"MT\",AQ362*Balance!G$50,AQ362*Balance!G$51))","v":0},{"$f":"IF($D362=\"BT\",AR362*Balance!H$49,IF($D362=\"MT\",AR362*Balance!H$50,AR362*Balance!H$51))","v":0},{"$f":"IF($D362=\"BT\",AS362*Balance!I$49,IF($D362=\"MT\",AS362*Balance!I$50,AS362*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF362:BI362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!E445","v":"Et"},{"$f":"+PremisaCosto!B445","v":"X3"},null,{"$f":"+[1]Energía!F363","v":0},{"$f":"+[1]Energía!G363","v":0},{"$f":"+[1]Energía!H363","v":0},{"$f":"+[1]Energía!I363","v":0},{"$f":"+[1]Energía!J363","v":0},{"$f":"+[1]Energía!K363","v":0},null,{"$f":"+[1]Energía!M363","v":0},{"$f":"+[1]Energía!N363","v":0},{"$f":"+[1]Energía!O363","v":0},{"$f":"+[1]Energía!P363","v":0},{"$f":"+[1]Energía!Q363","v":0},null,{"$f":"+[1]Energía!S363","v":0},{"$f":"+[1]Energía!T363","v":0},{"$f":"+[1]Energía!U363","v":0},{"$f":"+[1]Energía!V363","v":0},{"$f":"+[1]Energía!W363","v":0},null,{"$f":"+[1]Energía!Y363","v":0},{"$f":"+[1]Energía!Z363","v":0},{"$f":"+[1]Energía!AA363","v":0},{"$f":"+[1]Energía!AB363","v":0},{"$f":"+[1]Energía!AC363","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Ep\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Ep\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Ep\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Ep\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Ep\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Ep\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH363:AK363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Efp\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Efp\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Efp\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Efp\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Efp\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Efp\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP363:AS363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AF363*Balance!D$45,IF($D363=\"MT\",AF363*Balance!D$46,AF363*Balance!D$47))","v":0},{"$f":"IF($D363=\"BT\",AG363*Balance!E$45,IF($D363=\"MT\",AG363*Balance!E$46,AG363*Balance!E$47))","v":0},{"$f":"IF($D363=\"BT\",AH363*Balance!F$45,IF($D363=\"MT\",AH363*Balance!F$46,AH363*Balance!F$47))","v":0},{"$f":"IF($D363=\"BT\",AI363*Balance!G$45,IF($D363=\"MT\",AI363*Balance!G$46,AI363*Balance!G$47))","v":0},{"$f":"IF($D363=\"BT\",AJ363*Balance!H$45,IF($D363=\"MT\",AJ363*Balance!H$46,AJ363*Balance!H$47))","v":0},{"$f":"IF($D363=\"BT\",AK363*Balance!I$45,IF($D363=\"MT\",AK363*Balance!I$46,AK363*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX363:BA363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AN363*Balance!D$49,IF($D363=\"MT\",AN363*Balance!D$50,AN363*Balance!D$51))","v":0},{"$f":"IF($D363=\"BT\",AO363*Balance!E$49,IF($D363=\"MT\",AO363*Balance!E$50,AO363*Balance!E$51))","v":0},{"$f":"IF($D363=\"BT\",AP363*Balance!F$49,IF($D363=\"MT\",AP363*Balance!F$50,AP363*Balance!F$51))","v":0},{"$f":"IF($D363=\"BT\",AQ363*Balance!G$49,IF($D363=\"MT\",AQ363*Balance!G$50,AQ363*Balance!G$51))","v":0},{"$f":"IF($D363=\"BT\",AR363*Balance!H$49,IF($D363=\"MT\",AR363*Balance!H$50,AR363*Balance!H$51))","v":0},{"$f":"IF($D363=\"BT\",AS363*Balance!I$49,IF($D363=\"MT\",AS363*Balance!I$50,AS363*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF363:BI363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!E446","v":"Et"},{"$f":"+PremisaCosto!B446","v":"X3"},null,{"$f":"+[1]Energía!F364","v":0},{"$f":"+[1]Energía!G364","v":0},{"$f":"+[1]Energía!H364","v":0},{"$f":"+[1]Energía!I364","v":0},{"$f":"+[1]Energía!J364","v":0},{"$f":"+[1]Energía!K364","v":0},null,{"$f":"+[1]Energía!M364","v":0},{"$f":"+[1]Energía!N364","v":0},{"$f":"+[1]Energía!O364","v":0},{"$f":"+[1]Energía!P364","v":0},{"$f":"+[1]Energía!Q364","v":0},null,{"$f":"+[1]Energía!S364","v":0},{"$f":"+[1]Energía!T364","v":0},{"$f":"+[1]Energía!U364","v":0},{"$f":"+[1]Energía!V364","v":0},{"$f":"+[1]Energía!W364","v":0},null,{"$f":"+[1]Energía!Y364","v":0},{"$f":"+[1]Energía!Z364","v":0},{"$f":"+[1]Energía!AA364","v":0},{"$f":"+[1]Energía!AB364","v":0},{"$f":"+[1]Energía!AC364","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Ep\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Ep\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Ep\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Ep\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Ep\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Ep\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH364:AK364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Efp\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Efp\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Efp\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Efp\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Efp\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Efp\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP364:AS364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AF364*Balance!D$45,IF($D364=\"MT\",AF364*Balance!D$46,AF364*Balance!D$47))","v":0},{"$f":"IF($D364=\"BT\",AG364*Balance!E$45,IF($D364=\"MT\",AG364*Balance!E$46,AG364*Balance!E$47))","v":0},{"$f":"IF($D364=\"BT\",AH364*Balance!F$45,IF($D364=\"MT\",AH364*Balance!F$46,AH364*Balance!F$47))","v":0},{"$f":"IF($D364=\"BT\",AI364*Balance!G$45,IF($D364=\"MT\",AI364*Balance!G$46,AI364*Balance!G$47))","v":0},{"$f":"IF($D364=\"BT\",AJ364*Balance!H$45,IF($D364=\"MT\",AJ364*Balance!H$46,AJ364*Balance!H$47))","v":0},{"$f":"IF($D364=\"BT\",AK364*Balance!I$45,IF($D364=\"MT\",AK364*Balance!I$46,AK364*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX364:BA364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AN364*Balance!D$49,IF($D364=\"MT\",AN364*Balance!D$50,AN364*Balance!D$51))","v":0},{"$f":"IF($D364=\"BT\",AO364*Balance!E$49,IF($D364=\"MT\",AO364*Balance!E$50,AO364*Balance!E$51))","v":0},{"$f":"IF($D364=\"BT\",AP364*Balance!F$49,IF($D364=\"MT\",AP364*Balance!F$50,AP364*Balance!F$51))","v":0},{"$f":"IF($D364=\"BT\",AQ364*Balance!G$49,IF($D364=\"MT\",AQ364*Balance!G$50,AQ364*Balance!G$51))","v":0},{"$f":"IF($D364=\"BT\",AR364*Balance!H$49,IF($D364=\"MT\",AR364*Balance!H$50,AR364*Balance!H$51))","v":0},{"$f":"IF($D364=\"BT\",AS364*Balance!I$49,IF($D364=\"MT\",AS364*Balance!I$50,AS364*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF364:BI364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!E447","v":"Et"},{"$f":"+PremisaCosto!B447","v":"X3"},null,{"$f":"+[1]Energía!F365","v":0},{"$f":"+[1]Energía!G365","v":0},{"$f":"+[1]Energía!H365","v":0},{"$f":"+[1]Energía!I365","v":0},{"$f":"+[1]Energía!J365","v":0},{"$f":"+[1]Energía!K365","v":0},null,{"$f":"+[1]Energía!M365","v":0},{"$f":"+[1]Energía!N365","v":0},{"$f":"+[1]Energía!O365","v":0},{"$f":"+[1]Energía!P365","v":0},{"$f":"+[1]Energía!Q365","v":0},null,{"$f":"+[1]Energía!S365","v":0},{"$f":"+[1]Energía!T365","v":0},{"$f":"+[1]Energía!U365","v":0},{"$f":"+[1]Energía!V365","v":0},{"$f":"+[1]Energía!W365","v":0},null,{"$f":"+[1]Energía!Y365","v":0},{"$f":"+[1]Energía!Z365","v":0},{"$f":"+[1]Energía!AA365","v":0},{"$f":"+[1]Energía!AB365","v":0},{"$f":"+[1]Energía!AC365","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Ep\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Ep\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Ep\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Ep\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Ep\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Ep\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH365:AK365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Efp\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Efp\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Efp\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Efp\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Efp\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Efp\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP365:AS365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AF365*Balance!D$45,IF($D365=\"MT\",AF365*Balance!D$46,AF365*Balance!D$47))","v":0},{"$f":"IF($D365=\"BT\",AG365*Balance!E$45,IF($D365=\"MT\",AG365*Balance!E$46,AG365*Balance!E$47))","v":0},{"$f":"IF($D365=\"BT\",AH365*Balance!F$45,IF($D365=\"MT\",AH365*Balance!F$46,AH365*Balance!F$47))","v":0},{"$f":"IF($D365=\"BT\",AI365*Balance!G$45,IF($D365=\"MT\",AI365*Balance!G$46,AI365*Balance!G$47))","v":0},{"$f":"IF($D365=\"BT\",AJ365*Balance!H$45,IF($D365=\"MT\",AJ365*Balance!H$46,AJ365*Balance!H$47))","v":0},{"$f":"IF($D365=\"BT\",AK365*Balance!I$45,IF($D365=\"MT\",AK365*Balance!I$46,AK365*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX365:BA365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AN365*Balance!D$49,IF($D365=\"MT\",AN365*Balance!D$50,AN365*Balance!D$51))","v":0},{"$f":"IF($D365=\"BT\",AO365*Balance!E$49,IF($D365=\"MT\",AO365*Balance!E$50,AO365*Balance!E$51))","v":0},{"$f":"IF($D365=\"BT\",AP365*Balance!F$49,IF($D365=\"MT\",AP365*Balance!F$50,AP365*Balance!F$51))","v":0},{"$f":"IF($D365=\"BT\",AQ365*Balance!G$49,IF($D365=\"MT\",AQ365*Balance!G$50,AQ365*Balance!G$51))","v":0},{"$f":"IF($D365=\"BT\",AR365*Balance!H$49,IF($D365=\"MT\",AR365*Balance!H$50,AR365*Balance!H$51))","v":0},{"$f":"IF($D365=\"BT\",AS365*Balance!I$49,IF($D365=\"MT\",AS365*Balance!I$50,AS365*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF365:BI365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!E448","v":"Et"},{"$f":"+PremisaCosto!B448","v":"X3"},null,{"$f":"+[1]Energía!F366","v":0},{"$f":"+[1]Energía!G366","v":0},{"$f":"+[1]Energía!H366","v":0},{"$f":"+[1]Energía!I366","v":0},{"$f":"+[1]Energía!J366","v":0},{"$f":"+[1]Energía!K366","v":0},null,{"$f":"+[1]Energía!M366","v":0},{"$f":"+[1]Energía!N366","v":0},{"$f":"+[1]Energía!O366","v":0},{"$f":"+[1]Energía!P366","v":0},{"$f":"+[1]Energía!Q366","v":0},null,{"$f":"+[1]Energía!S366","v":0},{"$f":"+[1]Energía!T366","v":0},{"$f":"+[1]Energía!U366","v":0},{"$f":"+[1]Energía!V366","v":0},{"$f":"+[1]Energía!W366","v":0},null,{"$f":"+[1]Energía!Y366","v":0},{"$f":"+[1]Energía!Z366","v":0},{"$f":"+[1]Energía!AA366","v":0},{"$f":"+[1]Energía!AB366","v":0},{"$f":"+[1]Energía!AC366","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Ep\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Ep\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Ep\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Ep\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Ep\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Ep\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH366:AK366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Efp\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Efp\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Efp\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Efp\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Efp\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Efp\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP366:AS366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AF366*Balance!D$45,IF($D366=\"MT\",AF366*Balance!D$46,AF366*Balance!D$47))","v":0},{"$f":"IF($D366=\"BT\",AG366*Balance!E$45,IF($D366=\"MT\",AG366*Balance!E$46,AG366*Balance!E$47))","v":0},{"$f":"IF($D366=\"BT\",AH366*Balance!F$45,IF($D366=\"MT\",AH366*Balance!F$46,AH366*Balance!F$47))","v":0},{"$f":"IF($D366=\"BT\",AI366*Balance!G$45,IF($D366=\"MT\",AI366*Balance!G$46,AI366*Balance!G$47))","v":0},{"$f":"IF($D366=\"BT\",AJ366*Balance!H$45,IF($D366=\"MT\",AJ366*Balance!H$46,AJ366*Balance!H$47))","v":0},{"$f":"IF($D366=\"BT\",AK366*Balance!I$45,IF($D366=\"MT\",AK366*Balance!I$46,AK366*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX366:BA366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AN366*Balance!D$49,IF($D366=\"MT\",AN366*Balance!D$50,AN366*Balance!D$51))","v":0},{"$f":"IF($D366=\"BT\",AO366*Balance!E$49,IF($D366=\"MT\",AO366*Balance!E$50,AO366*Balance!E$51))","v":0},{"$f":"IF($D366=\"BT\",AP366*Balance!F$49,IF($D366=\"MT\",AP366*Balance!F$50,AP366*Balance!F$51))","v":0},{"$f":"IF($D366=\"BT\",AQ366*Balance!G$49,IF($D366=\"MT\",AQ366*Balance!G$50,AQ366*Balance!G$51))","v":0},{"$f":"IF($D366=\"BT\",AR366*Balance!H$49,IF($D366=\"MT\",AR366*Balance!H$50,AR366*Balance!H$51))","v":0},{"$f":"IF($D366=\"BT\",AS366*Balance!I$49,IF($D366=\"MT\",AS366*Balance!I$50,AS366*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF366:BI366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!E449","v":"Et"},{"$f":"+PremisaCosto!B449","v":"X3"},null,{"$f":"+[1]Energía!F367","v":0},{"$f":"+[1]Energía!G367","v":0},{"$f":"+[1]Energía!H367","v":0},{"$f":"+[1]Energía!I367","v":0},{"$f":"+[1]Energía!J367","v":0},{"$f":"+[1]Energía!K367","v":0},null,{"$f":"+[1]Energía!M367","v":0},{"$f":"+[1]Energía!N367","v":0},{"$f":"+[1]Energía!O367","v":0},{"$f":"+[1]Energía!P367","v":0},{"$f":"+[1]Energía!Q367","v":0},null,{"$f":"+[1]Energía!S367","v":0},{"$f":"+[1]Energía!T367","v":0},{"$f":"+[1]Energía!U367","v":0},{"$f":"+[1]Energía!V367","v":0},{"$f":"+[1]Energía!W367","v":0},null,{"$f":"+[1]Energía!Y367","v":0},{"$f":"+[1]Energía!Z367","v":0},{"$f":"+[1]Energía!AA367","v":0},{"$f":"+[1]Energía!AB367","v":0},{"$f":"+[1]Energía!AC367","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Ep\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Ep\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Ep\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Ep\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Ep\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Ep\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH367:AK367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Efp\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Efp\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Efp\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Efp\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Efp\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Efp\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP367:AS367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AF367*Balance!D$45,IF($D367=\"MT\",AF367*Balance!D$46,AF367*Balance!D$47))","v":0},{"$f":"IF($D367=\"BT\",AG367*Balance!E$45,IF($D367=\"MT\",AG367*Balance!E$46,AG367*Balance!E$47))","v":0},{"$f":"IF($D367=\"BT\",AH367*Balance!F$45,IF($D367=\"MT\",AH367*Balance!F$46,AH367*Balance!F$47))","v":0},{"$f":"IF($D367=\"BT\",AI367*Balance!G$45,IF($D367=\"MT\",AI367*Balance!G$46,AI367*Balance!G$47))","v":0},{"$f":"IF($D367=\"BT\",AJ367*Balance!H$45,IF($D367=\"MT\",AJ367*Balance!H$46,AJ367*Balance!H$47))","v":0},{"$f":"IF($D367=\"BT\",AK367*Balance!I$45,IF($D367=\"MT\",AK367*Balance!I$46,AK367*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX367:BA367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AN367*Balance!D$49,IF($D367=\"MT\",AN367*Balance!D$50,AN367*Balance!D$51))","v":0},{"$f":"IF($D367=\"BT\",AO367*Balance!E$49,IF($D367=\"MT\",AO367*Balance!E$50,AO367*Balance!E$51))","v":0},{"$f":"IF($D367=\"BT\",AP367*Balance!F$49,IF($D367=\"MT\",AP367*Balance!F$50,AP367*Balance!F$51))","v":0},{"$f":"IF($D367=\"BT\",AQ367*Balance!G$49,IF($D367=\"MT\",AQ367*Balance!G$50,AQ367*Balance!G$51))","v":0},{"$f":"IF($D367=\"BT\",AR367*Balance!H$49,IF($D367=\"MT\",AR367*Balance!H$50,AR367*Balance!H$51))","v":0},{"$f":"IF($D367=\"BT\",AS367*Balance!I$49,IF($D367=\"MT\",AS367*Balance!I$50,AS367*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF367:BI367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!E450","v":"Et"},{"$f":"+PremisaCosto!B450","v":"X3"},null,{"$f":"+[1]Energía!F368","v":0},{"$f":"+[1]Energía!G368","v":0},{"$f":"+[1]Energía!H368","v":0},{"$f":"+[1]Energía!I368","v":0},{"$f":"+[1]Energía!J368","v":0},{"$f":"+[1]Energía!K368","v":0},null,{"$f":"+[1]Energía!M368","v":0},{"$f":"+[1]Energía!N368","v":0},{"$f":"+[1]Energía!O368","v":0},{"$f":"+[1]Energía!P368","v":0},{"$f":"+[1]Energía!Q368","v":0},null,{"$f":"+[1]Energía!S368","v":0},{"$f":"+[1]Energía!T368","v":0},{"$f":"+[1]Energía!U368","v":0},{"$f":"+[1]Energía!V368","v":0},{"$f":"+[1]Energía!W368","v":0},null,{"$f":"+[1]Energía!Y368","v":0},{"$f":"+[1]Energía!Z368","v":0},{"$f":"+[1]Energía!AA368","v":0},{"$f":"+[1]Energía!AB368","v":0},{"$f":"+[1]Energía!AC368","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Ep\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Ep\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Ep\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Ep\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Ep\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Ep\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH368:AK368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Efp\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Efp\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Efp\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Efp\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Efp\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Efp\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP368:AS368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AF368*Balance!D$45,IF($D368=\"MT\",AF368*Balance!D$46,AF368*Balance!D$47))","v":0},{"$f":"IF($D368=\"BT\",AG368*Balance!E$45,IF($D368=\"MT\",AG368*Balance!E$46,AG368*Balance!E$47))","v":0},{"$f":"IF($D368=\"BT\",AH368*Balance!F$45,IF($D368=\"MT\",AH368*Balance!F$46,AH368*Balance!F$47))","v":0},{"$f":"IF($D368=\"BT\",AI368*Balance!G$45,IF($D368=\"MT\",AI368*Balance!G$46,AI368*Balance!G$47))","v":0},{"$f":"IF($D368=\"BT\",AJ368*Balance!H$45,IF($D368=\"MT\",AJ368*Balance!H$46,AJ368*Balance!H$47))","v":0},{"$f":"IF($D368=\"BT\",AK368*Balance!I$45,IF($D368=\"MT\",AK368*Balance!I$46,AK368*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX368:BA368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AN368*Balance!D$49,IF($D368=\"MT\",AN368*Balance!D$50,AN368*Balance!D$51))","v":0},{"$f":"IF($D368=\"BT\",AO368*Balance!E$49,IF($D368=\"MT\",AO368*Balance!E$50,AO368*Balance!E$51))","v":0},{"$f":"IF($D368=\"BT\",AP368*Balance!F$49,IF($D368=\"MT\",AP368*Balance!F$50,AP368*Balance!F$51))","v":0},{"$f":"IF($D368=\"BT\",AQ368*Balance!G$49,IF($D368=\"MT\",AQ368*Balance!G$50,AQ368*Balance!G$51))","v":0},{"$f":"IF($D368=\"BT\",AR368*Balance!H$49,IF($D368=\"MT\",AR368*Balance!H$50,AR368*Balance!H$51))","v":0},{"$f":"IF($D368=\"BT\",AS368*Balance!I$49,IF($D368=\"MT\",AS368*Balance!I$50,AS368*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF368:BI368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!E451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,{"$f":"+[1]Energía!F369","v":0},{"$f":"+[1]Energía!G369","v":0},{"$f":"+[1]Energía!H369","v":0},{"$f":"+[1]Energía!I369","v":0},{"$f":"+[1]Energía!J369","v":0},{"$f":"+[1]Energía!K369","v":0},null,{"$f":"+[1]Energía!M369","v":0},{"$f":"+[1]Energía!N369","v":0},{"$f":"+[1]Energía!O369","v":0},{"$f":"+[1]Energía!P369","v":0},{"$f":"+[1]Energía!Q369","v":0},null,{"$f":"+[1]Energía!S369","v":0},{"$f":"+[1]Energía!T369","v":0},{"$f":"+[1]Energía!U369","v":0},{"$f":"+[1]Energía!V369","v":0},{"$f":"+[1]Energía!W369","v":0},null,{"$f":"+[1]Energía!Y369","v":0},{"$f":"+[1]Energía!Z369","v":0},{"$f":"+[1]Energía!AA369","v":0},{"$f":"+[1]Energía!AB369","v":0},{"$f":"+[1]Energía!AC369","v":0},{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Ep\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Ep\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Ep\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Ep\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Ep\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Ep\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH369:AK369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Efp\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Efp\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Efp\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Efp\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Efp\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Efp\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP369:AS369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX369:BA369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF369:BI369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!E452","v":"Et"},{"$f":"+PremisaCosto!B452","v":"X3"},null,{"$f":"+[1]Energía!F370","v":0},{"$f":"+[1]Energía!G370","v":0},{"$f":"+[1]Energía!H370","v":0},{"$f":"+[1]Energía!I370","v":0},{"$f":"+[1]Energía!J370","v":0},{"$f":"+[1]Energía!K370","v":0},null,{"$f":"+[1]Energía!M370","v":0},{"$f":"+[1]Energía!N370","v":0},{"$f":"+[1]Energía!O370","v":0},{"$f":"+[1]Energía!P370","v":0},{"$f":"+[1]Energía!Q370","v":0},null,{"$f":"+[1]Energía!S370","v":0},{"$f":"+[1]Energía!T370","v":0},{"$f":"+[1]Energía!U370","v":0},{"$f":"+[1]Energía!V370","v":0},{"$f":"+[1]Energía!W370","v":0},null,{"$f":"+[1]Energía!Y370","v":0},{"$f":"+[1]Energía!Z370","v":0},{"$f":"+[1]Energía!AA370","v":0},{"$f":"+[1]Energía!AB370","v":0},{"$f":"+[1]Energía!AC370","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Ep\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Ep\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Ep\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Ep\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Ep\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Ep\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH370:AK370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Efp\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Efp\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Efp\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Efp\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Efp\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Efp\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP370:AS370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AF370*Balance!D$45,IF($D370=\"MT\",AF370*Balance!D$46,AF370*Balance!D$47))","v":0},{"$f":"IF($D370=\"BT\",AG370*Balance!E$45,IF($D370=\"MT\",AG370*Balance!E$46,AG370*Balance!E$47))","v":0},{"$f":"IF($D370=\"BT\",AH370*Balance!F$45,IF($D370=\"MT\",AH370*Balance!F$46,AH370*Balance!F$47))","v":0},{"$f":"IF($D370=\"BT\",AI370*Balance!G$45,IF($D370=\"MT\",AI370*Balance!G$46,AI370*Balance!G$47))","v":0},{"$f":"IF($D370=\"BT\",AJ370*Balance!H$45,IF($D370=\"MT\",AJ370*Balance!H$46,AJ370*Balance!H$47))","v":0},{"$f":"IF($D370=\"BT\",AK370*Balance!I$45,IF($D370=\"MT\",AK370*Balance!I$46,AK370*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX370:BA370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AN370*Balance!D$49,IF($D370=\"MT\",AN370*Balance!D$50,AN370*Balance!D$51))","v":0},{"$f":"IF($D370=\"BT\",AO370*Balance!E$49,IF($D370=\"MT\",AO370*Balance!E$50,AO370*Balance!E$51))","v":0},{"$f":"IF($D370=\"BT\",AP370*Balance!F$49,IF($D370=\"MT\",AP370*Balance!F$50,AP370*Balance!F$51))","v":0},{"$f":"IF($D370=\"BT\",AQ370*Balance!G$49,IF($D370=\"MT\",AQ370*Balance!G$50,AQ370*Balance!G$51))","v":0},{"$f":"IF($D370=\"BT\",AR370*Balance!H$49,IF($D370=\"MT\",AR370*Balance!H$50,AR370*Balance!H$51))","v":0},{"$f":"IF($D370=\"BT\",AS370*Balance!I$49,IF($D370=\"MT\",AS370*Balance!I$50,AS370*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF370:BI370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!E453","v":"Et"},{"$f":"+PremisaCosto!B453","v":"X3"},null,{"$f":"+[1]Energía!F371","v":0},{"$f":"+[1]Energía!G371","v":0},{"$f":"+[1]Energía!H371","v":0},{"$f":"+[1]Energía!I371","v":0},{"$f":"+[1]Energía!J371","v":0},{"$f":"+[1]Energía!K371","v":0},null,{"$f":"+[1]Energía!M371","v":0},{"$f":"+[1]Energía!N371","v":0},{"$f":"+[1]Energía!O371","v":0},{"$f":"+[1]Energía!P371","v":0},{"$f":"+[1]Energía!Q371","v":0},null,{"$f":"+[1]Energía!S371","v":0},{"$f":"+[1]Energía!T371","v":0},{"$f":"+[1]Energía!U371","v":0},{"$f":"+[1]Energía!V371","v":0},{"$f":"+[1]Energía!W371","v":0},null,{"$f":"+[1]Energía!Y371","v":0},{"$f":"+[1]Energía!Z371","v":0},{"$f":"+[1]Energía!AA371","v":0},{"$f":"+[1]Energía!AB371","v":0},{"$f":"+[1]Energía!AC371","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Ep\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Ep\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Ep\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Ep\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Ep\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Ep\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH371:AK371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Efp\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Efp\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Efp\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Efp\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Efp\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Efp\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP371:AS371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AF371*Balance!D$45,IF($D371=\"MT\",AF371*Balance!D$46,AF371*Balance!D$47))","v":0},{"$f":"IF($D371=\"BT\",AG371*Balance!E$45,IF($D371=\"MT\",AG371*Balance!E$46,AG371*Balance!E$47))","v":0},{"$f":"IF($D371=\"BT\",AH371*Balance!F$45,IF($D371=\"MT\",AH371*Balance!F$46,AH371*Balance!F$47))","v":0},{"$f":"IF($D371=\"BT\",AI371*Balance!G$45,IF($D371=\"MT\",AI371*Balance!G$46,AI371*Balance!G$47))","v":0},{"$f":"IF($D371=\"BT\",AJ371*Balance!H$45,IF($D371=\"MT\",AJ371*Balance!H$46,AJ371*Balance!H$47))","v":0},{"$f":"IF($D371=\"BT\",AK371*Balance!I$45,IF($D371=\"MT\",AK371*Balance!I$46,AK371*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX371:BA371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AN371*Balance!D$49,IF($D371=\"MT\",AN371*Balance!D$50,AN371*Balance!D$51))","v":0},{"$f":"IF($D371=\"BT\",AO371*Balance!E$49,IF($D371=\"MT\",AO371*Balance!E$50,AO371*Balance!E$51))","v":0},{"$f":"IF($D371=\"BT\",AP371*Balance!F$49,IF($D371=\"MT\",AP371*Balance!F$50,AP371*Balance!F$51))","v":0},{"$f":"IF($D371=\"BT\",AQ371*Balance!G$49,IF($D371=\"MT\",AQ371*Balance!G$50,AQ371*Balance!G$51))","v":0},{"$f":"IF($D371=\"BT\",AR371*Balance!H$49,IF($D371=\"MT\",AR371*Balance!H$50,AR371*Balance!H$51))","v":0},{"$f":"IF($D371=\"BT\",AS371*Balance!I$49,IF($D371=\"MT\",AS371*Balance!I$50,AS371*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF371:BI371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!E454","v":"Et"},{"$f":"+PremisaCosto!B454","v":"X3"},null,{"$f":"+[1]Energía!F372","v":0},{"$f":"+[1]Energía!G372","v":0},{"$f":"+[1]Energía!H372","v":0},{"$f":"+[1]Energía!I372","v":0},{"$f":"+[1]Energía!J372","v":0},{"$f":"+[1]Energía!K372","v":0},null,{"$f":"+[1]Energía!M372","v":0},{"$f":"+[1]Energía!N372","v":0},{"$f":"+[1]Energía!O372","v":0},{"$f":"+[1]Energía!P372","v":0},{"$f":"+[1]Energía!Q372","v":0},null,{"$f":"+[1]Energía!S372","v":0},{"$f":"+[1]Energía!T372","v":0},{"$f":"+[1]Energía!U372","v":0},{"$f":"+[1]Energía!V372","v":0},{"$f":"+[1]Energía!W372","v":0},null,{"$f":"+[1]Energía!Y372","v":0},{"$f":"+[1]Energía!Z372","v":0},{"$f":"+[1]Energía!AA372","v":0},{"$f":"+[1]Energía!AB372","v":0},{"$f":"+[1]Energía!AC372","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Ep\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Ep\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Ep\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Ep\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Ep\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Ep\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH372:AK372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Efp\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Efp\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Efp\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Efp\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Efp\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Efp\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP372:AS372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AF372*Balance!D$45,IF($D372=\"MT\",AF372*Balance!D$46,AF372*Balance!D$47))","v":0},{"$f":"IF($D372=\"BT\",AG372*Balance!E$45,IF($D372=\"MT\",AG372*Balance!E$46,AG372*Balance!E$47))","v":0},{"$f":"IF($D372=\"BT\",AH372*Balance!F$45,IF($D372=\"MT\",AH372*Balance!F$46,AH372*Balance!F$47))","v":0},{"$f":"IF($D372=\"BT\",AI372*Balance!G$45,IF($D372=\"MT\",AI372*Balance!G$46,AI372*Balance!G$47))","v":0},{"$f":"IF($D372=\"BT\",AJ372*Balance!H$45,IF($D372=\"MT\",AJ372*Balance!H$46,AJ372*Balance!H$47))","v":0},{"$f":"IF($D372=\"BT\",AK372*Balance!I$45,IF($D372=\"MT\",AK372*Balance!I$46,AK372*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX372:BA372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AN372*Balance!D$49,IF($D372=\"MT\",AN372*Balance!D$50,AN372*Balance!D$51))","v":0},{"$f":"IF($D372=\"BT\",AO372*Balance!E$49,IF($D372=\"MT\",AO372*Balance!E$50,AO372*Balance!E$51))","v":0},{"$f":"IF($D372=\"BT\",AP372*Balance!F$49,IF($D372=\"MT\",AP372*Balance!F$50,AP372*Balance!F$51))","v":0},{"$f":"IF($D372=\"BT\",AQ372*Balance!G$49,IF($D372=\"MT\",AQ372*Balance!G$50,AQ372*Balance!G$51))","v":0},{"$f":"IF($D372=\"BT\",AR372*Balance!H$49,IF($D372=\"MT\",AR372*Balance!H$50,AR372*Balance!H$51))","v":0},{"$f":"IF($D372=\"BT\",AS372*Balance!I$49,IF($D372=\"MT\",AS372*Balance!I$50,AS372*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF372:BI372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!E455","v":"Et"},{"$f":"+PremisaCosto!B455","v":"X3"},null,{"$f":"+[1]Energía!F373","v":0},{"$f":"+[1]Energía!G373","v":0},{"$f":"+[1]Energía!H373","v":0},{"$f":"+[1]Energía!I373","v":0},{"$f":"+[1]Energía!J373","v":0},{"$f":"+[1]Energía!K373","v":0},null,{"$f":"+[1]Energía!M373","v":0},{"$f":"+[1]Energía!N373","v":0},{"$f":"+[1]Energía!O373","v":0},{"$f":"+[1]Energía!P373","v":0},{"$f":"+[1]Energía!Q373","v":0},null,{"$f":"+[1]Energía!S373","v":0},{"$f":"+[1]Energía!T373","v":0},{"$f":"+[1]Energía!U373","v":0},{"$f":"+[1]Energía!V373","v":0},{"$f":"+[1]Energía!W373","v":0},null,{"$f":"+[1]Energía!Y373","v":0},{"$f":"+[1]Energía!Z373","v":0},{"$f":"+[1]Energía!AA373","v":0},{"$f":"+[1]Energía!AB373","v":0},{"$f":"+[1]Energía!AC373","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Ep\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Ep\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Ep\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Ep\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Ep\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Ep\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH373:AK373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Efp\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Efp\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Efp\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Efp\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Efp\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Efp\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP373:AS373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AF373*Balance!D$45,IF($D373=\"MT\",AF373*Balance!D$46,AF373*Balance!D$47))","v":0},{"$f":"IF($D373=\"BT\",AG373*Balance!E$45,IF($D373=\"MT\",AG373*Balance!E$46,AG373*Balance!E$47))","v":0},{"$f":"IF($D373=\"BT\",AH373*Balance!F$45,IF($D373=\"MT\",AH373*Balance!F$46,AH373*Balance!F$47))","v":0},{"$f":"IF($D373=\"BT\",AI373*Balance!G$45,IF($D373=\"MT\",AI373*Balance!G$46,AI373*Balance!G$47))","v":0},{"$f":"IF($D373=\"BT\",AJ373*Balance!H$45,IF($D373=\"MT\",AJ373*Balance!H$46,AJ373*Balance!H$47))","v":0},{"$f":"IF($D373=\"BT\",AK373*Balance!I$45,IF($D373=\"MT\",AK373*Balance!I$46,AK373*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX373:BA373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AN373*Balance!D$49,IF($D373=\"MT\",AN373*Balance!D$50,AN373*Balance!D$51))","v":0},{"$f":"IF($D373=\"BT\",AO373*Balance!E$49,IF($D373=\"MT\",AO373*Balance!E$50,AO373*Balance!E$51))","v":0},{"$f":"IF($D373=\"BT\",AP373*Balance!F$49,IF($D373=\"MT\",AP373*Balance!F$50,AP373*Balance!F$51))","v":0},{"$f":"IF($D373=\"BT\",AQ373*Balance!G$49,IF($D373=\"MT\",AQ373*Balance!G$50,AQ373*Balance!G$51))","v":0},{"$f":"IF($D373=\"BT\",AR373*Balance!H$49,IF($D373=\"MT\",AR373*Balance!H$50,AR373*Balance!H$51))","v":0},{"$f":"IF($D373=\"BT\",AS373*Balance!I$49,IF($D373=\"MT\",AS373*Balance!I$50,AS373*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF373:BI373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!E456","v":"Et"},{"$f":"+PremisaCosto!B456","v":"X3"},null,{"$f":"+[1]Energía!F374","v":0},{"$f":"+[1]Energía!G374","v":0},{"$f":"+[1]Energía!H374","v":0},{"$f":"+[1]Energía!I374","v":0},{"$f":"+[1]Energía!J374","v":0},{"$f":"+[1]Energía!K374","v":0},null,{"$f":"+[1]Energía!M374","v":0},{"$f":"+[1]Energía!N374","v":0},{"$f":"+[1]Energía!O374","v":0},{"$f":"+[1]Energía!P374","v":0},{"$f":"+[1]Energía!Q374","v":0},null,{"$f":"+[1]Energía!S374","v":0},{"$f":"+[1]Energía!T374","v":0},{"$f":"+[1]Energía!U374","v":0},{"$f":"+[1]Energía!V374","v":0},{"$f":"+[1]Energía!W374","v":0},null,{"$f":"+[1]Energía!Y374","v":0},{"$f":"+[1]Energía!Z374","v":0},{"$f":"+[1]Energía!AA374","v":0},{"$f":"+[1]Energía!AB374","v":0},{"$f":"+[1]Energía!AC374","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Ep\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Ep\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Ep\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Ep\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Ep\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Ep\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH374:AK374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Efp\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Efp\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Efp\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Efp\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Efp\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Efp\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP374:AS374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AF374*Balance!D$45,IF($D374=\"MT\",AF374*Balance!D$46,AF374*Balance!D$47))","v":0},{"$f":"IF($D374=\"BT\",AG374*Balance!E$45,IF($D374=\"MT\",AG374*Balance!E$46,AG374*Balance!E$47))","v":0},{"$f":"IF($D374=\"BT\",AH374*Balance!F$45,IF($D374=\"MT\",AH374*Balance!F$46,AH374*Balance!F$47))","v":0},{"$f":"IF($D374=\"BT\",AI374*Balance!G$45,IF($D374=\"MT\",AI374*Balance!G$46,AI374*Balance!G$47))","v":0},{"$f":"IF($D374=\"BT\",AJ374*Balance!H$45,IF($D374=\"MT\",AJ374*Balance!H$46,AJ374*Balance!H$47))","v":0},{"$f":"IF($D374=\"BT\",AK374*Balance!I$45,IF($D374=\"MT\",AK374*Balance!I$46,AK374*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX374:BA374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AN374*Balance!D$49,IF($D374=\"MT\",AN374*Balance!D$50,AN374*Balance!D$51))","v":0},{"$f":"IF($D374=\"BT\",AO374*Balance!E$49,IF($D374=\"MT\",AO374*Balance!E$50,AO374*Balance!E$51))","v":0},{"$f":"IF($D374=\"BT\",AP374*Balance!F$49,IF($D374=\"MT\",AP374*Balance!F$50,AP374*Balance!F$51))","v":0},{"$f":"IF($D374=\"BT\",AQ374*Balance!G$49,IF($D374=\"MT\",AQ374*Balance!G$50,AQ374*Balance!G$51))","v":0},{"$f":"IF($D374=\"BT\",AR374*Balance!H$49,IF($D374=\"MT\",AR374*Balance!H$50,AR374*Balance!H$51))","v":0},{"$f":"IF($D374=\"BT\",AS374*Balance!I$49,IF($D374=\"MT\",AS374*Balance!I$50,AS374*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF374:BI374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!E457","v":"Et"},{"$f":"+PremisaCosto!B457","v":"X3"},null,{"$f":"+[1]Energía!F375","v":0},{"$f":"+[1]Energía!G375","v":0},{"$f":"+[1]Energía!H375","v":0},{"$f":"+[1]Energía!I375","v":0},{"$f":"+[1]Energía!J375","v":0},{"$f":"+[1]Energía!K375","v":0},null,{"$f":"+[1]Energía!M375","v":0},{"$f":"+[1]Energía!N375","v":0},{"$f":"+[1]Energía!O375","v":0},{"$f":"+[1]Energía!P375","v":0},{"$f":"+[1]Energía!Q375","v":0},null,{"$f":"+[1]Energía!S375","v":0},{"$f":"+[1]Energía!T375","v":0},{"$f":"+[1]Energía!U375","v":0},{"$f":"+[1]Energía!V375","v":0},{"$f":"+[1]Energía!W375","v":0},null,{"$f":"+[1]Energía!Y375","v":0},{"$f":"+[1]Energía!Z375","v":0},{"$f":"+[1]Energía!AA375","v":0},{"$f":"+[1]Energía!AB375","v":0},{"$f":"+[1]Energía!AC375","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Ep\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Ep\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Ep\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Ep\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Ep\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Ep\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH375:AK375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Efp\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Efp\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Efp\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Efp\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Efp\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Efp\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP375:AS375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AF375*Balance!D$45,IF($D375=\"MT\",AF375*Balance!D$46,AF375*Balance!D$47))","v":0},{"$f":"IF($D375=\"BT\",AG375*Balance!E$45,IF($D375=\"MT\",AG375*Balance!E$46,AG375*Balance!E$47))","v":0},{"$f":"IF($D375=\"BT\",AH375*Balance!F$45,IF($D375=\"MT\",AH375*Balance!F$46,AH375*Balance!F$47))","v":0},{"$f":"IF($D375=\"BT\",AI375*Balance!G$45,IF($D375=\"MT\",AI375*Balance!G$46,AI375*Balance!G$47))","v":0},{"$f":"IF($D375=\"BT\",AJ375*Balance!H$45,IF($D375=\"MT\",AJ375*Balance!H$46,AJ375*Balance!H$47))","v":0},{"$f":"IF($D375=\"BT\",AK375*Balance!I$45,IF($D375=\"MT\",AK375*Balance!I$46,AK375*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX375:BA375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AN375*Balance!D$49,IF($D375=\"MT\",AN375*Balance!D$50,AN375*Balance!D$51))","v":0},{"$f":"IF($D375=\"BT\",AO375*Balance!E$49,IF($D375=\"MT\",AO375*Balance!E$50,AO375*Balance!E$51))","v":0},{"$f":"IF($D375=\"BT\",AP375*Balance!F$49,IF($D375=\"MT\",AP375*Balance!F$50,AP375*Balance!F$51))","v":0},{"$f":"IF($D375=\"BT\",AQ375*Balance!G$49,IF($D375=\"MT\",AQ375*Balance!G$50,AQ375*Balance!G$51))","v":0},{"$f":"IF($D375=\"BT\",AR375*Balance!H$49,IF($D375=\"MT\",AR375*Balance!H$50,AR375*Balance!H$51))","v":0},{"$f":"IF($D375=\"BT\",AS375*Balance!I$49,IF($D375=\"MT\",AS375*Balance!I$50,AS375*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF375:BI375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!E458","v":"Et"},{"$f":"+PremisaCosto!B458","v":"X3"},null,{"$f":"+[1]Energía!F376","v":0},{"$f":"+[1]Energía!G376","v":0},{"$f":"+[1]Energía!H376","v":0},{"$f":"+[1]Energía!I376","v":0},{"$f":"+[1]Energía!J376","v":0},{"$f":"+[1]Energía!K376","v":0},null,{"$f":"+[1]Energía!M376","v":0},{"$f":"+[1]Energía!N376","v":0},{"$f":"+[1]Energía!O376","v":0},{"$f":"+[1]Energía!P376","v":0},{"$f":"+[1]Energía!Q376","v":0},null,{"$f":"+[1]Energía!S376","v":0},{"$f":"+[1]Energía!T376","v":0},{"$f":"+[1]Energía!U376","v":0},{"$f":"+[1]Energía!V376","v":0},{"$f":"+[1]Energía!W376","v":0},null,{"$f":"+[1]Energía!Y376","v":0},{"$f":"+[1]Energía!Z376","v":0},{"$f":"+[1]Energía!AA376","v":0},{"$f":"+[1]Energía!AB376","v":0},{"$f":"+[1]Energía!AC376","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Ep\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Ep\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Ep\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Ep\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Ep\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Ep\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH376:AK376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Efp\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Efp\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Efp\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Efp\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Efp\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Efp\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP376:AS376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AF376*Balance!D$45,IF($D376=\"MT\",AF376*Balance!D$46,AF376*Balance!D$47))","v":0},{"$f":"IF($D376=\"BT\",AG376*Balance!E$45,IF($D376=\"MT\",AG376*Balance!E$46,AG376*Balance!E$47))","v":0},{"$f":"IF($D376=\"BT\",AH376*Balance!F$45,IF($D376=\"MT\",AH376*Balance!F$46,AH376*Balance!F$47))","v":0},{"$f":"IF($D376=\"BT\",AI376*Balance!G$45,IF($D376=\"MT\",AI376*Balance!G$46,AI376*Balance!G$47))","v":0},{"$f":"IF($D376=\"BT\",AJ376*Balance!H$45,IF($D376=\"MT\",AJ376*Balance!H$46,AJ376*Balance!H$47))","v":0},{"$f":"IF($D376=\"BT\",AK376*Balance!I$45,IF($D376=\"MT\",AK376*Balance!I$46,AK376*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX376:BA376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AN376*Balance!D$49,IF($D376=\"MT\",AN376*Balance!D$50,AN376*Balance!D$51))","v":0},{"$f":"IF($D376=\"BT\",AO376*Balance!E$49,IF($D376=\"MT\",AO376*Balance!E$50,AO376*Balance!E$51))","v":0},{"$f":"IF($D376=\"BT\",AP376*Balance!F$49,IF($D376=\"MT\",AP376*Balance!F$50,AP376*Balance!F$51))","v":0},{"$f":"IF($D376=\"BT\",AQ376*Balance!G$49,IF($D376=\"MT\",AQ376*Balance!G$50,AQ376*Balance!G$51))","v":0},{"$f":"IF($D376=\"BT\",AR376*Balance!H$49,IF($D376=\"MT\",AR376*Balance!H$50,AR376*Balance!H$51))","v":0},{"$f":"IF($D376=\"BT\",AS376*Balance!I$49,IF($D376=\"MT\",AS376*Balance!I$50,AS376*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF376:BI376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!E459","v":"Et"},{"$f":"+PremisaCosto!B459","v":"X3"},null,{"$f":"+[1]Energía!F377","v":0},{"$f":"+[1]Energía!G377","v":0},{"$f":"+[1]Energía!H377","v":0},{"$f":"+[1]Energía!I377","v":0},{"$f":"+[1]Energía!J377","v":0},{"$f":"+[1]Energía!K377","v":0},null,{"$f":"+[1]Energía!M377","v":0},{"$f":"+[1]Energía!N377","v":0},{"$f":"+[1]Energía!O377","v":0},{"$f":"+[1]Energía!P377","v":0},{"$f":"+[1]Energía!Q377","v":0},null,{"$f":"+[1]Energía!S377","v":0},{"$f":"+[1]Energía!T377","v":0},{"$f":"+[1]Energía!U377","v":0},{"$f":"+[1]Energía!V377","v":0},{"$f":"+[1]Energía!W377","v":0},null,{"$f":"+[1]Energía!Y377","v":0},{"$f":"+[1]Energía!Z377","v":0},{"$f":"+[1]Energía!AA377","v":0},{"$f":"+[1]Energía!AB377","v":0},{"$f":"+[1]Energía!AC377","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Ep\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Ep\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Ep\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Ep\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Ep\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Ep\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH377:AK377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Efp\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Efp\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Efp\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Efp\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Efp\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Efp\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP377:AS377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AF377*Balance!D$45,IF($D377=\"MT\",AF377*Balance!D$46,AF377*Balance!D$47))","v":0},{"$f":"IF($D377=\"BT\",AG377*Balance!E$45,IF($D377=\"MT\",AG377*Balance!E$46,AG377*Balance!E$47))","v":0},{"$f":"IF($D377=\"BT\",AH377*Balance!F$45,IF($D377=\"MT\",AH377*Balance!F$46,AH377*Balance!F$47))","v":0},{"$f":"IF($D377=\"BT\",AI377*Balance!G$45,IF($D377=\"MT\",AI377*Balance!G$46,AI377*Balance!G$47))","v":0},{"$f":"IF($D377=\"BT\",AJ377*Balance!H$45,IF($D377=\"MT\",AJ377*Balance!H$46,AJ377*Balance!H$47))","v":0},{"$f":"IF($D377=\"BT\",AK377*Balance!I$45,IF($D377=\"MT\",AK377*Balance!I$46,AK377*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX377:BA377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AN377*Balance!D$49,IF($D377=\"MT\",AN377*Balance!D$50,AN377*Balance!D$51))","v":0},{"$f":"IF($D377=\"BT\",AO377*Balance!E$49,IF($D377=\"MT\",AO377*Balance!E$50,AO377*Balance!E$51))","v":0},{"$f":"IF($D377=\"BT\",AP377*Balance!F$49,IF($D377=\"MT\",AP377*Balance!F$50,AP377*Balance!F$51))","v":0},{"$f":"IF($D377=\"BT\",AQ377*Balance!G$49,IF($D377=\"MT\",AQ377*Balance!G$50,AQ377*Balance!G$51))","v":0},{"$f":"IF($D377=\"BT\",AR377*Balance!H$49,IF($D377=\"MT\",AR377*Balance!H$50,AR377*Balance!H$51))","v":0},{"$f":"IF($D377=\"BT\",AS377*Balance!I$49,IF($D377=\"MT\",AS377*Balance!I$50,AS377*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF377:BI377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!E460","v":"Et"},{"$f":"+PremisaCosto!B460","v":"X3"},null,{"$f":"+[1]Energía!F378","v":0},{"$f":"+[1]Energía!G378","v":0},{"$f":"+[1]Energía!H378","v":0},{"$f":"+[1]Energía!I378","v":0},{"$f":"+[1]Energía!J378","v":0},{"$f":"+[1]Energía!K378","v":0},null,{"$f":"+[1]Energía!M378","v":0},{"$f":"+[1]Energía!N378","v":0},{"$f":"+[1]Energía!O378","v":0},{"$f":"+[1]Energía!P378","v":0},{"$f":"+[1]Energía!Q378","v":0},null,{"$f":"+[1]Energía!S378","v":0},{"$f":"+[1]Energía!T378","v":0},{"$f":"+[1]Energía!U378","v":0},{"$f":"+[1]Energía!V378","v":0},{"$f":"+[1]Energía!W378","v":0},null,{"$f":"+[1]Energía!Y378","v":0},{"$f":"+[1]Energía!Z378","v":0},{"$f":"+[1]Energía!AA378","v":0},{"$f":"+[1]Energía!AB378","v":0},{"$f":"+[1]Energía!AC378","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Ep\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Ep\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Ep\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Ep\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Ep\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Ep\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH378:AK378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Efp\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Efp\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Efp\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Efp\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Efp\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Efp\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP378:AS378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AF378*Balance!D$45,IF($D378=\"MT\",AF378*Balance!D$46,AF378*Balance!D$47))","v":0},{"$f":"IF($D378=\"BT\",AG378*Balance!E$45,IF($D378=\"MT\",AG378*Balance!E$46,AG378*Balance!E$47))","v":0},{"$f":"IF($D378=\"BT\",AH378*Balance!F$45,IF($D378=\"MT\",AH378*Balance!F$46,AH378*Balance!F$47))","v":0},{"$f":"IF($D378=\"BT\",AI378*Balance!G$45,IF($D378=\"MT\",AI378*Balance!G$46,AI378*Balance!G$47))","v":0},{"$f":"IF($D378=\"BT\",AJ378*Balance!H$45,IF($D378=\"MT\",AJ378*Balance!H$46,AJ378*Balance!H$47))","v":0},{"$f":"IF($D378=\"BT\",AK378*Balance!I$45,IF($D378=\"MT\",AK378*Balance!I$46,AK378*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX378:BA378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AN378*Balance!D$49,IF($D378=\"MT\",AN378*Balance!D$50,AN378*Balance!D$51))","v":0},{"$f":"IF($D378=\"BT\",AO378*Balance!E$49,IF($D378=\"MT\",AO378*Balance!E$50,AO378*Balance!E$51))","v":0},{"$f":"IF($D378=\"BT\",AP378*Balance!F$49,IF($D378=\"MT\",AP378*Balance!F$50,AP378*Balance!F$51))","v":0},{"$f":"IF($D378=\"BT\",AQ378*Balance!G$49,IF($D378=\"MT\",AQ378*Balance!G$50,AQ378*Balance!G$51))","v":0},{"$f":"IF($D378=\"BT\",AR378*Balance!H$49,IF($D378=\"MT\",AR378*Balance!H$50,AR378*Balance!H$51))","v":0},{"$f":"IF($D378=\"BT\",AS378*Balance!I$49,IF($D378=\"MT\",AS378*Balance!I$50,AS378*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF378:BI378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!E461","v":"Et"},{"$f":"+PremisaCosto!B461","v":"X3"},null,{"$f":"+[1]Energía!F379","v":0},{"$f":"+[1]Energía!G379","v":0},{"$f":"+[1]Energía!H379","v":0},{"$f":"+[1]Energía!I379","v":0},{"$f":"+[1]Energía!J379","v":0},{"$f":"+[1]Energía!K379","v":0},null,{"$f":"+[1]Energía!M379","v":0},{"$f":"+[1]Energía!N379","v":0},{"$f":"+[1]Energía!O379","v":0},{"$f":"+[1]Energía!P379","v":0},{"$f":"+[1]Energía!Q379","v":0},null,{"$f":"+[1]Energía!S379","v":0},{"$f":"+[1]Energía!T379","v":0},{"$f":"+[1]Energía!U379","v":0},{"$f":"+[1]Energía!V379","v":0},{"$f":"+[1]Energía!W379","v":0},null,{"$f":"+[1]Energía!Y379","v":0},{"$f":"+[1]Energía!Z379","v":0},{"$f":"+[1]Energía!AA379","v":0},{"$f":"+[1]Energía!AB379","v":0},{"$f":"+[1]Energía!AC379","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Ep\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Ep\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Ep\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Ep\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Ep\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Ep\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH379:AK379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Efp\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Efp\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Efp\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Efp\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Efp\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Efp\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP379:AS379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AF379*Balance!D$45,IF($D379=\"MT\",AF379*Balance!D$46,AF379*Balance!D$47))","v":0},{"$f":"IF($D379=\"BT\",AG379*Balance!E$45,IF($D379=\"MT\",AG379*Balance!E$46,AG379*Balance!E$47))","v":0},{"$f":"IF($D379=\"BT\",AH379*Balance!F$45,IF($D379=\"MT\",AH379*Balance!F$46,AH379*Balance!F$47))","v":0},{"$f":"IF($D379=\"BT\",AI379*Balance!G$45,IF($D379=\"MT\",AI379*Balance!G$46,AI379*Balance!G$47))","v":0},{"$f":"IF($D379=\"BT\",AJ379*Balance!H$45,IF($D379=\"MT\",AJ379*Balance!H$46,AJ379*Balance!H$47))","v":0},{"$f":"IF($D379=\"BT\",AK379*Balance!I$45,IF($D379=\"MT\",AK379*Balance!I$46,AK379*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX379:BA379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AN379*Balance!D$49,IF($D379=\"MT\",AN379*Balance!D$50,AN379*Balance!D$51))","v":0},{"$f":"IF($D379=\"BT\",AO379*Balance!E$49,IF($D379=\"MT\",AO379*Balance!E$50,AO379*Balance!E$51))","v":0},{"$f":"IF($D379=\"BT\",AP379*Balance!F$49,IF($D379=\"MT\",AP379*Balance!F$50,AP379*Balance!F$51))","v":0},{"$f":"IF($D379=\"BT\",AQ379*Balance!G$49,IF($D379=\"MT\",AQ379*Balance!G$50,AQ379*Balance!G$51))","v":0},{"$f":"IF($D379=\"BT\",AR379*Balance!H$49,IF($D379=\"MT\",AR379*Balance!H$50,AR379*Balance!H$51))","v":0},{"$f":"IF($D379=\"BT\",AS379*Balance!I$49,IF($D379=\"MT\",AS379*Balance!I$50,AS379*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF379:BI379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Clientes","index":22,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,6,7,10],[7,12,7,16],[7,1,7,2],[7,18,7,23],[7,25,7,29]]}
[{"$f":"+\"Clientes\"&\" - \"&PremisaCosto!A2","v":"Clientes - EDECHI"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+G10-SUM([1]ProyDda!J23:J26)","v":0},{"$f":"+H10-SUM([1]ProyDda!K23:K26)","v":0},{"$f":"+I10-SUM([1]ProyDda!L23:L26)","v":0},{"$f":"+J10-SUM([1]ProyDda!M23:M26)","v":0},{"$f":"+K10-SUM([1]ProyDda!N23:N26)","v":0}]
[null,"Aux",null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías","Categ.","Vble C",null,null,null,{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP",null,{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,null,{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":192842.48060934557},{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":196099.84583223646},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":202724.61871432964},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":209573.19399439555},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":216653.13231099927},null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":33.97444335206292},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":34.13128953931222},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":34.447966513606282},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":34.770645438411123},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":35.099391309009235},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":192808.50616599349},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":196065.71454269713},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":202690.17074781601},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":209538.42334895712},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":216618.03291969022},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$84:$I$84)","v":675029.2444285755},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":6408.2840509998396},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":6624.7728820931898},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":6848.5752800659147},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":7079.9383166036941},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":22062.778042762191}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+PremisaCosto!D93","v":"ATH"},{"$f":"+PremisaCosto!G93","v":"C"},null,null,null,{"$f":"+[1]Clientes!H11","v":2.05695428311149},{"$f":"+[1]Clientes!I11","v":2.0801560065583491},{"$f":"+[1]Clientes!J11","v":2.1271494171158851},{"$f":"+[1]Clientes!K11","v":2.17531299390743},{"$f":"+[1]Clientes!L11","v":2.22462882959399},null,{"$f":"+[1]Clientes!N11","v":0},{"$f":"+[1]Clientes!O11","v":0},{"$f":"+[1]Clientes!P11","v":0},{"$f":"+[1]Clientes!Q11","v":0},{"$f":"+[1]Clientes!R11","v":0},null,{"$f":"+[1]Clientes!T11","v":2.05695428311149},{"$f":"+[1]Clientes!U11","v":2.0801560065583491},{"$f":"+[1]Clientes!V11","v":2.1271494171158851},{"$f":"+[1]Clientes!W11","v":2.17531299390743},{"$f":"+[1]Clientes!X11","v":2.22462882959399},{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$84:$I$84)","v":7.0530858912601353},null,{"$f":"+[1]Clientes!AA11","v":4.5806162880186463E-2},{"$f":"+[1]Clientes!AB11","v":4.6993410557536031E-2},{"$f":"+[1]Clientes!AC11","v":4.8163576791544926E-2},{"$f":"+[1]Clientes!AD11","v":4.931583568655995E-2},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0.15587701255113554}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!D94","v":0},{"$f":"+PremisaCosto!G94","v":0},null,null,null,{"$f":"+[1]Clientes!H12","v":2.05695428311149},{"$f":"+[1]Clientes!I12","v":2.0801560065583491},{"$f":"+[1]Clientes!J12","v":2.1271494171158851},{"$f":"+[1]Clientes!K12","v":2.17531299390743},{"$f":"+[1]Clientes!L12","v":2.22462882959399},null,{"$f":"+[1]Clientes!N12","v":0},{"$f":"+[1]Clientes!O12","v":0},{"$f":"+[1]Clientes!P12","v":0},{"$f":"+[1]Clientes!Q12","v":0},{"$f":"+[1]Clientes!R12","v":0},null,{"$f":"+[1]Clientes!T12","v":2.05695428311149},{"$f":"+[1]Clientes!U12","v":2.0801560065583491},{"$f":"+[1]Clientes!V12","v":2.1271494171158851},{"$f":"+[1]Clientes!W12","v":2.17531299390743},{"$f":"+[1]Clientes!X12","v":2.22462882959399},{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$84:$I$84)","v":7.0530858912601353},null,{"$f":"+[1]Clientes!AA12","v":4.5806162880186463E-2},{"$f":"+[1]Clientes!AB12","v":4.6993410557536031E-2},{"$f":"+[1]Clientes!AC12","v":4.8163576791544926E-2},{"$f":"+[1]Clientes!AD12","v":4.931583568655995E-2},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0.15587701255113554}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D95","v":0},{"$f":"+PremisaCosto!G95","v":0},null,null,null,{"$f":"+[1]Clientes!H13","v":0},{"$f":"+[1]Clientes!I13","v":0},{"$f":"+[1]Clientes!J13","v":0},{"$f":"+[1]Clientes!K13","v":0},{"$f":"+[1]Clientes!L13","v":0},null,{"$f":"+[1]Clientes!N13","v":0},{"$f":"+[1]Clientes!O13","v":0},{"$f":"+[1]Clientes!P13","v":0},{"$f":"+[1]Clientes!Q13","v":0},{"$f":"+[1]Clientes!R13","v":0},null,{"$f":"+[1]Clientes!T13","v":0},{"$f":"+[1]Clientes!U13","v":0},{"$f":"+[1]Clientes!V13","v":0},{"$f":"+[1]Clientes!W13","v":0},{"$f":"+[1]Clientes!X13","v":0},{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA13","v":0},{"$f":"+[1]Clientes!AB13","v":0},{"$f":"+[1]Clientes!AC13","v":0},{"$f":"+[1]Clientes!AD13","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D96","v":0},{"$f":"+PremisaCosto!G96","v":0},null,null,null,{"$f":"+[1]Clientes!H14","v":0},{"$f":"+[1]Clientes!I14","v":0},{"$f":"+[1]Clientes!J14","v":0},{"$f":"+[1]Clientes!K14","v":0},{"$f":"+[1]Clientes!L14","v":0},null,{"$f":"+[1]Clientes!N14","v":0},{"$f":"+[1]Clientes!O14","v":0},{"$f":"+[1]Clientes!P14","v":0},{"$f":"+[1]Clientes!Q14","v":0},{"$f":"+[1]Clientes!R14","v":0},null,{"$f":"+[1]Clientes!T14","v":0},{"$f":"+[1]Clientes!U14","v":0},{"$f":"+[1]Clientes!V14","v":0},{"$f":"+[1]Clientes!W14","v":0},{"$f":"+[1]Clientes!X14","v":0},{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA14","v":0},{"$f":"+[1]Clientes!AB14","v":0},{"$f":"+[1]Clientes!AC14","v":0},{"$f":"+[1]Clientes!AD14","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!D97","v":"ATD"},{"$f":"+PremisaCosto!G97","v":"C"},null,null,null,{"$f":"+[1]Clientes!H15","v":1.0284771415557449E-4},{"$f":"+[1]Clientes!I15","v":1.0400780032791746E-4},{"$f":"+[1]Clientes!J15","v":1.0635747085579425E-4},{"$f":"+[1]Clientes!K15","v":1.0876564969537151E-4},{"$f":"+[1]Clientes!L15","v":1.1123144147969951E-4},null,{"$f":"+[1]Clientes!N15","v":0},{"$f":"+[1]Clientes!O15","v":0},{"$f":"+[1]Clientes!P15","v":0},{"$f":"+[1]Clientes!Q15","v":0},{"$f":"+[1]Clientes!R15","v":0},null,{"$f":"+[1]Clientes!T15","v":1.0284771415557449E-4},{"$f":"+[1]Clientes!U15","v":1.0400780032791746E-4},{"$f":"+[1]Clientes!V15","v":1.0635747085579425E-4},{"$f":"+[1]Clientes!W15","v":1.0876564969537151E-4},{"$f":"+[1]Clientes!X15","v":1.1123144147969951E-4},{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$84:$I$84)","v":3.5265429456300684E-4},null,{"$f":"+[1]Clientes!AA15","v":2.2903081440093392E-6},{"$f":"+[1]Clientes!AB15","v":2.3496705278767944E-6},{"$f":"+[1]Clientes!AC15","v":2.4081788395772564E-6},{"$f":"+[1]Clientes!AD15","v":2.4657917843280008E-6},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":7.7938506275567952E-6}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!D98","v":"MTH"},{"$f":"+PremisaCosto!G98","v":"C"},null,null,null,{"$f":"+[1]Clientes!H16","v":14.398679981780427},{"$f":"+[1]Clientes!I16","v":14.561092045908444},{"$f":"+[1]Clientes!J16","v":14.890045919811195},{"$f":"+[1]Clientes!K16","v":15.227190957352011},{"$f":"+[1]Clientes!L16","v":15.572401807157929},null,{"$f":"+[1]Clientes!N16","v":0},{"$f":"+[1]Clientes!O16","v":0},{"$f":"+[1]Clientes!P16","v":0},{"$f":"+[1]Clientes!Q16","v":0},{"$f":"+[1]Clientes!R16","v":0},null,{"$f":"+[1]Clientes!T16","v":14.398679981780427},{"$f":"+[1]Clientes!U16","v":14.561092045908444},{"$f":"+[1]Clientes!V16","v":14.890045919811195},{"$f":"+[1]Clientes!W16","v":15.227190957352011},{"$f":"+[1]Clientes!X16","v":15.572401807157929},{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$84:$I$84)","v":49.371601238820951},null,{"$f":"+[1]Clientes!AA16","v":0.32064314016130702},{"$f":"+[1]Clientes!AB16","v":0.32895387390275133},{"$f":"+[1]Clientes!AC16","v":0.33714503754081626},{"$f":"+[1]Clientes!AD16","v":0.34521084980591787},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":1.0911390878579499}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!D99","v":0},{"$f":"+PremisaCosto!G99","v":0},null,null,null,{"$f":"+[1]Clientes!H17","v":0},{"$f":"+[1]Clientes!I17","v":0},{"$f":"+[1]Clientes!J17","v":0},{"$f":"+[1]Clientes!K17","v":0},{"$f":"+[1]Clientes!L17","v":0},null,{"$f":"+[1]Clientes!N17","v":0},{"$f":"+[1]Clientes!O17","v":0},{"$f":"+[1]Clientes!P17","v":0},{"$f":"+[1]Clientes!Q17","v":0},{"$f":"+[1]Clientes!R17","v":0},null,{"$f":"+[1]Clientes!T17","v":0},{"$f":"+[1]Clientes!U17","v":0},{"$f":"+[1]Clientes!V17","v":0},{"$f":"+[1]Clientes!W17","v":0},{"$f":"+[1]Clientes!X17","v":0},{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA17","v":0},{"$f":"+[1]Clientes!AB17","v":0},{"$f":"+[1]Clientes!AC17","v":0},{"$f":"+[1]Clientes!AD17","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D100","v":0},{"$f":"+PremisaCosto!G100","v":0},null,null,null,{"$f":"+[1]Clientes!H18","v":0},{"$f":"+[1]Clientes!I18","v":0},{"$f":"+[1]Clientes!J18","v":0},{"$f":"+[1]Clientes!K18","v":0},{"$f":"+[1]Clientes!L18","v":0},null,{"$f":"+[1]Clientes!N18","v":0},{"$f":"+[1]Clientes!O18","v":0},{"$f":"+[1]Clientes!P18","v":0},{"$f":"+[1]Clientes!Q18","v":0},{"$f":"+[1]Clientes!R18","v":0},null,{"$f":"+[1]Clientes!T18","v":0},{"$f":"+[1]Clientes!U18","v":0},{"$f":"+[1]Clientes!V18","v":0},{"$f":"+[1]Clientes!W18","v":0},{"$f":"+[1]Clientes!X18","v":0},{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA18","v":0},{"$f":"+[1]Clientes!AB18","v":0},{"$f":"+[1]Clientes!AC18","v":0},{"$f":"+[1]Clientes!AD18","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D101","v":0},{"$f":"+PremisaCosto!G101","v":0},null,null,null,{"$f":"+[1]Clientes!H19","v":0},{"$f":"+[1]Clientes!I19","v":0},{"$f":"+[1]Clientes!J19","v":0},{"$f":"+[1]Clientes!K19","v":0},{"$f":"+[1]Clientes!L19","v":0},null,{"$f":"+[1]Clientes!N19","v":0},{"$f":"+[1]Clientes!O19","v":0},{"$f":"+[1]Clientes!P19","v":0},{"$f":"+[1]Clientes!Q19","v":0},{"$f":"+[1]Clientes!R19","v":0},null,{"$f":"+[1]Clientes!T19","v":0},{"$f":"+[1]Clientes!U19","v":0},{"$f":"+[1]Clientes!V19","v":0},{"$f":"+[1]Clientes!W19","v":0},{"$f":"+[1]Clientes!X19","v":0},{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA19","v":0},{"$f":"+[1]Clientes!AB19","v":0},{"$f":"+[1]Clientes!AC19","v":0},{"$f":"+[1]Clientes!AD19","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!D102","v":0},{"$f":"+PremisaCosto!G102","v":0},null,null,null,{"$f":"+[1]Clientes!H20","v":270.10602974038909},{"$f":"+[1]Clientes!I20","v":273.22956833941112},{"$f":"+[1]Clientes!J20","v":279.5580016127663},{"$f":"+[1]Clientes!K20","v":286.04819412133128},{"$f":"+[1]Clientes!L20","v":292.69845025575825},null,{"$f":"+[1]Clientes!N20","v":0},{"$f":"+[1]Clientes!O20","v":0},{"$f":"+[1]Clientes!P20","v":0},{"$f":"+[1]Clientes!Q20","v":0},{"$f":"+[1]Clientes!R20","v":0},null,{"$f":"+[1]Clientes!T20","v":270.10602974038909},{"$f":"+[1]Clientes!U20","v":273.22956833941112},{"$f":"+[1]Clientes!V20","v":279.5580016127663},{"$f":"+[1]Clientes!W20","v":286.04819412133128},{"$f":"+[1]Clientes!X20","v":292.69845025575825},{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$84:$I$84)","v":927.15329948301655},null,{"$f":"+[1]Clientes!AA20","v":6.1650638457859941},{"$f":"+[1]Clientes!AB20","v":6.3284332733551878},{"$f":"+[1]Clientes!AC20","v":6.4901925085649737},{"$f":"+[1]Clientes!AD20","v":6.6502561344269679},{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":20.997672873933531}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D103","v":0},{"$f":"+PremisaCosto!G103","v":0},null,null,null,{"$f":"+[1]Clientes!H21","v":270.10602974038909},{"$f":"+[1]Clientes!I21","v":273.22956833941112},{"$f":"+[1]Clientes!J21","v":279.5580016127663},{"$f":"+[1]Clientes!K21","v":286.04819412133128},{"$f":"+[1]Clientes!L21","v":292.69845025575825},null,{"$f":"+[1]Clientes!N21","v":0},{"$f":"+[1]Clientes!O21","v":0},{"$f":"+[1]Clientes!P21","v":0},{"$f":"+[1]Clientes!Q21","v":0},{"$f":"+[1]Clientes!R21","v":0},null,{"$f":"+[1]Clientes!T21","v":270.10602974038909},{"$f":"+[1]Clientes!U21","v":273.22956833941112},{"$f":"+[1]Clientes!V21","v":279.5580016127663},{"$f":"+[1]Clientes!W21","v":286.04819412133128},{"$f":"+[1]Clientes!X21","v":292.69845025575825},{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$84:$I$84)","v":927.15329948301655},null,{"$f":"+[1]Clientes!AA21","v":6.1650638457859941},{"$f":"+[1]Clientes!AB21","v":6.3284332733551878},{"$f":"+[1]Clientes!AC21","v":6.4901925085649737},{"$f":"+[1]Clientes!AD21","v":6.6502561344269679},{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":20.997672873933531}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!D104","v":"MTD"},{"$f":"+PremisaCosto!G104","v":"C"},null,null,null,{"$f":"+[1]Clientes!H22","v":261.86716077002717},{"$f":"+[1]Clientes!I22","v":264.89127452625144},{"$f":"+[1]Clientes!J22","v":271.01816670912194},{"$f":"+[1]Clientes!K22","v":277.3014466242102},{"$f":"+[1]Clientes!L22","v":283.73943496232198},null,{"$f":"+[1]Clientes!N22","v":0},{"$f":"+[1]Clientes!O22","v":0},{"$f":"+[1]Clientes!P22","v":0},{"$f":"+[1]Clientes!Q22","v":0},{"$f":"+[1]Clientes!R22","v":0},null,{"$f":"+[1]Clientes!T22","v":261.86716077002717},{"$f":"+[1]Clientes!U22","v":264.89127452625144},{"$f":"+[1]Clientes!V22","v":271.01816670912194},{"$f":"+[1]Clientes!W22","v":277.3014466242102},{"$f":"+[1]Clientes!X22","v":283.73943496232198},{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$84:$I$84)","v":898.8196227133177},null,{"$f":"+[1]Clientes!AA22","v":5.968909196989614},{"$f":"+[1]Clientes!AB22","v":6.1268921828705061},{"$f":"+[1]Clientes!AC22","v":6.2832799150882579},{"$f":"+[1]Clientes!AD22","v":6.4379883381117793},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":20.328631163734862}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!D105","v":"MTD"},{"$f":"+PremisaCosto!G105","v":"C"},null,null,null,{"$f":"+[1]Clientes!H23","v":7.1993399908902136},{"$f":"+[1]Clientes!I23","v":7.2805460229542218},{"$f":"+[1]Clientes!J23","v":7.4450229599055975},{"$f":"+[1]Clientes!K23","v":7.6135954786760056},{"$f":"+[1]Clientes!L23","v":7.7862009035789645},null,{"$f":"+[1]Clientes!N23","v":0},{"$f":"+[1]Clientes!O23","v":0},{"$f":"+[1]Clientes!P23","v":0},{"$f":"+[1]Clientes!Q23","v":0},{"$f":"+[1]Clientes!R23","v":0},null,{"$f":"+[1]Clientes!T23","v":7.1993399908902136},{"$f":"+[1]Clientes!U23","v":7.2805460229542218},{"$f":"+[1]Clientes!V23","v":7.4450229599055975},{"$f":"+[1]Clientes!W23","v":7.6135954786760056},{"$f":"+[1]Clientes!X23","v":7.7862009035789645},{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$84:$I$84)","v":24.685800619410475},null,{"$f":"+[1]Clientes!AA23","v":0.16032157008065351},{"$f":"+[1]Clientes!AB23","v":0.16447693695137566},{"$f":"+[1]Clientes!AC23","v":0.16857251877040813},{"$f":"+[1]Clientes!AD23","v":0.17260542490295894},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0.54556954392897494}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!D106","v":"MTD"},{"$f":"+PremisaCosto!G106","v":"C"},null,null,null,{"$f":"+[1]Clientes!H24","v":0},{"$f":"+[1]Clientes!I24","v":0},{"$f":"+[1]Clientes!J24","v":0},{"$f":"+[1]Clientes!K24","v":0},{"$f":"+[1]Clientes!L24","v":0},null,{"$f":"+[1]Clientes!N24","v":0},{"$f":"+[1]Clientes!O24","v":0},{"$f":"+[1]Clientes!P24","v":0},{"$f":"+[1]Clientes!Q24","v":0},{"$f":"+[1]Clientes!R24","v":0},null,{"$f":"+[1]Clientes!T24","v":0},{"$f":"+[1]Clientes!U24","v":0},{"$f":"+[1]Clientes!V24","v":0},{"$f":"+[1]Clientes!W24","v":0},{"$f":"+[1]Clientes!X24","v":0},{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA24","v":0},{"$f":"+[1]Clientes!AB24","v":0},{"$f":"+[1]Clientes!AC24","v":0},{"$f":"+[1]Clientes!AD24","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!D107","v":"MTD"},{"$f":"+PremisaCosto!G107","v":"C"},null,null,null,{"$f":"+[1]Clientes!H25","v":1.0395289794717535},{"$f":"+[1]Clientes!I25","v":1.0577477902054664},{"$f":"+[1]Clientes!J25","v":1.0948119437387653},{"$f":"+[1]Clientes!K25","v":1.1331520184450736},{"$f":"+[1]Clientes!L25","v":1.1728143898573096},null,{"$f":"+[1]Clientes!N25","v":0},{"$f":"+[1]Clientes!O25","v":0},{"$f":"+[1]Clientes!P25","v":0},{"$f":"+[1]Clientes!Q25","v":0},{"$f":"+[1]Clientes!R25","v":0},null,{"$f":"+[1]Clientes!T25","v":1.0395289794717535},{"$f":"+[1]Clientes!U25","v":1.0577477902054664},{"$f":"+[1]Clientes!V25","v":1.0948119437387653},{"$f":"+[1]Clientes!W25","v":1.1331520184450736},{"$f":"+[1]Clientes!X25","v":1.1728143898573096},{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$84:$I$84)","v":3.6478761502884067},null,{"$f":"+[1]Clientes!AA25","v":3.5833078715705735E-2},{"$f":"+[1]Clientes!AB25","v":3.7064153533298949E-2},{"$f":"+[1]Clientes!AC25","v":3.8340074706308291E-2},{"$f":"+[1]Clientes!AD25","v":3.9662371412235942E-2},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0.12347216626967207}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!D108","v":"MTD"},{"$f":"+PremisaCosto!G108","v":"C"},null,null,null,{"$f":"+[1]Clientes!H26","v":0},{"$f":"+[1]Clientes!I26","v":0},{"$f":"+[1]Clientes!J26","v":0},{"$f":"+[1]Clientes!K26","v":0},{"$f":"+[1]Clientes!L26","v":0},null,{"$f":"+[1]Clientes!N26","v":0},{"$f":"+[1]Clientes!O26","v":0},{"$f":"+[1]Clientes!P26","v":0},{"$f":"+[1]Clientes!Q26","v":0},{"$f":"+[1]Clientes!R26","v":0},null,{"$f":"+[1]Clientes!T26","v":0},{"$f":"+[1]Clientes!U26","v":0},{"$f":"+[1]Clientes!V26","v":0},{"$f":"+[1]Clientes!W26","v":0},{"$f":"+[1]Clientes!X26","v":0},{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA26","v":0},{"$f":"+[1]Clientes!AB26","v":0},{"$f":"+[1]Clientes!AC26","v":0},{"$f":"+[1]Clientes!AD26","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!D109","v":"MTD"},{"$f":"+PremisaCosto!G109","v":"C"},null,null,null,{"$f":"+[1]Clientes!H27","v":0},{"$f":"+[1]Clientes!I27","v":0},{"$f":"+[1]Clientes!J27","v":0},{"$f":"+[1]Clientes!K27","v":0},{"$f":"+[1]Clientes!L27","v":0},null,{"$f":"+[1]Clientes!N27","v":0},{"$f":"+[1]Clientes!O27","v":0},{"$f":"+[1]Clientes!P27","v":0},{"$f":"+[1]Clientes!Q27","v":0},{"$f":"+[1]Clientes!R27","v":0},null,{"$f":"+[1]Clientes!T27","v":0},{"$f":"+[1]Clientes!U27","v":0},{"$f":"+[1]Clientes!V27","v":0},{"$f":"+[1]Clientes!W27","v":0},{"$f":"+[1]Clientes!X27","v":0},{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA27","v":0},{"$f":"+[1]Clientes!AB27","v":0},{"$f":"+[1]Clientes!AC27","v":0},{"$f":"+[1]Clientes!AD27","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!D110","v":"MTD"},{"$f":"+PremisaCosto!G110","v":"C"},null,null,null,{"$f":"+[1]Clientes!H28","v":0},{"$f":"+[1]Clientes!I28","v":0},{"$f":"+[1]Clientes!J28","v":0},{"$f":"+[1]Clientes!K28","v":0},{"$f":"+[1]Clientes!L28","v":0},null,{"$f":"+[1]Clientes!N28","v":0},{"$f":"+[1]Clientes!O28","v":0},{"$f":"+[1]Clientes!P28","v":0},{"$f":"+[1]Clientes!Q28","v":0},{"$f":"+[1]Clientes!R28","v":0},null,{"$f":"+[1]Clientes!T28","v":0},{"$f":"+[1]Clientes!U28","v":0},{"$f":"+[1]Clientes!V28","v":0},{"$f":"+[1]Clientes!W28","v":0},{"$f":"+[1]Clientes!X28","v":0},{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA28","v":0},{"$f":"+[1]Clientes!AB28","v":0},{"$f":"+[1]Clientes!AC28","v":0},{"$f":"+[1]Clientes!AD28","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!D111","v":"MTD"},{"$f":"+PremisaCosto!G111","v":"C"},null,null,null,{"$f":"+[1]Clientes!H29","v":0},{"$f":"+[1]Clientes!I29","v":0},{"$f":"+[1]Clientes!J29","v":0},{"$f":"+[1]Clientes!K29","v":0},{"$f":"+[1]Clientes!L29","v":0},null,{"$f":"+[1]Clientes!N29","v":0},{"$f":"+[1]Clientes!O29","v":0},{"$f":"+[1]Clientes!P29","v":0},{"$f":"+[1]Clientes!Q29","v":0},{"$f":"+[1]Clientes!R29","v":0},null,{"$f":"+[1]Clientes!T29","v":0},{"$f":"+[1]Clientes!U29","v":0},{"$f":"+[1]Clientes!V29","v":0},{"$f":"+[1]Clientes!W29","v":0},{"$f":"+[1]Clientes!X29","v":0},{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA29","v":0},{"$f":"+[1]Clientes!AB29","v":0},{"$f":"+[1]Clientes!AC29","v":0},{"$f":"+[1]Clientes!AD29","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D112","v":"MTD"},{"$f":"+PremisaCosto!G112","v":"C"},null,null,null,{"$f":"+[1]Clientes!H30","v":0},{"$f":"+[1]Clientes!I30","v":0},{"$f":"+[1]Clientes!J30","v":0},{"$f":"+[1]Clientes!K30","v":0},{"$f":"+[1]Clientes!L30","v":0},null,{"$f":"+[1]Clientes!N30","v":0},{"$f":"+[1]Clientes!O30","v":0},{"$f":"+[1]Clientes!P30","v":0},{"$f":"+[1]Clientes!Q30","v":0},{"$f":"+[1]Clientes!R30","v":0},null,{"$f":"+[1]Clientes!T30","v":0},{"$f":"+[1]Clientes!U30","v":0},{"$f":"+[1]Clientes!V30","v":0},{"$f":"+[1]Clientes!W30","v":0},{"$f":"+[1]Clientes!X30","v":0},{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA30","v":0},{"$f":"+[1]Clientes!AB30","v":0},{"$f":"+[1]Clientes!AC30","v":0},{"$f":"+[1]Clientes!AD30","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D113","v":"MTD"},{"$f":"+PremisaCosto!G113","v":"C"},null,null,null,{"$f":"+[1]Clientes!H31","v":0},{"$f":"+[1]Clientes!I31","v":0},{"$f":"+[1]Clientes!J31","v":0},{"$f":"+[1]Clientes!K31","v":0},{"$f":"+[1]Clientes!L31","v":0},null,{"$f":"+[1]Clientes!N31","v":0},{"$f":"+[1]Clientes!O31","v":0},{"$f":"+[1]Clientes!P31","v":0},{"$f":"+[1]Clientes!Q31","v":0},{"$f":"+[1]Clientes!R31","v":0},null,{"$f":"+[1]Clientes!T31","v":0},{"$f":"+[1]Clientes!U31","v":0},{"$f":"+[1]Clientes!V31","v":0},{"$f":"+[1]Clientes!W31","v":0},{"$f":"+[1]Clientes!X31","v":0},{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA31","v":0},{"$f":"+[1]Clientes!AB31","v":0},{"$f":"+[1]Clientes!AC31","v":0},{"$f":"+[1]Clientes!AD31","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D114","v":0},{"$f":"+PremisaCosto!G114","v":0},null,null,null,{"$f":"+[1]Clientes!H32","v":0},{"$f":"+[1]Clientes!I32","v":0},{"$f":"+[1]Clientes!J32","v":0},{"$f":"+[1]Clientes!K32","v":0},{"$f":"+[1]Clientes!L32","v":0},null,{"$f":"+[1]Clientes!N32","v":0},{"$f":"+[1]Clientes!O32","v":0},{"$f":"+[1]Clientes!P32","v":0},{"$f":"+[1]Clientes!Q32","v":0},{"$f":"+[1]Clientes!R32","v":0},null,{"$f":"+[1]Clientes!T32","v":0},{"$f":"+[1]Clientes!U32","v":0},{"$f":"+[1]Clientes!V32","v":0},{"$f":"+[1]Clientes!W32","v":0},{"$f":"+[1]Clientes!X32","v":0},{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA32","v":0},{"$f":"+[1]Clientes!AB32","v":0},{"$f":"+[1]Clientes!AC32","v":0},{"$f":"+[1]Clientes!AD32","v":0},{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!D115","v":"MTD"},{"$f":"+PremisaCosto!G115","v":"C"},null,null,null,{"$f":"+[1]Clientes!H33","v":0},{"$f":"+[1]Clientes!I33","v":0},{"$f":"+[1]Clientes!J33","v":0},{"$f":"+[1]Clientes!K33","v":0},{"$f":"+[1]Clientes!L33","v":0},null,{"$f":"+[1]Clientes!N33","v":0},{"$f":"+[1]Clientes!O33","v":0},{"$f":"+[1]Clientes!P33","v":0},{"$f":"+[1]Clientes!Q33","v":0},{"$f":"+[1]Clientes!R33","v":0},null,{"$f":"+[1]Clientes!T33","v":0},{"$f":"+[1]Clientes!U33","v":0},{"$f":"+[1]Clientes!V33","v":0},{"$f":"+[1]Clientes!W33","v":0},{"$f":"+[1]Clientes!X33","v":0},{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA33","v":0},{"$f":"+[1]Clientes!AB33","v":0},{"$f":"+[1]Clientes!AC33","v":0},{"$f":"+[1]Clientes!AD33","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!D116","v":"MTD"},{"$f":"+PremisaCosto!G116","v":"C"},null,null,null,{"$f":"+[1]Clientes!H34","v":0},{"$f":"+[1]Clientes!I34","v":0},{"$f":"+[1]Clientes!J34","v":0},{"$f":"+[1]Clientes!K34","v":0},{"$f":"+[1]Clientes!L34","v":0},null,{"$f":"+[1]Clientes!N34","v":0},{"$f":"+[1]Clientes!O34","v":0},{"$f":"+[1]Clientes!P34","v":0},{"$f":"+[1]Clientes!Q34","v":0},{"$f":"+[1]Clientes!R34","v":0},null,{"$f":"+[1]Clientes!T34","v":0},{"$f":"+[1]Clientes!U34","v":0},{"$f":"+[1]Clientes!V34","v":0},{"$f":"+[1]Clientes!W34","v":0},{"$f":"+[1]Clientes!X34","v":0},{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA34","v":0},{"$f":"+[1]Clientes!AB34","v":0},{"$f":"+[1]Clientes!AC34","v":0},{"$f":"+[1]Clientes!AD34","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!D117","v":"MTD"},{"$f":"+PremisaCosto!G117","v":"C"},null,null,null,{"$f":"+[1]Clientes!H35","v":0},{"$f":"+[1]Clientes!I35","v":0},{"$f":"+[1]Clientes!J35","v":0},{"$f":"+[1]Clientes!K35","v":0},{"$f":"+[1]Clientes!L35","v":0},null,{"$f":"+[1]Clientes!N35","v":0},{"$f":"+[1]Clientes!O35","v":0},{"$f":"+[1]Clientes!P35","v":0},{"$f":"+[1]Clientes!Q35","v":0},{"$f":"+[1]Clientes!R35","v":0},null,{"$f":"+[1]Clientes!T35","v":0},{"$f":"+[1]Clientes!U35","v":0},{"$f":"+[1]Clientes!V35","v":0},{"$f":"+[1]Clientes!W35","v":0},{"$f":"+[1]Clientes!X35","v":0},{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA35","v":0},{"$f":"+[1]Clientes!AB35","v":0},{"$f":"+[1]Clientes!AC35","v":0},{"$f":"+[1]Clientes!AD35","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!D118","v":"MTD"},{"$f":"+PremisaCosto!G118","v":"C"},null,null,null,{"$f":"+[1]Clientes!H36","v":0},{"$f":"+[1]Clientes!I36","v":0},{"$f":"+[1]Clientes!J36","v":0},{"$f":"+[1]Clientes!K36","v":0},{"$f":"+[1]Clientes!L36","v":0},null,{"$f":"+[1]Clientes!N36","v":0},{"$f":"+[1]Clientes!O36","v":0},{"$f":"+[1]Clientes!P36","v":0},{"$f":"+[1]Clientes!Q36","v":0},{"$f":"+[1]Clientes!R36","v":0},null,{"$f":"+[1]Clientes!T36","v":0},{"$f":"+[1]Clientes!U36","v":0},{"$f":"+[1]Clientes!V36","v":0},{"$f":"+[1]Clientes!W36","v":0},{"$f":"+[1]Clientes!X36","v":0},{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA36","v":0},{"$f":"+[1]Clientes!AB36","v":0},{"$f":"+[1]Clientes!AC36","v":0},{"$f":"+[1]Clientes!AD36","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!D119","v":"MTD"},{"$f":"+PremisaCosto!G119","v":"C"},null,null,null,{"$f":"+[1]Clientes!H37","v":0},{"$f":"+[1]Clientes!I37","v":0},{"$f":"+[1]Clientes!J37","v":0},{"$f":"+[1]Clientes!K37","v":0},{"$f":"+[1]Clientes!L37","v":0},null,{"$f":"+[1]Clientes!N37","v":0},{"$f":"+[1]Clientes!O37","v":0},{"$f":"+[1]Clientes!P37","v":0},{"$f":"+[1]Clientes!Q37","v":0},{"$f":"+[1]Clientes!R37","v":0},null,{"$f":"+[1]Clientes!T37","v":0},{"$f":"+[1]Clientes!U37","v":0},{"$f":"+[1]Clientes!V37","v":0},{"$f":"+[1]Clientes!W37","v":0},{"$f":"+[1]Clientes!X37","v":0},{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA37","v":0},{"$f":"+[1]Clientes!AB37","v":0},{"$f":"+[1]Clientes!AC37","v":0},{"$f":"+[1]Clientes!AD37","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!D120","v":"MTD"},{"$f":"+PremisaCosto!G120","v":"C"},null,null,null,{"$f":"+[1]Clientes!H38","v":0},{"$f":"+[1]Clientes!I38","v":0},{"$f":"+[1]Clientes!J38","v":0},{"$f":"+[1]Clientes!K38","v":0},{"$f":"+[1]Clientes!L38","v":0},null,{"$f":"+[1]Clientes!N38","v":0},{"$f":"+[1]Clientes!O38","v":0},{"$f":"+[1]Clientes!P38","v":0},{"$f":"+[1]Clientes!Q38","v":0},{"$f":"+[1]Clientes!R38","v":0},null,{"$f":"+[1]Clientes!T38","v":0},{"$f":"+[1]Clientes!U38","v":0},{"$f":"+[1]Clientes!V38","v":0},{"$f":"+[1]Clientes!W38","v":0},{"$f":"+[1]Clientes!X38","v":0},{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA38","v":0},{"$f":"+[1]Clientes!AB38","v":0},{"$f":"+[1]Clientes!AC38","v":0},{"$f":"+[1]Clientes!AD38","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!D121","v":"MTD"},{"$f":"+PremisaCosto!G121","v":"C"},null,null,null,{"$f":"+[1]Clientes!H39","v":0},{"$f":"+[1]Clientes!I39","v":0},{"$f":"+[1]Clientes!J39","v":0},{"$f":"+[1]Clientes!K39","v":0},{"$f":"+[1]Clientes!L39","v":0},null,{"$f":"+[1]Clientes!N39","v":0},{"$f":"+[1]Clientes!O39","v":0},{"$f":"+[1]Clientes!P39","v":0},{"$f":"+[1]Clientes!Q39","v":0},{"$f":"+[1]Clientes!R39","v":0},null,{"$f":"+[1]Clientes!T39","v":0},{"$f":"+[1]Clientes!U39","v":0},{"$f":"+[1]Clientes!V39","v":0},{"$f":"+[1]Clientes!W39","v":0},{"$f":"+[1]Clientes!X39","v":0},{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA39","v":0},{"$f":"+[1]Clientes!AB39","v":0},{"$f":"+[1]Clientes!AC39","v":0},{"$f":"+[1]Clientes!AD39","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!D122","v":"MTD"},{"$f":"+PremisaCosto!G122","v":"C"},null,null,null,{"$f":"+[1]Clientes!H40","v":0},{"$f":"+[1]Clientes!I40","v":0},{"$f":"+[1]Clientes!J40","v":0},{"$f":"+[1]Clientes!K40","v":0},{"$f":"+[1]Clientes!L40","v":0},null,{"$f":"+[1]Clientes!N40","v":0},{"$f":"+[1]Clientes!O40","v":0},{"$f":"+[1]Clientes!P40","v":0},{"$f":"+[1]Clientes!Q40","v":0},{"$f":"+[1]Clientes!R40","v":0},null,{"$f":"+[1]Clientes!T40","v":0},{"$f":"+[1]Clientes!U40","v":0},{"$f":"+[1]Clientes!V40","v":0},{"$f":"+[1]Clientes!W40","v":0},{"$f":"+[1]Clientes!X40","v":0},{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA40","v":0},{"$f":"+[1]Clientes!AB40","v":0},{"$f":"+[1]Clientes!AC40","v":0},{"$f":"+[1]Clientes!AD40","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D123","v":"MTD"},{"$f":"+PremisaCosto!G123","v":"C"},null,null,null,{"$f":"+[1]Clientes!H41","v":0},{"$f":"+[1]Clientes!I41","v":0},{"$f":"+[1]Clientes!J41","v":0},{"$f":"+[1]Clientes!K41","v":0},{"$f":"+[1]Clientes!L41","v":0},null,{"$f":"+[1]Clientes!N41","v":0},{"$f":"+[1]Clientes!O41","v":0},{"$f":"+[1]Clientes!P41","v":0},{"$f":"+[1]Clientes!Q41","v":0},{"$f":"+[1]Clientes!R41","v":0},null,{"$f":"+[1]Clientes!T41","v":0},{"$f":"+[1]Clientes!U41","v":0},{"$f":"+[1]Clientes!V41","v":0},{"$f":"+[1]Clientes!W41","v":0},{"$f":"+[1]Clientes!X41","v":0},{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA41","v":0},{"$f":"+[1]Clientes!AB41","v":0},{"$f":"+[1]Clientes!AC41","v":0},{"$f":"+[1]Clientes!AD41","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D124","v":"MTD"},{"$f":"+PremisaCosto!G124","v":"C"},null,null,null,{"$f":"+[1]Clientes!H42","v":0},{"$f":"+[1]Clientes!I42","v":0},{"$f":"+[1]Clientes!J42","v":0},{"$f":"+[1]Clientes!K42","v":0},{"$f":"+[1]Clientes!L42","v":0},null,{"$f":"+[1]Clientes!N42","v":0},{"$f":"+[1]Clientes!O42","v":0},{"$f":"+[1]Clientes!P42","v":0},{"$f":"+[1]Clientes!Q42","v":0},{"$f":"+[1]Clientes!R42","v":0},null,{"$f":"+[1]Clientes!T42","v":0},{"$f":"+[1]Clientes!U42","v":0},{"$f":"+[1]Clientes!V42","v":0},{"$f":"+[1]Clientes!W42","v":0},{"$f":"+[1]Clientes!X42","v":0},{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA42","v":0},{"$f":"+[1]Clientes!AB42","v":0},{"$f":"+[1]Clientes!AC42","v":0},{"$f":"+[1]Clientes!AD42","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D125","v":0},{"$f":"+PremisaCosto!G125","v":0},null,null,null,{"$f":"+[1]Clientes!H43","v":0},{"$f":"+[1]Clientes!I43","v":0},{"$f":"+[1]Clientes!J43","v":0},{"$f":"+[1]Clientes!K43","v":0},{"$f":"+[1]Clientes!L43","v":0},null,{"$f":"+[1]Clientes!N43","v":0},{"$f":"+[1]Clientes!O43","v":0},{"$f":"+[1]Clientes!P43","v":0},{"$f":"+[1]Clientes!Q43","v":0},{"$f":"+[1]Clientes!R43","v":0},null,{"$f":"+[1]Clientes!T43","v":0},{"$f":"+[1]Clientes!U43","v":0},{"$f":"+[1]Clientes!V43","v":0},{"$f":"+[1]Clientes!W43","v":0},{"$f":"+[1]Clientes!X43","v":0},{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA43","v":0},{"$f":"+[1]Clientes!AB43","v":0},{"$f":"+[1]Clientes!AC43","v":0},{"$f":"+[1]Clientes!AD43","v":0},{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!D126","v":"MTD"},{"$f":"+PremisaCosto!G126","v":"C"},null,null,null,{"$f":"+[1]Clientes!H44","v":0},{"$f":"+[1]Clientes!I44","v":0},{"$f":"+[1]Clientes!J44","v":0},{"$f":"+[1]Clientes!K44","v":0},{"$f":"+[1]Clientes!L44","v":0},null,{"$f":"+[1]Clientes!N44","v":0},{"$f":"+[1]Clientes!O44","v":0},{"$f":"+[1]Clientes!P44","v":0},{"$f":"+[1]Clientes!Q44","v":0},{"$f":"+[1]Clientes!R44","v":0},null,{"$f":"+[1]Clientes!T44","v":0},{"$f":"+[1]Clientes!U44","v":0},{"$f":"+[1]Clientes!V44","v":0},{"$f":"+[1]Clientes!W44","v":0},{"$f":"+[1]Clientes!X44","v":0},{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA44","v":0},{"$f":"+[1]Clientes!AB44","v":0},{"$f":"+[1]Clientes!AC44","v":0},{"$f":"+[1]Clientes!AD44","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!D127","v":"MTD"},{"$f":"+PremisaCosto!G127","v":"C"},null,null,null,{"$f":"+[1]Clientes!H45","v":0},{"$f":"+[1]Clientes!I45","v":0},{"$f":"+[1]Clientes!J45","v":0},{"$f":"+[1]Clientes!K45","v":0},{"$f":"+[1]Clientes!L45","v":0},null,{"$f":"+[1]Clientes!N45","v":0},{"$f":"+[1]Clientes!O45","v":0},{"$f":"+[1]Clientes!P45","v":0},{"$f":"+[1]Clientes!Q45","v":0},{"$f":"+[1]Clientes!R45","v":0},null,{"$f":"+[1]Clientes!T45","v":0},{"$f":"+[1]Clientes!U45","v":0},{"$f":"+[1]Clientes!V45","v":0},{"$f":"+[1]Clientes!W45","v":0},{"$f":"+[1]Clientes!X45","v":0},{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA45","v":0},{"$f":"+[1]Clientes!AB45","v":0},{"$f":"+[1]Clientes!AC45","v":0},{"$f":"+[1]Clientes!AD45","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!D128","v":"MTD"},{"$f":"+PremisaCosto!G128","v":"C"},null,null,null,{"$f":"+[1]Clientes!H46","v":0},{"$f":"+[1]Clientes!I46","v":0},{"$f":"+[1]Clientes!J46","v":0},{"$f":"+[1]Clientes!K46","v":0},{"$f":"+[1]Clientes!L46","v":0},null,{"$f":"+[1]Clientes!N46","v":0},{"$f":"+[1]Clientes!O46","v":0},{"$f":"+[1]Clientes!P46","v":0},{"$f":"+[1]Clientes!Q46","v":0},{"$f":"+[1]Clientes!R46","v":0},null,{"$f":"+[1]Clientes!T46","v":0},{"$f":"+[1]Clientes!U46","v":0},{"$f":"+[1]Clientes!V46","v":0},{"$f":"+[1]Clientes!W46","v":0},{"$f":"+[1]Clientes!X46","v":0},{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA46","v":0},{"$f":"+[1]Clientes!AB46","v":0},{"$f":"+[1]Clientes!AC46","v":0},{"$f":"+[1]Clientes!AD46","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!D129","v":"MTD"},{"$f":"+PremisaCosto!G129","v":"C"},null,null,null,{"$f":"+[1]Clientes!H47","v":0},{"$f":"+[1]Clientes!I47","v":0},{"$f":"+[1]Clientes!J47","v":0},{"$f":"+[1]Clientes!K47","v":0},{"$f":"+[1]Clientes!L47","v":0},null,{"$f":"+[1]Clientes!N47","v":0},{"$f":"+[1]Clientes!O47","v":0},{"$f":"+[1]Clientes!P47","v":0},{"$f":"+[1]Clientes!Q47","v":0},{"$f":"+[1]Clientes!R47","v":0},null,{"$f":"+[1]Clientes!T47","v":0},{"$f":"+[1]Clientes!U47","v":0},{"$f":"+[1]Clientes!V47","v":0},{"$f":"+[1]Clientes!W47","v":0},{"$f":"+[1]Clientes!X47","v":0},{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA47","v":0},{"$f":"+[1]Clientes!AB47","v":0},{"$f":"+[1]Clientes!AC47","v":0},{"$f":"+[1]Clientes!AD47","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!D130","v":"MTD"},{"$f":"+PremisaCosto!G130","v":"C"},null,null,null,{"$f":"+[1]Clientes!H48","v":0},{"$f":"+[1]Clientes!I48","v":0},{"$f":"+[1]Clientes!J48","v":0},{"$f":"+[1]Clientes!K48","v":0},{"$f":"+[1]Clientes!L48","v":0},null,{"$f":"+[1]Clientes!N48","v":0},{"$f":"+[1]Clientes!O48","v":0},{"$f":"+[1]Clientes!P48","v":0},{"$f":"+[1]Clientes!Q48","v":0},{"$f":"+[1]Clientes!R48","v":0},null,{"$f":"+[1]Clientes!T48","v":0},{"$f":"+[1]Clientes!U48","v":0},{"$f":"+[1]Clientes!V48","v":0},{"$f":"+[1]Clientes!W48","v":0},{"$f":"+[1]Clientes!X48","v":0},{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA48","v":0},{"$f":"+[1]Clientes!AB48","v":0},{"$f":"+[1]Clientes!AC48","v":0},{"$f":"+[1]Clientes!AD48","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!D131","v":"MTD"},{"$f":"+PremisaCosto!G131","v":"C"},null,null,null,{"$f":"+[1]Clientes!H49","v":0},{"$f":"+[1]Clientes!I49","v":0},{"$f":"+[1]Clientes!J49","v":0},{"$f":"+[1]Clientes!K49","v":0},{"$f":"+[1]Clientes!L49","v":0},null,{"$f":"+[1]Clientes!N49","v":0},{"$f":"+[1]Clientes!O49","v":0},{"$f":"+[1]Clientes!P49","v":0},{"$f":"+[1]Clientes!Q49","v":0},{"$f":"+[1]Clientes!R49","v":0},null,{"$f":"+[1]Clientes!T49","v":0},{"$f":"+[1]Clientes!U49","v":0},{"$f":"+[1]Clientes!V49","v":0},{"$f":"+[1]Clientes!W49","v":0},{"$f":"+[1]Clientes!X49","v":0},{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA49","v":0},{"$f":"+[1]Clientes!AB49","v":0},{"$f":"+[1]Clientes!AC49","v":0},{"$f":"+[1]Clientes!AD49","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!D132","v":"MTD"},{"$f":"+PremisaCosto!G132","v":"C"},null,null,null,{"$f":"+[1]Clientes!H50","v":0},{"$f":"+[1]Clientes!I50","v":0},{"$f":"+[1]Clientes!J50","v":0},{"$f":"+[1]Clientes!K50","v":0},{"$f":"+[1]Clientes!L50","v":0},null,{"$f":"+[1]Clientes!N50","v":0},{"$f":"+[1]Clientes!O50","v":0},{"$f":"+[1]Clientes!P50","v":0},{"$f":"+[1]Clientes!Q50","v":0},{"$f":"+[1]Clientes!R50","v":0},null,{"$f":"+[1]Clientes!T50","v":0},{"$f":"+[1]Clientes!U50","v":0},{"$f":"+[1]Clientes!V50","v":0},{"$f":"+[1]Clientes!W50","v":0},{"$f":"+[1]Clientes!X50","v":0},{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA50","v":0},{"$f":"+[1]Clientes!AB50","v":0},{"$f":"+[1]Clientes!AC50","v":0},{"$f":"+[1]Clientes!AD50","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!D133","v":"MTD"},{"$f":"+PremisaCosto!G133","v":"C"},null,null,null,{"$f":"+[1]Clientes!H51","v":0},{"$f":"+[1]Clientes!I51","v":0},{"$f":"+[1]Clientes!J51","v":0},{"$f":"+[1]Clientes!K51","v":0},{"$f":"+[1]Clientes!L51","v":0},null,{"$f":"+[1]Clientes!N51","v":0},{"$f":"+[1]Clientes!O51","v":0},{"$f":"+[1]Clientes!P51","v":0},{"$f":"+[1]Clientes!Q51","v":0},{"$f":"+[1]Clientes!R51","v":0},null,{"$f":"+[1]Clientes!T51","v":0},{"$f":"+[1]Clientes!U51","v":0},{"$f":"+[1]Clientes!V51","v":0},{"$f":"+[1]Clientes!W51","v":0},{"$f":"+[1]Clientes!X51","v":0},{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA51","v":0},{"$f":"+[1]Clientes!AB51","v":0},{"$f":"+[1]Clientes!AC51","v":0},{"$f":"+[1]Clientes!AD51","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D134","v":"MTD"},{"$f":"+PremisaCosto!G134","v":"C"},null,null,null,{"$f":"+[1]Clientes!H52","v":0},{"$f":"+[1]Clientes!I52","v":0},{"$f":"+[1]Clientes!J52","v":0},{"$f":"+[1]Clientes!K52","v":0},{"$f":"+[1]Clientes!L52","v":0},null,{"$f":"+[1]Clientes!N52","v":0},{"$f":"+[1]Clientes!O52","v":0},{"$f":"+[1]Clientes!P52","v":0},{"$f":"+[1]Clientes!Q52","v":0},{"$f":"+[1]Clientes!R52","v":0},null,{"$f":"+[1]Clientes!T52","v":0},{"$f":"+[1]Clientes!U52","v":0},{"$f":"+[1]Clientes!V52","v":0},{"$f":"+[1]Clientes!W52","v":0},{"$f":"+[1]Clientes!X52","v":0},{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA52","v":0},{"$f":"+[1]Clientes!AB52","v":0},{"$f":"+[1]Clientes!AC52","v":0},{"$f":"+[1]Clientes!AD52","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D135","v":"MTD"},{"$f":"+PremisaCosto!G135","v":"C"},null,null,null,{"$f":"+[1]Clientes!H53","v":0},{"$f":"+[1]Clientes!I53","v":0},{"$f":"+[1]Clientes!J53","v":0},{"$f":"+[1]Clientes!K53","v":0},{"$f":"+[1]Clientes!L53","v":0},null,{"$f":"+[1]Clientes!N53","v":0},{"$f":"+[1]Clientes!O53","v":0},{"$f":"+[1]Clientes!P53","v":0},{"$f":"+[1]Clientes!Q53","v":0},{"$f":"+[1]Clientes!R53","v":0},null,{"$f":"+[1]Clientes!T53","v":0},{"$f":"+[1]Clientes!U53","v":0},{"$f":"+[1]Clientes!V53","v":0},{"$f":"+[1]Clientes!W53","v":0},{"$f":"+[1]Clientes!X53","v":0},{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA53","v":0},{"$f":"+[1]Clientes!AB53","v":0},{"$f":"+[1]Clientes!AC53","v":0},{"$f":"+[1]Clientes!AD53","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D136","v":0},{"$f":"+PremisaCosto!G136","v":0},null,null,null,{"$f":"+[1]Clientes!H54","v":0},{"$f":"+[1]Clientes!I54","v":0},{"$f":"+[1]Clientes!J54","v":0},{"$f":"+[1]Clientes!K54","v":0},{"$f":"+[1]Clientes!L54","v":0},null,{"$f":"+[1]Clientes!N54","v":0},{"$f":"+[1]Clientes!O54","v":0},{"$f":"+[1]Clientes!P54","v":0},{"$f":"+[1]Clientes!Q54","v":0},{"$f":"+[1]Clientes!R54","v":0},null,{"$f":"+[1]Clientes!T54","v":0},{"$f":"+[1]Clientes!U54","v":0},{"$f":"+[1]Clientes!V54","v":0},{"$f":"+[1]Clientes!W54","v":0},{"$f":"+[1]Clientes!X54","v":0},{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA54","v":0},{"$f":"+[1]Clientes!AB54","v":0},{"$f":"+[1]Clientes!AC54","v":0},{"$f":"+[1]Clientes!AD54","v":0},{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!D137","v":"MTD"},{"$f":"+PremisaCosto!G137","v":"C"},null,null,null,{"$f":"+[1]Clientes!H55","v":0},{"$f":"+[1]Clientes!I55","v":0},{"$f":"+[1]Clientes!J55","v":0},{"$f":"+[1]Clientes!K55","v":0},{"$f":"+[1]Clientes!L55","v":0},null,{"$f":"+[1]Clientes!N55","v":0},{"$f":"+[1]Clientes!O55","v":0},{"$f":"+[1]Clientes!P55","v":0},{"$f":"+[1]Clientes!Q55","v":0},{"$f":"+[1]Clientes!R55","v":0},null,{"$f":"+[1]Clientes!T55","v":0},{"$f":"+[1]Clientes!U55","v":0},{"$f":"+[1]Clientes!V55","v":0},{"$f":"+[1]Clientes!W55","v":0},{"$f":"+[1]Clientes!X55","v":0},{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA55","v":0},{"$f":"+[1]Clientes!AB55","v":0},{"$f":"+[1]Clientes!AC55","v":0},{"$f":"+[1]Clientes!AD55","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!D138","v":"MTD"},{"$f":"+PremisaCosto!G138","v":"C"},null,null,null,{"$f":"+[1]Clientes!H56","v":0},{"$f":"+[1]Clientes!I56","v":0},{"$f":"+[1]Clientes!J56","v":0},{"$f":"+[1]Clientes!K56","v":0},{"$f":"+[1]Clientes!L56","v":0},null,{"$f":"+[1]Clientes!N56","v":0},{"$f":"+[1]Clientes!O56","v":0},{"$f":"+[1]Clientes!P56","v":0},{"$f":"+[1]Clientes!Q56","v":0},{"$f":"+[1]Clientes!R56","v":0},null,{"$f":"+[1]Clientes!T56","v":0},{"$f":"+[1]Clientes!U56","v":0},{"$f":"+[1]Clientes!V56","v":0},{"$f":"+[1]Clientes!W56","v":0},{"$f":"+[1]Clientes!X56","v":0},{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA56","v":0},{"$f":"+[1]Clientes!AB56","v":0},{"$f":"+[1]Clientes!AC56","v":0},{"$f":"+[1]Clientes!AD56","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!D139","v":"MTD"},{"$f":"+PremisaCosto!G139","v":"C"},null,null,null,{"$f":"+[1]Clientes!H57","v":0},{"$f":"+[1]Clientes!I57","v":0},{"$f":"+[1]Clientes!J57","v":0},{"$f":"+[1]Clientes!K57","v":0},{"$f":"+[1]Clientes!L57","v":0},null,{"$f":"+[1]Clientes!N57","v":0},{"$f":"+[1]Clientes!O57","v":0},{"$f":"+[1]Clientes!P57","v":0},{"$f":"+[1]Clientes!Q57","v":0},{"$f":"+[1]Clientes!R57","v":0},null,{"$f":"+[1]Clientes!T57","v":0},{"$f":"+[1]Clientes!U57","v":0},{"$f":"+[1]Clientes!V57","v":0},{"$f":"+[1]Clientes!W57","v":0},{"$f":"+[1]Clientes!X57","v":0},{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA57","v":0},{"$f":"+[1]Clientes!AB57","v":0},{"$f":"+[1]Clientes!AC57","v":0},{"$f":"+[1]Clientes!AD57","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!D140","v":"MTD"},{"$f":"+PremisaCosto!G140","v":"C"},null,null,null,{"$f":"+[1]Clientes!H58","v":0},{"$f":"+[1]Clientes!I58","v":0},{"$f":"+[1]Clientes!J58","v":0},{"$f":"+[1]Clientes!K58","v":0},{"$f":"+[1]Clientes!L58","v":0},null,{"$f":"+[1]Clientes!N58","v":0},{"$f":"+[1]Clientes!O58","v":0},{"$f":"+[1]Clientes!P58","v":0},{"$f":"+[1]Clientes!Q58","v":0},{"$f":"+[1]Clientes!R58","v":0},null,{"$f":"+[1]Clientes!T58","v":0},{"$f":"+[1]Clientes!U58","v":0},{"$f":"+[1]Clientes!V58","v":0},{"$f":"+[1]Clientes!W58","v":0},{"$f":"+[1]Clientes!X58","v":0},{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA58","v":0},{"$f":"+[1]Clientes!AB58","v":0},{"$f":"+[1]Clientes!AC58","v":0},{"$f":"+[1]Clientes!AD58","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!D141","v":"MTD"},{"$f":"+PremisaCosto!G141","v":"C"},null,null,null,{"$f":"+[1]Clientes!H59","v":0},{"$f":"+[1]Clientes!I59","v":0},{"$f":"+[1]Clientes!J59","v":0},{"$f":"+[1]Clientes!K59","v":0},{"$f":"+[1]Clientes!L59","v":0},null,{"$f":"+[1]Clientes!N59","v":0},{"$f":"+[1]Clientes!O59","v":0},{"$f":"+[1]Clientes!P59","v":0},{"$f":"+[1]Clientes!Q59","v":0},{"$f":"+[1]Clientes!R59","v":0},null,{"$f":"+[1]Clientes!T59","v":0},{"$f":"+[1]Clientes!U59","v":0},{"$f":"+[1]Clientes!V59","v":0},{"$f":"+[1]Clientes!W59","v":0},{"$f":"+[1]Clientes!X59","v":0},{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA59","v":0},{"$f":"+[1]Clientes!AB59","v":0},{"$f":"+[1]Clientes!AC59","v":0},{"$f":"+[1]Clientes!AD59","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!D142","v":"MTD"},{"$f":"+PremisaCosto!G142","v":"C"},null,null,null,{"$f":"+[1]Clientes!H60","v":0},{"$f":"+[1]Clientes!I60","v":0},{"$f":"+[1]Clientes!J60","v":0},{"$f":"+[1]Clientes!K60","v":0},{"$f":"+[1]Clientes!L60","v":0},null,{"$f":"+[1]Clientes!N60","v":0},{"$f":"+[1]Clientes!O60","v":0},{"$f":"+[1]Clientes!P60","v":0},{"$f":"+[1]Clientes!Q60","v":0},{"$f":"+[1]Clientes!R60","v":0},null,{"$f":"+[1]Clientes!T60","v":0},{"$f":"+[1]Clientes!U60","v":0},{"$f":"+[1]Clientes!V60","v":0},{"$f":"+[1]Clientes!W60","v":0},{"$f":"+[1]Clientes!X60","v":0},{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA60","v":0},{"$f":"+[1]Clientes!AB60","v":0},{"$f":"+[1]Clientes!AC60","v":0},{"$f":"+[1]Clientes!AD60","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!D143","v":"MTD"},{"$f":"+PremisaCosto!G143","v":"C"},null,null,null,{"$f":"+[1]Clientes!H61","v":0},{"$f":"+[1]Clientes!I61","v":0},{"$f":"+[1]Clientes!J61","v":0},{"$f":"+[1]Clientes!K61","v":0},{"$f":"+[1]Clientes!L61","v":0},null,{"$f":"+[1]Clientes!N61","v":0},{"$f":"+[1]Clientes!O61","v":0},{"$f":"+[1]Clientes!P61","v":0},{"$f":"+[1]Clientes!Q61","v":0},{"$f":"+[1]Clientes!R61","v":0},null,{"$f":"+[1]Clientes!T61","v":0},{"$f":"+[1]Clientes!U61","v":0},{"$f":"+[1]Clientes!V61","v":0},{"$f":"+[1]Clientes!W61","v":0},{"$f":"+[1]Clientes!X61","v":0},{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA61","v":0},{"$f":"+[1]Clientes!AB61","v":0},{"$f":"+[1]Clientes!AC61","v":0},{"$f":"+[1]Clientes!AD61","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!D144","v":"MTD"},{"$f":"+PremisaCosto!G144","v":"C"},null,null,null,{"$f":"+[1]Clientes!H62","v":0},{"$f":"+[1]Clientes!I62","v":0},{"$f":"+[1]Clientes!J62","v":0},{"$f":"+[1]Clientes!K62","v":0},{"$f":"+[1]Clientes!L62","v":0},null,{"$f":"+[1]Clientes!N62","v":0},{"$f":"+[1]Clientes!O62","v":0},{"$f":"+[1]Clientes!P62","v":0},{"$f":"+[1]Clientes!Q62","v":0},{"$f":"+[1]Clientes!R62","v":0},null,{"$f":"+[1]Clientes!T62","v":0},{"$f":"+[1]Clientes!U62","v":0},{"$f":"+[1]Clientes!V62","v":0},{"$f":"+[1]Clientes!W62","v":0},{"$f":"+[1]Clientes!X62","v":0},{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA62","v":0},{"$f":"+[1]Clientes!AB62","v":0},{"$f":"+[1]Clientes!AC62","v":0},{"$f":"+[1]Clientes!AD62","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D145","v":"MTD"},{"$f":"+PremisaCosto!G145","v":"C"},null,null,null,{"$f":"+[1]Clientes!H63","v":0},{"$f":"+[1]Clientes!I63","v":0},{"$f":"+[1]Clientes!J63","v":0},{"$f":"+[1]Clientes!K63","v":0},{"$f":"+[1]Clientes!L63","v":0},null,{"$f":"+[1]Clientes!N63","v":0},{"$f":"+[1]Clientes!O63","v":0},{"$f":"+[1]Clientes!P63","v":0},{"$f":"+[1]Clientes!Q63","v":0},{"$f":"+[1]Clientes!R63","v":0},null,{"$f":"+[1]Clientes!T63","v":0},{"$f":"+[1]Clientes!U63","v":0},{"$f":"+[1]Clientes!V63","v":0},{"$f":"+[1]Clientes!W63","v":0},{"$f":"+[1]Clientes!X63","v":0},{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA63","v":0},{"$f":"+[1]Clientes!AB63","v":0},{"$f":"+[1]Clientes!AC63","v":0},{"$f":"+[1]Clientes!AD63","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D146","v":"MTD"},{"$f":"+PremisaCosto!G146","v":"C"},null,null,null,{"$f":"+[1]Clientes!H64","v":0},{"$f":"+[1]Clientes!I64","v":0},{"$f":"+[1]Clientes!J64","v":0},{"$f":"+[1]Clientes!K64","v":0},{"$f":"+[1]Clientes!L64","v":0},null,{"$f":"+[1]Clientes!N64","v":0},{"$f":"+[1]Clientes!O64","v":0},{"$f":"+[1]Clientes!P64","v":0},{"$f":"+[1]Clientes!Q64","v":0},{"$f":"+[1]Clientes!R64","v":0},null,{"$f":"+[1]Clientes!T64","v":0},{"$f":"+[1]Clientes!U64","v":0},{"$f":"+[1]Clientes!V64","v":0},{"$f":"+[1]Clientes!W64","v":0},{"$f":"+[1]Clientes!X64","v":0},{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA64","v":0},{"$f":"+[1]Clientes!AB64","v":0},{"$f":"+[1]Clientes!AC64","v":0},{"$f":"+[1]Clientes!AD64","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!D147","v":0},{"$f":"+PremisaCosto!G147","v":0},null,null,null,{"$f":"+[1]Clientes!H65","v":0},{"$f":"+[1]Clientes!I65","v":0},{"$f":"+[1]Clientes!J65","v":0},{"$f":"+[1]Clientes!K65","v":0},{"$f":"+[1]Clientes!L65","v":0},null,{"$f":"+[1]Clientes!N65","v":0},{"$f":"+[1]Clientes!O65","v":0},{"$f":"+[1]Clientes!P65","v":0},{"$f":"+[1]Clientes!Q65","v":0},{"$f":"+[1]Clientes!R65","v":0},null,{"$f":"+[1]Clientes!T65","v":0},{"$f":"+[1]Clientes!U65","v":0},{"$f":"+[1]Clientes!V65","v":0},{"$f":"+[1]Clientes!W65","v":0},{"$f":"+[1]Clientes!X65","v":0},{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA65","v":0},{"$f":"+[1]Clientes!AB65","v":0},{"$f":"+[1]Clientes!AC65","v":0},{"$f":"+[1]Clientes!AD65","v":0},{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!D148","v":"MTD"},{"$f":"+PremisaCosto!G148","v":"C"},null,null,null,{"$f":"+[1]Clientes!H66","v":0},{"$f":"+[1]Clientes!I66","v":0},{"$f":"+[1]Clientes!J66","v":0},{"$f":"+[1]Clientes!K66","v":0},{"$f":"+[1]Clientes!L66","v":0},null,{"$f":"+[1]Clientes!N66","v":0},{"$f":"+[1]Clientes!O66","v":0},{"$f":"+[1]Clientes!P66","v":0},{"$f":"+[1]Clientes!Q66","v":0},{"$f":"+[1]Clientes!R66","v":0},null,{"$f":"+[1]Clientes!T66","v":0},{"$f":"+[1]Clientes!U66","v":0},{"$f":"+[1]Clientes!V66","v":0},{"$f":"+[1]Clientes!W66","v":0},{"$f":"+[1]Clientes!X66","v":0},{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA66","v":0},{"$f":"+[1]Clientes!AB66","v":0},{"$f":"+[1]Clientes!AC66","v":0},{"$f":"+[1]Clientes!AD66","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!D149","v":"MTD"},{"$f":"+PremisaCosto!G149","v":"C"},null,null,null,{"$f":"+[1]Clientes!H67","v":0},{"$f":"+[1]Clientes!I67","v":0},{"$f":"+[1]Clientes!J67","v":0},{"$f":"+[1]Clientes!K67","v":0},{"$f":"+[1]Clientes!L67","v":0},null,{"$f":"+[1]Clientes!N67","v":0},{"$f":"+[1]Clientes!O67","v":0},{"$f":"+[1]Clientes!P67","v":0},{"$f":"+[1]Clientes!Q67","v":0},{"$f":"+[1]Clientes!R67","v":0},null,{"$f":"+[1]Clientes!T67","v":0},{"$f":"+[1]Clientes!U67","v":0},{"$f":"+[1]Clientes!V67","v":0},{"$f":"+[1]Clientes!W67","v":0},{"$f":"+[1]Clientes!X67","v":0},{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA67","v":0},{"$f":"+[1]Clientes!AB67","v":0},{"$f":"+[1]Clientes!AC67","v":0},{"$f":"+[1]Clientes!AD67","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!D150","v":"MTD"},{"$f":"+PremisaCosto!G150","v":"C"},null,null,null,{"$f":"+[1]Clientes!H68","v":0},{"$f":"+[1]Clientes!I68","v":0},{"$f":"+[1]Clientes!J68","v":0},{"$f":"+[1]Clientes!K68","v":0},{"$f":"+[1]Clientes!L68","v":0},null,{"$f":"+[1]Clientes!N68","v":0},{"$f":"+[1]Clientes!O68","v":0},{"$f":"+[1]Clientes!P68","v":0},{"$f":"+[1]Clientes!Q68","v":0},{"$f":"+[1]Clientes!R68","v":0},null,{"$f":"+[1]Clientes!T68","v":0},{"$f":"+[1]Clientes!U68","v":0},{"$f":"+[1]Clientes!V68","v":0},{"$f":"+[1]Clientes!W68","v":0},{"$f":"+[1]Clientes!X68","v":0},{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA68","v":0},{"$f":"+[1]Clientes!AB68","v":0},{"$f":"+[1]Clientes!AC68","v":0},{"$f":"+[1]Clientes!AD68","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!D151","v":"MTD"},{"$f":"+PremisaCosto!G151","v":"C"},null,null,null,{"$f":"+[1]Clientes!H69","v":0},{"$f":"+[1]Clientes!I69","v":0},{"$f":"+[1]Clientes!J69","v":0},{"$f":"+[1]Clientes!K69","v":0},{"$f":"+[1]Clientes!L69","v":0},null,{"$f":"+[1]Clientes!N69","v":0},{"$f":"+[1]Clientes!O69","v":0},{"$f":"+[1]Clientes!P69","v":0},{"$f":"+[1]Clientes!Q69","v":0},{"$f":"+[1]Clientes!R69","v":0},null,{"$f":"+[1]Clientes!T69","v":0},{"$f":"+[1]Clientes!U69","v":0},{"$f":"+[1]Clientes!V69","v":0},{"$f":"+[1]Clientes!W69","v":0},{"$f":"+[1]Clientes!X69","v":0},{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA69","v":0},{"$f":"+[1]Clientes!AB69","v":0},{"$f":"+[1]Clientes!AC69","v":0},{"$f":"+[1]Clientes!AD69","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!D152","v":"MTD"},{"$f":"+PremisaCosto!G152","v":"C"},null,null,null,{"$f":"+[1]Clientes!H70","v":0},{"$f":"+[1]Clientes!I70","v":0},{"$f":"+[1]Clientes!J70","v":0},{"$f":"+[1]Clientes!K70","v":0},{"$f":"+[1]Clientes!L70","v":0},null,{"$f":"+[1]Clientes!N70","v":0},{"$f":"+[1]Clientes!O70","v":0},{"$f":"+[1]Clientes!P70","v":0},{"$f":"+[1]Clientes!Q70","v":0},{"$f":"+[1]Clientes!R70","v":0},null,{"$f":"+[1]Clientes!T70","v":0},{"$f":"+[1]Clientes!U70","v":0},{"$f":"+[1]Clientes!V70","v":0},{"$f":"+[1]Clientes!W70","v":0},{"$f":"+[1]Clientes!X70","v":0},{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA70","v":0},{"$f":"+[1]Clientes!AB70","v":0},{"$f":"+[1]Clientes!AC70","v":0},{"$f":"+[1]Clientes!AD70","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!D153","v":"MTD"},{"$f":"+PremisaCosto!G153","v":"C"},null,null,null,{"$f":"+[1]Clientes!H71","v":0},{"$f":"+[1]Clientes!I71","v":0},{"$f":"+[1]Clientes!J71","v":0},{"$f":"+[1]Clientes!K71","v":0},{"$f":"+[1]Clientes!L71","v":0},null,{"$f":"+[1]Clientes!N71","v":0},{"$f":"+[1]Clientes!O71","v":0},{"$f":"+[1]Clientes!P71","v":0},{"$f":"+[1]Clientes!Q71","v":0},{"$f":"+[1]Clientes!R71","v":0},null,{"$f":"+[1]Clientes!T71","v":0},{"$f":"+[1]Clientes!U71","v":0},{"$f":"+[1]Clientes!V71","v":0},{"$f":"+[1]Clientes!W71","v":0},{"$f":"+[1]Clientes!X71","v":0},{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA71","v":0},{"$f":"+[1]Clientes!AB71","v":0},{"$f":"+[1]Clientes!AC71","v":0},{"$f":"+[1]Clientes!AD71","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!D154","v":"MTD"},{"$f":"+PremisaCosto!G154","v":"C"},null,null,null,{"$f":"+[1]Clientes!H72","v":0},{"$f":"+[1]Clientes!I72","v":0},{"$f":"+[1]Clientes!J72","v":0},{"$f":"+[1]Clientes!K72","v":0},{"$f":"+[1]Clientes!L72","v":0},null,{"$f":"+[1]Clientes!N72","v":0},{"$f":"+[1]Clientes!O72","v":0},{"$f":"+[1]Clientes!P72","v":0},{"$f":"+[1]Clientes!Q72","v":0},{"$f":"+[1]Clientes!R72","v":0},null,{"$f":"+[1]Clientes!T72","v":0},{"$f":"+[1]Clientes!U72","v":0},{"$f":"+[1]Clientes!V72","v":0},{"$f":"+[1]Clientes!W72","v":0},{"$f":"+[1]Clientes!X72","v":0},{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA72","v":0},{"$f":"+[1]Clientes!AB72","v":0},{"$f":"+[1]Clientes!AC72","v":0},{"$f":"+[1]Clientes!AD72","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!D155","v":"MTD"},{"$f":"+PremisaCosto!G155","v":"C"},null,null,null,{"$f":"+[1]Clientes!H73","v":0},{"$f":"+[1]Clientes!I73","v":0},{"$f":"+[1]Clientes!J73","v":0},{"$f":"+[1]Clientes!K73","v":0},{"$f":"+[1]Clientes!L73","v":0},null,{"$f":"+[1]Clientes!N73","v":0},{"$f":"+[1]Clientes!O73","v":0},{"$f":"+[1]Clientes!P73","v":0},{"$f":"+[1]Clientes!Q73","v":0},{"$f":"+[1]Clientes!R73","v":0},null,{"$f":"+[1]Clientes!T73","v":0},{"$f":"+[1]Clientes!U73","v":0},{"$f":"+[1]Clientes!V73","v":0},{"$f":"+[1]Clientes!W73","v":0},{"$f":"+[1]Clientes!X73","v":0},{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA73","v":0},{"$f":"+[1]Clientes!AB73","v":0},{"$f":"+[1]Clientes!AC73","v":0},{"$f":"+[1]Clientes!AD73","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D156","v":"MTD"},{"$f":"+PremisaCosto!G156","v":"C"},null,null,null,{"$f":"+[1]Clientes!H74","v":0},{"$f":"+[1]Clientes!I74","v":0},{"$f":"+[1]Clientes!J74","v":0},{"$f":"+[1]Clientes!K74","v":0},{"$f":"+[1]Clientes!L74","v":0},null,{"$f":"+[1]Clientes!N74","v":0},{"$f":"+[1]Clientes!O74","v":0},{"$f":"+[1]Clientes!P74","v":0},{"$f":"+[1]Clientes!Q74","v":0},{"$f":"+[1]Clientes!R74","v":0},null,{"$f":"+[1]Clientes!T74","v":0},{"$f":"+[1]Clientes!U74","v":0},{"$f":"+[1]Clientes!V74","v":0},{"$f":"+[1]Clientes!W74","v":0},{"$f":"+[1]Clientes!X74","v":0},{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA74","v":0},{"$f":"+[1]Clientes!AB74","v":0},{"$f":"+[1]Clientes!AC74","v":0},{"$f":"+[1]Clientes!AD74","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D157","v":"MTD"},{"$f":"+PremisaCosto!G157","v":"C"},null,null,null,{"$f":"+[1]Clientes!H75","v":0},{"$f":"+[1]Clientes!I75","v":0},{"$f":"+[1]Clientes!J75","v":0},{"$f":"+[1]Clientes!K75","v":0},{"$f":"+[1]Clientes!L75","v":0},null,{"$f":"+[1]Clientes!N75","v":0},{"$f":"+[1]Clientes!O75","v":0},{"$f":"+[1]Clientes!P75","v":0},{"$f":"+[1]Clientes!Q75","v":0},{"$f":"+[1]Clientes!R75","v":0},null,{"$f":"+[1]Clientes!T75","v":0},{"$f":"+[1]Clientes!U75","v":0},{"$f":"+[1]Clientes!V75","v":0},{"$f":"+[1]Clientes!W75","v":0},{"$f":"+[1]Clientes!X75","v":0},{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA75","v":0},{"$f":"+[1]Clientes!AB75","v":0},{"$f":"+[1]Clientes!AC75","v":0},{"$f":"+[1]Clientes!AD75","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!D158","v":"BTH"},{"$f":"+PremisaCosto!G158","v":"C"},null,null,null,{"$f":"+[1]Clientes!H76","v":10.284771415557449},{"$f":"+[1]Clientes!I76","v":10.400780032791745},{"$f":"+[1]Clientes!J76","v":10.635747085579425},{"$f":"+[1]Clientes!K76","v":10.876564969537151},{"$f":"+[1]Clientes!L76","v":11.123144147969951},null,{"$f":"+[1]Clientes!N76","v":0},{"$f":"+[1]Clientes!O76","v":0},{"$f":"+[1]Clientes!P76","v":0},{"$f":"+[1]Clientes!Q76","v":0},{"$f":"+[1]Clientes!R76","v":0},null,{"$f":"+[1]Clientes!T76","v":10.284771415557449},{"$f":"+[1]Clientes!U76","v":10.400780032791745},{"$f":"+[1]Clientes!V76","v":10.635747085579425},{"$f":"+[1]Clientes!W76","v":10.876564969537151},{"$f":"+[1]Clientes!X76","v":11.123144147969951},{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$84:$I$84)","v":35.26542945630068},null,{"$f":"+[1]Clientes!AA76","v":0.22903081440093409},{"$f":"+[1]Clientes!AB76","v":0.23496705278767926},{"$f":"+[1]Clientes!AC76","v":0.24081788395772641},{"$f":"+[1]Clientes!AD76","v":0.24657917843279975},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":0.77938506275567998}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!D159","v":0},{"$f":"+PremisaCosto!G159","v":0},null,null,null,{"$f":"+[1]Clientes!H77","v":0},{"$f":"+[1]Clientes!I77","v":0},{"$f":"+[1]Clientes!J77","v":0},{"$f":"+[1]Clientes!K77","v":0},{"$f":"+[1]Clientes!L77","v":0},null,{"$f":"+[1]Clientes!N77","v":0},{"$f":"+[1]Clientes!O77","v":0},{"$f":"+[1]Clientes!P77","v":0},{"$f":"+[1]Clientes!Q77","v":0},{"$f":"+[1]Clientes!R77","v":0},null,{"$f":"+[1]Clientes!T77","v":0},{"$f":"+[1]Clientes!U77","v":0},{"$f":"+[1]Clientes!V77","v":0},{"$f":"+[1]Clientes!W77","v":0},{"$f":"+[1]Clientes!X77","v":0},{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA77","v":0},{"$f":"+[1]Clientes!AB77","v":0},{"$f":"+[1]Clientes!AC77","v":0},{"$f":"+[1]Clientes!AD77","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D160","v":0},{"$f":"+PremisaCosto!G160","v":0},null,null,null,{"$f":"+[1]Clientes!H78","v":0},{"$f":"+[1]Clientes!I78","v":0},{"$f":"+[1]Clientes!J78","v":0},{"$f":"+[1]Clientes!K78","v":0},{"$f":"+[1]Clientes!L78","v":0},null,{"$f":"+[1]Clientes!N78","v":0},{"$f":"+[1]Clientes!O78","v":0},{"$f":"+[1]Clientes!P78","v":0},{"$f":"+[1]Clientes!Q78","v":0},{"$f":"+[1]Clientes!R78","v":0},null,{"$f":"+[1]Clientes!T78","v":0},{"$f":"+[1]Clientes!U78","v":0},{"$f":"+[1]Clientes!V78","v":0},{"$f":"+[1]Clientes!W78","v":0},{"$f":"+[1]Clientes!X78","v":0},{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA78","v":0},{"$f":"+[1]Clientes!AB78","v":0},{"$f":"+[1]Clientes!AC78","v":0},{"$f":"+[1]Clientes!AD78","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D161","v":0},{"$f":"+PremisaCosto!G161","v":0},null,null,null,{"$f":"+[1]Clientes!H79","v":0},{"$f":"+[1]Clientes!I79","v":0},{"$f":"+[1]Clientes!J79","v":0},{"$f":"+[1]Clientes!K79","v":0},{"$f":"+[1]Clientes!L79","v":0},null,{"$f":"+[1]Clientes!N79","v":0},{"$f":"+[1]Clientes!O79","v":0},{"$f":"+[1]Clientes!P79","v":0},{"$f":"+[1]Clientes!Q79","v":0},{"$f":"+[1]Clientes!R79","v":0},null,{"$f":"+[1]Clientes!T79","v":0},{"$f":"+[1]Clientes!U79","v":0},{"$f":"+[1]Clientes!V79","v":0},{"$f":"+[1]Clientes!W79","v":0},{"$f":"+[1]Clientes!X79","v":0},{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA79","v":0},{"$f":"+[1]Clientes!AB79","v":0},{"$f":"+[1]Clientes!AC79","v":0},{"$f":"+[1]Clientes!AD79","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!D162","v":0},{"$f":"+PremisaCosto!G162","v":0},null,null,null,{"$f":"+[1]Clientes!H80","v":1254.6551267769541},{"$f":"+[1]Clientes!I80","v":1268.8189112811128},{"$f":"+[1]Clientes!J80","v":1297.5070864311033},{"$f":"+[1]Clientes!K80","v":1326.9106100342592},{"$f":"+[1]Clientes!L80","v":1357.0187380230786},null,{"$f":"+[1]Clientes!N80","v":1.1654549921418937},{"$f":"+[1]Clientes!O80","v":1.17083542383974},{"$f":"+[1]Clientes!P80","v":1.1816986705679604},{"$f":"+[1]Clientes!Q80","v":1.192767807444634},{"$f":"+[1]Clientes!R80","v":1.2040450640596811},null,{"$f":"+[1]Clientes!T80","v":1253.4896717848123},{"$f":"+[1]Clientes!U80","v":1267.6480758572732},{"$f":"+[1]Clientes!V80","v":1296.3253877605352},{"$f":"+[1]Clientes!W80","v":1325.7178422268146},{"$f":"+[1]Clientes!X80","v":1355.8146929590189},{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$84:$I$84)","v":4298.3382146006215},null,{"$f":"+[1]Clientes!AA80","v":27.962579894812279},{"$f":"+[1]Clientes!AB80","v":28.688175149990457},{"$f":"+[1]Clientes!AC80","v":29.403523603155918},{"$f":"+[1]Clientes!AD80","v":30.108127988819433},{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":95.160119843064251}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D163","v":0},{"$f":"+PremisaCosto!G163","v":0},null,null,null,{"$f":"+[1]Clientes!H81","v":874.28907627176136},{"$f":"+[1]Clientes!I81","v":884.16192391945401},{"$f":"+[1]Clientes!J81","v":904.15910361315866},{"$f":"+[1]Clientes!K81","v":924.65519095075229},{"$f":"+[1]Clientes!L81","v":945.64274861940123},null,{"$f":"+[1]Clientes!N81","v":1.1654549921418937},{"$f":"+[1]Clientes!O81","v":1.17083542383974},{"$f":"+[1]Clientes!P81","v":1.1816986705679604},{"$f":"+[1]Clientes!Q81","v":1.192767807444634},{"$f":"+[1]Clientes!R81","v":1.2040450640596811},null,{"$f":"+[1]Clientes!T81","v":873.12362127961944},{"$f":"+[1]Clientes!U81","v":882.99108849561424},{"$f":"+[1]Clientes!V81","v":902.97740494259074},{"$f":"+[1]Clientes!W81","v":923.46242314330766},{"$f":"+[1]Clientes!X81","v":944.43870355534159},{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$84:$I$84)","v":2994.0949707747118},null,{"$f":"+[1]Clientes!AA81","v":19.491179442444718},{"$f":"+[1]Clientes!AB81","v":19.997179693704652},{"$f":"+[1]Clientes!AC81","v":20.496087337593622},{"$f":"+[1]Clientes!AD81","v":20.987557668648947},{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":66.332067800483685}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!D164","v":"BTD"},{"$f":"+PremisaCosto!G164","v":"C"},null,null,null,{"$f":"+[1]Clientes!H82","v":867.60397485164901},{"$f":"+[1]Clientes!I82","v":877.40141689813947},{"$f":"+[1]Clientes!J82","v":897.24586800753195},{"$f":"+[1]Clientes!K82","v":917.58542372055319},{"$f":"+[1]Clientes!L82","v":938.41270492322076},null,{"$f":"+[1]Clientes!N82","v":1.1654549921418937},{"$f":"+[1]Clientes!O82","v":1.17083542383974},{"$f":"+[1]Clientes!P82","v":1.1816986705679604},{"$f":"+[1]Clientes!Q82","v":1.192767807444634},{"$f":"+[1]Clientes!R82","v":1.2040450640596811},null,{"$f":"+[1]Clientes!T82","v":866.4385198595071},{"$f":"+[1]Clientes!U82","v":876.2305814742997},{"$f":"+[1]Clientes!V82","v":896.06416933696403},{"$f":"+[1]Clientes!W82","v":916.39265591310857},{"$f":"+[1]Clientes!X82","v":937.20865985916112},{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$84:$I$84)","v":2971.1724416281168},null,{"$f":"+[1]Clientes!AA82","v":19.342309413084308},{"$f":"+[1]Clientes!AB82","v":19.84445110939248},{"$f":"+[1]Clientes!AC82","v":20.339555713021241},{"$f":"+[1]Clientes!AD82","v":20.827281202667564},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":65.825467509692587}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!D165","v":"BTD"},{"$f":"+PremisaCosto!G165","v":"C"},null,null,null,{"$f":"+[1]Clientes!H83","v":6.6851014201123418},{"$f":"+[1]Clientes!I83","v":6.760507021314635},{"$f":"+[1]Clientes!J83","v":6.9132356056266264},{"$f":"+[1]Clientes!K83","v":7.0697672301991483},{"$f":"+[1]Clientes!L83","v":7.2300436961804673},null,{"$f":"+[1]Clientes!N83","v":0},{"$f":"+[1]Clientes!O83","v":0},{"$f":"+[1]Clientes!P83","v":0},{"$f":"+[1]Clientes!Q83","v":0},{"$f":"+[1]Clientes!R83","v":0},null,{"$f":"+[1]Clientes!T83","v":6.6851014201123418},{"$f":"+[1]Clientes!U83","v":6.760507021314635},{"$f":"+[1]Clientes!V83","v":6.9132356056266264},{"$f":"+[1]Clientes!W83","v":7.0697672301991483},{"$f":"+[1]Clientes!X83","v":7.2300436961804673},{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$84:$I$84)","v":22.922529146595441},null,{"$f":"+[1]Clientes!AA83","v":0.14887002936060778},{"$f":"+[1]Clientes!AB83","v":0.15272858431199143},{"$f":"+[1]Clientes!AC83","v":0.1565316245725219},{"$f":"+[1]Clientes!AD83","v":0.16027646598131895},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0.50660029079119173}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!D166","v":"BTD"},{"$f":"+PremisaCosto!G166","v":"C"},null,null,null,{"$f":"+[1]Clientes!H84","v":0},{"$f":"+[1]Clientes!I84","v":0},{"$f":"+[1]Clientes!J84","v":0},{"$f":"+[1]Clientes!K84","v":0},{"$f":"+[1]Clientes!L84","v":0},null,{"$f":"+[1]Clientes!N84","v":0},{"$f":"+[1]Clientes!O84","v":0},{"$f":"+[1]Clientes!P84","v":0},{"$f":"+[1]Clientes!Q84","v":0},{"$f":"+[1]Clientes!R84","v":0},null,{"$f":"+[1]Clientes!T84","v":0},{"$f":"+[1]Clientes!U84","v":0},{"$f":"+[1]Clientes!V84","v":0},{"$f":"+[1]Clientes!W84","v":0},{"$f":"+[1]Clientes!X84","v":0},{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA84","v":0},{"$f":"+[1]Clientes!AB84","v":0},{"$f":"+[1]Clientes!AC84","v":0},{"$f":"+[1]Clientes!AD84","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!D167","v":"BTD"},{"$f":"+PremisaCosto!G167","v":"C"},null,null,null,{"$f":"+[1]Clientes!H85","v":0},{"$f":"+[1]Clientes!I85","v":0},{"$f":"+[1]Clientes!J85","v":0},{"$f":"+[1]Clientes!K85","v":0},{"$f":"+[1]Clientes!L85","v":0},null,{"$f":"+[1]Clientes!N85","v":0},{"$f":"+[1]Clientes!O85","v":0},{"$f":"+[1]Clientes!P85","v":0},{"$f":"+[1]Clientes!Q85","v":0},{"$f":"+[1]Clientes!R85","v":0},null,{"$f":"+[1]Clientes!T85","v":0},{"$f":"+[1]Clientes!U85","v":0},{"$f":"+[1]Clientes!V85","v":0},{"$f":"+[1]Clientes!W85","v":0},{"$f":"+[1]Clientes!X85","v":0},{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA85","v":0},{"$f":"+[1]Clientes!AB85","v":0},{"$f":"+[1]Clientes!AC85","v":0},{"$f":"+[1]Clientes!AD85","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!D168","v":"BTD"},{"$f":"+PremisaCosto!G168","v":"C"},null,null,null,{"$f":"+[1]Clientes!H86","v":0},{"$f":"+[1]Clientes!I86","v":0},{"$f":"+[1]Clientes!J86","v":0},{"$f":"+[1]Clientes!K86","v":0},{"$f":"+[1]Clientes!L86","v":0},null,{"$f":"+[1]Clientes!N86","v":0},{"$f":"+[1]Clientes!O86","v":0},{"$f":"+[1]Clientes!P86","v":0},{"$f":"+[1]Clientes!Q86","v":0},{"$f":"+[1]Clientes!R86","v":0},null,{"$f":"+[1]Clientes!T86","v":0},{"$f":"+[1]Clientes!U86","v":0},{"$f":"+[1]Clientes!V86","v":0},{"$f":"+[1]Clientes!W86","v":0},{"$f":"+[1]Clientes!X86","v":0},{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA86","v":0},{"$f":"+[1]Clientes!AB86","v":0},{"$f":"+[1]Clientes!AC86","v":0},{"$f":"+[1]Clientes!AD86","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!D169","v":"BTD"},{"$f":"+PremisaCosto!G169","v":"C"},null,null,null,{"$f":"+[1]Clientes!H87","v":0},{"$f":"+[1]Clientes!I87","v":0},{"$f":"+[1]Clientes!J87","v":0},{"$f":"+[1]Clientes!K87","v":0},{"$f":"+[1]Clientes!L87","v":0},null,{"$f":"+[1]Clientes!N87","v":0},{"$f":"+[1]Clientes!O87","v":0},{"$f":"+[1]Clientes!P87","v":0},{"$f":"+[1]Clientes!Q87","v":0},{"$f":"+[1]Clientes!R87","v":0},null,{"$f":"+[1]Clientes!T87","v":0},{"$f":"+[1]Clientes!U87","v":0},{"$f":"+[1]Clientes!V87","v":0},{"$f":"+[1]Clientes!W87","v":0},{"$f":"+[1]Clientes!X87","v":0},{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA87","v":0},{"$f":"+[1]Clientes!AB87","v":0},{"$f":"+[1]Clientes!AC87","v":0},{"$f":"+[1]Clientes!AD87","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!D170","v":"BTD"},{"$f":"+PremisaCosto!G170","v":"C"},null,null,null,{"$f":"+[1]Clientes!H88","v":0},{"$f":"+[1]Clientes!I88","v":0},{"$f":"+[1]Clientes!J88","v":0},{"$f":"+[1]Clientes!K88","v":0},{"$f":"+[1]Clientes!L88","v":0},null,{"$f":"+[1]Clientes!N88","v":0},{"$f":"+[1]Clientes!O88","v":0},{"$f":"+[1]Clientes!P88","v":0},{"$f":"+[1]Clientes!Q88","v":0},{"$f":"+[1]Clientes!R88","v":0},null,{"$f":"+[1]Clientes!T88","v":0},{"$f":"+[1]Clientes!U88","v":0},{"$f":"+[1]Clientes!V88","v":0},{"$f":"+[1]Clientes!W88","v":0},{"$f":"+[1]Clientes!X88","v":0},{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA88","v":0},{"$f":"+[1]Clientes!AB88","v":0},{"$f":"+[1]Clientes!AC88","v":0},{"$f":"+[1]Clientes!AD88","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!D171","v":"BTD"},{"$f":"+PremisaCosto!G171","v":"C"},null,null,null,{"$f":"+[1]Clientes!H89","v":0},{"$f":"+[1]Clientes!I89","v":0},{"$f":"+[1]Clientes!J89","v":0},{"$f":"+[1]Clientes!K89","v":0},{"$f":"+[1]Clientes!L89","v":0},null,{"$f":"+[1]Clientes!N89","v":0},{"$f":"+[1]Clientes!O89","v":0},{"$f":"+[1]Clientes!P89","v":0},{"$f":"+[1]Clientes!Q89","v":0},{"$f":"+[1]Clientes!R89","v":0},null,{"$f":"+[1]Clientes!T89","v":0},{"$f":"+[1]Clientes!U89","v":0},{"$f":"+[1]Clientes!V89","v":0},{"$f":"+[1]Clientes!W89","v":0},{"$f":"+[1]Clientes!X89","v":0},{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA89","v":0},{"$f":"+[1]Clientes!AB89","v":0},{"$f":"+[1]Clientes!AC89","v":0},{"$f":"+[1]Clientes!AD89","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D172","v":"BTD"},{"$f":"+PremisaCosto!G172","v":"C"},null,null,null,{"$f":"+[1]Clientes!H90","v":0},{"$f":"+[1]Clientes!I90","v":0},{"$f":"+[1]Clientes!J90","v":0},{"$f":"+[1]Clientes!K90","v":0},{"$f":"+[1]Clientes!L90","v":0},null,{"$f":"+[1]Clientes!N90","v":0},{"$f":"+[1]Clientes!O90","v":0},{"$f":"+[1]Clientes!P90","v":0},{"$f":"+[1]Clientes!Q90","v":0},{"$f":"+[1]Clientes!R90","v":0},null,{"$f":"+[1]Clientes!T90","v":0},{"$f":"+[1]Clientes!U90","v":0},{"$f":"+[1]Clientes!V90","v":0},{"$f":"+[1]Clientes!W90","v":0},{"$f":"+[1]Clientes!X90","v":0},{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA90","v":0},{"$f":"+[1]Clientes!AB90","v":0},{"$f":"+[1]Clientes!AC90","v":0},{"$f":"+[1]Clientes!AD90","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D173","v":"BTD"},{"$f":"+PremisaCosto!G173","v":"C"},null,null,null,{"$f":"+[1]Clientes!H91","v":0},{"$f":"+[1]Clientes!I91","v":0},{"$f":"+[1]Clientes!J91","v":0},{"$f":"+[1]Clientes!K91","v":0},{"$f":"+[1]Clientes!L91","v":0},null,{"$f":"+[1]Clientes!N91","v":0},{"$f":"+[1]Clientes!O91","v":0},{"$f":"+[1]Clientes!P91","v":0},{"$f":"+[1]Clientes!Q91","v":0},{"$f":"+[1]Clientes!R91","v":0},null,{"$f":"+[1]Clientes!T91","v":0},{"$f":"+[1]Clientes!U91","v":0},{"$f":"+[1]Clientes!V91","v":0},{"$f":"+[1]Clientes!W91","v":0},{"$f":"+[1]Clientes!X91","v":0},{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA91","v":0},{"$f":"+[1]Clientes!AB91","v":0},{"$f":"+[1]Clientes!AC91","v":0},{"$f":"+[1]Clientes!AD91","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D174","v":0},{"$f":"+PremisaCosto!G174","v":0},null,null,null,{"$f":"+[1]Clientes!H92","v":274.77573063880288},{"$f":"+[1]Clientes!I92","v":277.87564569166335},{"$f":"+[1]Clientes!J92","v":284.1543127393287},{"$f":"+[1]Clientes!K92","v":290.58935206292523},{"$f":"+[1]Clientes!L92","v":297.1783761511856},null,{"$f":"+[1]Clientes!N92","v":0},{"$f":"+[1]Clientes!O92","v":0},{"$f":"+[1]Clientes!P92","v":0},{"$f":"+[1]Clientes!Q92","v":0},{"$f":"+[1]Clientes!R92","v":0},null,{"$f":"+[1]Clientes!T92","v":274.77573063880288},{"$f":"+[1]Clientes!U92","v":277.87564569166335},{"$f":"+[1]Clientes!V92","v":284.1543127393287},{"$f":"+[1]Clientes!W92","v":290.58935206292523},{"$f":"+[1]Clientes!X92","v":297.1783761511856},{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$84:$I$84)","v":942.18483474122149},null,{"$f":"+[1]Clientes!AA92","v":6.1200174245179255},{"$f":"+[1]Clientes!AB92","v":6.2786670476653512},{"$f":"+[1]Clientes!AC92","v":6.4350393235965271},{"$f":"+[1]Clientes!AD92","v":6.5890240882603734},{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":20.826365398288782}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!D175","v":"BTD"},{"$f":"+PremisaCosto!G175","v":"C"},null,null,null,{"$f":"+[1]Clientes!H93","v":273.74725349724713},{"$f":"+[1]Clientes!I93","v":276.83556768838423},{"$f":"+[1]Clientes!J93","v":283.09073803077081},{"$f":"+[1]Clientes!K93","v":289.50169556597149},{"$f":"+[1]Clientes!L93","v":296.06606173638858},null,{"$f":"+[1]Clientes!N93","v":0},{"$f":"+[1]Clientes!O93","v":0},{"$f":"+[1]Clientes!P93","v":0},{"$f":"+[1]Clientes!Q93","v":0},{"$f":"+[1]Clientes!R93","v":0},null,{"$f":"+[1]Clientes!T93","v":273.74725349724713},{"$f":"+[1]Clientes!U93","v":276.83556768838423},{"$f":"+[1]Clientes!V93","v":283.09073803077081},{"$f":"+[1]Clientes!W93","v":289.50169556597149},{"$f":"+[1]Clientes!X93","v":296.06606173638858},{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$84:$I$84)","v":938.65829179559148},null,{"$f":"+[1]Clientes!AA93","v":6.0971143430778625},{"$f":"+[1]Clientes!AB93","v":6.2551703423865774},{"$f":"+[1]Clientes!AC93","v":6.41095753520068},{"$f":"+[1]Clientes!AD93","v":6.5643661704170881},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":20.748426892013178}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!D176","v":"BTD"},{"$f":"+PremisaCosto!G176","v":"C"},null,null,null,{"$f":"+[1]Clientes!H94","v":1.028477141555745},{"$f":"+[1]Clientes!I94","v":1.0400780032791745},{"$f":"+[1]Clientes!J94","v":1.0635747085579426},{"$f":"+[1]Clientes!K94","v":1.087656496953715},{"$f":"+[1]Clientes!L94","v":1.112314414796995},null,{"$f":"+[1]Clientes!N94","v":0},{"$f":"+[1]Clientes!O94","v":0},{"$f":"+[1]Clientes!P94","v":0},{"$f":"+[1]Clientes!Q94","v":0},{"$f":"+[1]Clientes!R94","v":0},null,{"$f":"+[1]Clientes!T94","v":1.028477141555745},{"$f":"+[1]Clientes!U94","v":1.0400780032791745},{"$f":"+[1]Clientes!V94","v":1.0635747085579426},{"$f":"+[1]Clientes!W94","v":1.087656496953715},{"$f":"+[1]Clientes!X94","v":1.112314414796995},{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$84:$I$84)","v":3.5265429456300676},null,{"$f":"+[1]Clientes!AA94","v":2.2903081440093231E-2},{"$f":"+[1]Clientes!AB94","v":2.3496705278768015E-2},{"$f":"+[1]Clientes!AC94","v":2.4081788395772463E-2},{"$f":"+[1]Clientes!AD94","v":2.4657917843279975E-2},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":7.7938506275567768E-2}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!D177","v":"BTD"},{"$f":"+PremisaCosto!G177","v":"C"},null,null,null,{"$f":"+[1]Clientes!H95","v":0},{"$f":"+[1]Clientes!I95","v":0},{"$f":"+[1]Clientes!J95","v":0},{"$f":"+[1]Clientes!K95","v":0},{"$f":"+[1]Clientes!L95","v":0},null,{"$f":"+[1]Clientes!N95","v":0},{"$f":"+[1]Clientes!O95","v":0},{"$f":"+[1]Clientes!P95","v":0},{"$f":"+[1]Clientes!Q95","v":0},{"$f":"+[1]Clientes!R95","v":0},null,{"$f":"+[1]Clientes!T95","v":0},{"$f":"+[1]Clientes!U95","v":0},{"$f":"+[1]Clientes!V95","v":0},{"$f":"+[1]Clientes!W95","v":0},{"$f":"+[1]Clientes!X95","v":0},{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA95","v":0},{"$f":"+[1]Clientes!AB95","v":0},{"$f":"+[1]Clientes!AC95","v":0},{"$f":"+[1]Clientes!AD95","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!D178","v":"BTD"},{"$f":"+PremisaCosto!G178","v":"C"},null,null,null,{"$f":"+[1]Clientes!H96","v":0},{"$f":"+[1]Clientes!I96","v":0},{"$f":"+[1]Clientes!J96","v":0},{"$f":"+[1]Clientes!K96","v":0},{"$f":"+[1]Clientes!L96","v":0},null,{"$f":"+[1]Clientes!N96","v":0},{"$f":"+[1]Clientes!O96","v":0},{"$f":"+[1]Clientes!P96","v":0},{"$f":"+[1]Clientes!Q96","v":0},{"$f":"+[1]Clientes!R96","v":0},null,{"$f":"+[1]Clientes!T96","v":0},{"$f":"+[1]Clientes!U96","v":0},{"$f":"+[1]Clientes!V96","v":0},{"$f":"+[1]Clientes!W96","v":0},{"$f":"+[1]Clientes!X96","v":0},{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA96","v":0},{"$f":"+[1]Clientes!AB96","v":0},{"$f":"+[1]Clientes!AC96","v":0},{"$f":"+[1]Clientes!AD96","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!D179","v":"BTD"},{"$f":"+PremisaCosto!G179","v":"C"},null,null,null,{"$f":"+[1]Clientes!H97","v":0},{"$f":"+[1]Clientes!I97","v":0},{"$f":"+[1]Clientes!J97","v":0},{"$f":"+[1]Clientes!K97","v":0},{"$f":"+[1]Clientes!L97","v":0},null,{"$f":"+[1]Clientes!N97","v":0},{"$f":"+[1]Clientes!O97","v":0},{"$f":"+[1]Clientes!P97","v":0},{"$f":"+[1]Clientes!Q97","v":0},{"$f":"+[1]Clientes!R97","v":0},null,{"$f":"+[1]Clientes!T97","v":0},{"$f":"+[1]Clientes!U97","v":0},{"$f":"+[1]Clientes!V97","v":0},{"$f":"+[1]Clientes!W97","v":0},{"$f":"+[1]Clientes!X97","v":0},{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA97","v":0},{"$f":"+[1]Clientes!AB97","v":0},{"$f":"+[1]Clientes!AC97","v":0},{"$f":"+[1]Clientes!AD97","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!D180","v":"BTD"},{"$f":"+PremisaCosto!G180","v":"C"},null,null,null,{"$f":"+[1]Clientes!H98","v":0},{"$f":"+[1]Clientes!I98","v":0},{"$f":"+[1]Clientes!J98","v":0},{"$f":"+[1]Clientes!K98","v":0},{"$f":"+[1]Clientes!L98","v":0},null,{"$f":"+[1]Clientes!N98","v":0},{"$f":"+[1]Clientes!O98","v":0},{"$f":"+[1]Clientes!P98","v":0},{"$f":"+[1]Clientes!Q98","v":0},{"$f":"+[1]Clientes!R98","v":0},null,{"$f":"+[1]Clientes!T98","v":0},{"$f":"+[1]Clientes!U98","v":0},{"$f":"+[1]Clientes!V98","v":0},{"$f":"+[1]Clientes!W98","v":0},{"$f":"+[1]Clientes!X98","v":0},{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA98","v":0},{"$f":"+[1]Clientes!AB98","v":0},{"$f":"+[1]Clientes!AC98","v":0},{"$f":"+[1]Clientes!AD98","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!D181","v":"BTD"},{"$f":"+PremisaCosto!G181","v":"C"},null,null,null,{"$f":"+[1]Clientes!H99","v":0},{"$f":"+[1]Clientes!I99","v":0},{"$f":"+[1]Clientes!J99","v":0},{"$f":"+[1]Clientes!K99","v":0},{"$f":"+[1]Clientes!L99","v":0},null,{"$f":"+[1]Clientes!N99","v":0},{"$f":"+[1]Clientes!O99","v":0},{"$f":"+[1]Clientes!P99","v":0},{"$f":"+[1]Clientes!Q99","v":0},{"$f":"+[1]Clientes!R99","v":0},null,{"$f":"+[1]Clientes!T99","v":0},{"$f":"+[1]Clientes!U99","v":0},{"$f":"+[1]Clientes!V99","v":0},{"$f":"+[1]Clientes!W99","v":0},{"$f":"+[1]Clientes!X99","v":0},{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA99","v":0},{"$f":"+[1]Clientes!AB99","v":0},{"$f":"+[1]Clientes!AC99","v":0},{"$f":"+[1]Clientes!AD99","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!D182","v":"BTD"},{"$f":"+PremisaCosto!G182","v":"C"},null,null,null,{"$f":"+[1]Clientes!H100","v":0},{"$f":"+[1]Clientes!I100","v":0},{"$f":"+[1]Clientes!J100","v":0},{"$f":"+[1]Clientes!K100","v":0},{"$f":"+[1]Clientes!L100","v":0},null,{"$f":"+[1]Clientes!N100","v":0},{"$f":"+[1]Clientes!O100","v":0},{"$f":"+[1]Clientes!P100","v":0},{"$f":"+[1]Clientes!Q100","v":0},{"$f":"+[1]Clientes!R100","v":0},null,{"$f":"+[1]Clientes!T100","v":0},{"$f":"+[1]Clientes!U100","v":0},{"$f":"+[1]Clientes!V100","v":0},{"$f":"+[1]Clientes!W100","v":0},{"$f":"+[1]Clientes!X100","v":0},{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA100","v":0},{"$f":"+[1]Clientes!AB100","v":0},{"$f":"+[1]Clientes!AC100","v":0},{"$f":"+[1]Clientes!AD100","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D183","v":"BTD"},{"$f":"+PremisaCosto!G183","v":"C"},null,null,null,{"$f":"+[1]Clientes!H101","v":0},{"$f":"+[1]Clientes!I101","v":0},{"$f":"+[1]Clientes!J101","v":0},{"$f":"+[1]Clientes!K101","v":0},{"$f":"+[1]Clientes!L101","v":0},null,{"$f":"+[1]Clientes!N101","v":0},{"$f":"+[1]Clientes!O101","v":0},{"$f":"+[1]Clientes!P101","v":0},{"$f":"+[1]Clientes!Q101","v":0},{"$f":"+[1]Clientes!R101","v":0},null,{"$f":"+[1]Clientes!T101","v":0},{"$f":"+[1]Clientes!U101","v":0},{"$f":"+[1]Clientes!V101","v":0},{"$f":"+[1]Clientes!W101","v":0},{"$f":"+[1]Clientes!X101","v":0},{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA101","v":0},{"$f":"+[1]Clientes!AB101","v":0},{"$f":"+[1]Clientes!AC101","v":0},{"$f":"+[1]Clientes!AD101","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D184","v":"BTD"},{"$f":"+PremisaCosto!G184","v":"C"},null,null,null,{"$f":"+[1]Clientes!H102","v":0},{"$f":"+[1]Clientes!I102","v":0},{"$f":"+[1]Clientes!J102","v":0},{"$f":"+[1]Clientes!K102","v":0},{"$f":"+[1]Clientes!L102","v":0},null,{"$f":"+[1]Clientes!N102","v":0},{"$f":"+[1]Clientes!O102","v":0},{"$f":"+[1]Clientes!P102","v":0},{"$f":"+[1]Clientes!Q102","v":0},{"$f":"+[1]Clientes!R102","v":0},null,{"$f":"+[1]Clientes!T102","v":0},{"$f":"+[1]Clientes!U102","v":0},{"$f":"+[1]Clientes!V102","v":0},{"$f":"+[1]Clientes!W102","v":0},{"$f":"+[1]Clientes!X102","v":0},{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA102","v":0},{"$f":"+[1]Clientes!AB102","v":0},{"$f":"+[1]Clientes!AC102","v":0},{"$f":"+[1]Clientes!AD102","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D185","v":0},{"$f":"+PremisaCosto!G185","v":0},null,null,null,{"$f":"+[1]Clientes!H103","v":48.338425653120012},{"$f":"+[1]Clientes!I103","v":48.883666154121208},{"$f":"+[1]Clientes!J103","v":49.988011302223299},{"$f":"+[1]Clientes!K103","v":51.119855356824608},{"$f":"+[1]Clientes!L103","v":52.278777495458769},null,{"$f":"+[1]Clientes!N103","v":0},{"$f":"+[1]Clientes!O103","v":0},{"$f":"+[1]Clientes!P103","v":0},{"$f":"+[1]Clientes!Q103","v":0},{"$f":"+[1]Clientes!R103","v":0},null,{"$f":"+[1]Clientes!T103","v":48.338425653120012},{"$f":"+[1]Clientes!U103","v":48.883666154121208},{"$f":"+[1]Clientes!V103","v":49.988011302223299},{"$f":"+[1]Clientes!W103","v":51.119855356824608},{"$f":"+[1]Clientes!X103","v":52.278777495458769},{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$84:$I$84)","v":165.74751844461321},null,{"$f":"+[1]Clientes!AA103","v":1.0764448276843908},{"$f":"+[1]Clientes!AB103","v":1.1043451481020909},{"$f":"+[1]Clientes!AC103","v":1.1318440546013093},{"$f":"+[1]Clientes!AD103","v":1.1589221386341606},{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":3.6631097949516929}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!D186","v":"BTD"},{"$f":"+PremisaCosto!G186","v":"C"},null,null,null,{"$f":"+[1]Clientes!H104","v":47.309948511564265},{"$f":"+[1]Clientes!I104","v":47.843588150842031},{"$f":"+[1]Clientes!J104","v":48.924436593665355},{"$f":"+[1]Clientes!K104","v":50.032198859870896},{"$f":"+[1]Clientes!L104","v":51.166463080661771},null,{"$f":"+[1]Clientes!N104","v":0},{"$f":"+[1]Clientes!O104","v":0},{"$f":"+[1]Clientes!P104","v":0},{"$f":"+[1]Clientes!Q104","v":0},{"$f":"+[1]Clientes!R104","v":0},null,{"$f":"+[1]Clientes!T104","v":47.309948511564265},{"$f":"+[1]Clientes!U104","v":47.843588150842031},{"$f":"+[1]Clientes!V104","v":48.924436593665355},{"$f":"+[1]Clientes!W104","v":50.032198859870896},{"$f":"+[1]Clientes!X104","v":51.166463080661771},{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$84:$I$84)","v":162.22097549898311},null,{"$f":"+[1]Clientes!AA104","v":1.0535417462442993},{"$f":"+[1]Clientes!AB104","v":1.0808484428233243},{"$f":"+[1]Clientes!AC104","v":1.1077622662055404},{"$f":"+[1]Clientes!AD104","v":1.1342642207908753},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":3.5851712886761269}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!D187","v":"BTD"},{"$f":"+PremisaCosto!G187","v":"C"},null,null,null,{"$f":"+[1]Clientes!H105","v":1.028477141555745},{"$f":"+[1]Clientes!I105","v":1.0400780032791745},{"$f":"+[1]Clientes!J105","v":1.0635747085579426},{"$f":"+[1]Clientes!K105","v":1.087656496953715},{"$f":"+[1]Clientes!L105","v":1.112314414796995},null,{"$f":"+[1]Clientes!N105","v":0},{"$f":"+[1]Clientes!O105","v":0},{"$f":"+[1]Clientes!P105","v":0},{"$f":"+[1]Clientes!Q105","v":0},{"$f":"+[1]Clientes!R105","v":0},null,{"$f":"+[1]Clientes!T105","v":1.028477141555745},{"$f":"+[1]Clientes!U105","v":1.0400780032791745},{"$f":"+[1]Clientes!V105","v":1.0635747085579426},{"$f":"+[1]Clientes!W105","v":1.087656496953715},{"$f":"+[1]Clientes!X105","v":1.112314414796995},{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$84:$I$84)","v":3.5265429456300676},null,{"$f":"+[1]Clientes!AA105","v":2.2903081440093231E-2},{"$f":"+[1]Clientes!AB105","v":2.3496705278768015E-2},{"$f":"+[1]Clientes!AC105","v":2.4081788395772463E-2},{"$f":"+[1]Clientes!AD105","v":2.4657917843279975E-2},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":7.7938506275567768E-2}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!D188","v":"BTD"},{"$f":"+PremisaCosto!G188","v":"C"},null,null,null,{"$f":"+[1]Clientes!H106","v":0},{"$f":"+[1]Clientes!I106","v":0},{"$f":"+[1]Clientes!J106","v":0},{"$f":"+[1]Clientes!K106","v":0},{"$f":"+[1]Clientes!L106","v":0},null,{"$f":"+[1]Clientes!N106","v":0},{"$f":"+[1]Clientes!O106","v":0},{"$f":"+[1]Clientes!P106","v":0},{"$f":"+[1]Clientes!Q106","v":0},{"$f":"+[1]Clientes!R106","v":0},null,{"$f":"+[1]Clientes!T106","v":0},{"$f":"+[1]Clientes!U106","v":0},{"$f":"+[1]Clientes!V106","v":0},{"$f":"+[1]Clientes!W106","v":0},{"$f":"+[1]Clientes!X106","v":0},{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA106","v":0},{"$f":"+[1]Clientes!AB106","v":0},{"$f":"+[1]Clientes!AC106","v":0},{"$f":"+[1]Clientes!AD106","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!D189","v":"BTD"},{"$f":"+PremisaCosto!G189","v":"C"},null,null,null,{"$f":"+[1]Clientes!H107","v":0},{"$f":"+[1]Clientes!I107","v":0},{"$f":"+[1]Clientes!J107","v":0},{"$f":"+[1]Clientes!K107","v":0},{"$f":"+[1]Clientes!L107","v":0},null,{"$f":"+[1]Clientes!N107","v":0},{"$f":"+[1]Clientes!O107","v":0},{"$f":"+[1]Clientes!P107","v":0},{"$f":"+[1]Clientes!Q107","v":0},{"$f":"+[1]Clientes!R107","v":0},null,{"$f":"+[1]Clientes!T107","v":0},{"$f":"+[1]Clientes!U107","v":0},{"$f":"+[1]Clientes!V107","v":0},{"$f":"+[1]Clientes!W107","v":0},{"$f":"+[1]Clientes!X107","v":0},{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA107","v":0},{"$f":"+[1]Clientes!AB107","v":0},{"$f":"+[1]Clientes!AC107","v":0},{"$f":"+[1]Clientes!AD107","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!D190","v":"BTD"},{"$f":"+PremisaCosto!G190","v":"C"},null,null,null,{"$f":"+[1]Clientes!H108","v":0},{"$f":"+[1]Clientes!I108","v":0},{"$f":"+[1]Clientes!J108","v":0},{"$f":"+[1]Clientes!K108","v":0},{"$f":"+[1]Clientes!L108","v":0},null,{"$f":"+[1]Clientes!N108","v":0},{"$f":"+[1]Clientes!O108","v":0},{"$f":"+[1]Clientes!P108","v":0},{"$f":"+[1]Clientes!Q108","v":0},{"$f":"+[1]Clientes!R108","v":0},null,{"$f":"+[1]Clientes!T108","v":0},{"$f":"+[1]Clientes!U108","v":0},{"$f":"+[1]Clientes!V108","v":0},{"$f":"+[1]Clientes!W108","v":0},{"$f":"+[1]Clientes!X108","v":0},{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA108","v":0},{"$f":"+[1]Clientes!AB108","v":0},{"$f":"+[1]Clientes!AC108","v":0},{"$f":"+[1]Clientes!AD108","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!D191","v":"BTD"},{"$f":"+PremisaCosto!G191","v":"C"},null,null,null,{"$f":"+[1]Clientes!H109","v":0},{"$f":"+[1]Clientes!I109","v":0},{"$f":"+[1]Clientes!J109","v":0},{"$f":"+[1]Clientes!K109","v":0},{"$f":"+[1]Clientes!L109","v":0},null,{"$f":"+[1]Clientes!N109","v":0},{"$f":"+[1]Clientes!O109","v":0},{"$f":"+[1]Clientes!P109","v":0},{"$f":"+[1]Clientes!Q109","v":0},{"$f":"+[1]Clientes!R109","v":0},null,{"$f":"+[1]Clientes!T109","v":0},{"$f":"+[1]Clientes!U109","v":0},{"$f":"+[1]Clientes!V109","v":0},{"$f":"+[1]Clientes!W109","v":0},{"$f":"+[1]Clientes!X109","v":0},{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA109","v":0},{"$f":"+[1]Clientes!AB109","v":0},{"$f":"+[1]Clientes!AC109","v":0},{"$f":"+[1]Clientes!AD109","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!D192","v":"BTD"},{"$f":"+PremisaCosto!G192","v":"C"},null,null,null,{"$f":"+[1]Clientes!H110","v":0},{"$f":"+[1]Clientes!I110","v":0},{"$f":"+[1]Clientes!J110","v":0},{"$f":"+[1]Clientes!K110","v":0},{"$f":"+[1]Clientes!L110","v":0},null,{"$f":"+[1]Clientes!N110","v":0},{"$f":"+[1]Clientes!O110","v":0},{"$f":"+[1]Clientes!P110","v":0},{"$f":"+[1]Clientes!Q110","v":0},{"$f":"+[1]Clientes!R110","v":0},null,{"$f":"+[1]Clientes!T110","v":0},{"$f":"+[1]Clientes!U110","v":0},{"$f":"+[1]Clientes!V110","v":0},{"$f":"+[1]Clientes!W110","v":0},{"$f":"+[1]Clientes!X110","v":0},{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA110","v":0},{"$f":"+[1]Clientes!AB110","v":0},{"$f":"+[1]Clientes!AC110","v":0},{"$f":"+[1]Clientes!AD110","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!D193","v":"BTD"},{"$f":"+PremisaCosto!G193","v":"C"},null,null,null,{"$f":"+[1]Clientes!H111","v":0},{"$f":"+[1]Clientes!I111","v":0},{"$f":"+[1]Clientes!J111","v":0},{"$f":"+[1]Clientes!K111","v":0},{"$f":"+[1]Clientes!L111","v":0},null,{"$f":"+[1]Clientes!N111","v":0},{"$f":"+[1]Clientes!O111","v":0},{"$f":"+[1]Clientes!P111","v":0},{"$f":"+[1]Clientes!Q111","v":0},{"$f":"+[1]Clientes!R111","v":0},null,{"$f":"+[1]Clientes!T111","v":0},{"$f":"+[1]Clientes!U111","v":0},{"$f":"+[1]Clientes!V111","v":0},{"$f":"+[1]Clientes!W111","v":0},{"$f":"+[1]Clientes!X111","v":0},{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA111","v":0},{"$f":"+[1]Clientes!AB111","v":0},{"$f":"+[1]Clientes!AC111","v":0},{"$f":"+[1]Clientes!AD111","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D194","v":"BTD"},{"$f":"+PremisaCosto!G194","v":"C"},null,null,null,{"$f":"+[1]Clientes!H112","v":0},{"$f":"+[1]Clientes!I112","v":0},{"$f":"+[1]Clientes!J112","v":0},{"$f":"+[1]Clientes!K112","v":0},{"$f":"+[1]Clientes!L112","v":0},null,{"$f":"+[1]Clientes!N112","v":0},{"$f":"+[1]Clientes!O112","v":0},{"$f":"+[1]Clientes!P112","v":0},{"$f":"+[1]Clientes!Q112","v":0},{"$f":"+[1]Clientes!R112","v":0},null,{"$f":"+[1]Clientes!T112","v":0},{"$f":"+[1]Clientes!U112","v":0},{"$f":"+[1]Clientes!V112","v":0},{"$f":"+[1]Clientes!W112","v":0},{"$f":"+[1]Clientes!X112","v":0},{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA112","v":0},{"$f":"+[1]Clientes!AB112","v":0},{"$f":"+[1]Clientes!AC112","v":0},{"$f":"+[1]Clientes!AD112","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D195","v":"BTD"},{"$f":"+PremisaCosto!G195","v":"C"},null,null,null,{"$f":"+[1]Clientes!H113","v":0},{"$f":"+[1]Clientes!I113","v":0},{"$f":"+[1]Clientes!J113","v":0},{"$f":"+[1]Clientes!K113","v":0},{"$f":"+[1]Clientes!L113","v":0},null,{"$f":"+[1]Clientes!N113","v":0},{"$f":"+[1]Clientes!O113","v":0},{"$f":"+[1]Clientes!P113","v":0},{"$f":"+[1]Clientes!Q113","v":0},{"$f":"+[1]Clientes!R113","v":0},null,{"$f":"+[1]Clientes!T113","v":0},{"$f":"+[1]Clientes!U113","v":0},{"$f":"+[1]Clientes!V113","v":0},{"$f":"+[1]Clientes!W113","v":0},{"$f":"+[1]Clientes!X113","v":0},{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA113","v":0},{"$f":"+[1]Clientes!AB113","v":0},{"$f":"+[1]Clientes!AC113","v":0},{"$f":"+[1]Clientes!AD113","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D196","v":0},{"$f":"+PremisaCosto!G196","v":0},null,null,null,{"$f":"+[1]Clientes!H114","v":57.251894213269793},{"$f":"+[1]Clientes!I114","v":57.897675515874042},{"$f":"+[1]Clientes!J114","v":59.205658776392127},{"$f":"+[1]Clientes!K114","v":60.5462116637568},{"$f":"+[1]Clientes!L114","v":61.91883575703271},null,{"$f":"+[1]Clientes!N114","v":0},{"$f":"+[1]Clientes!O114","v":0},{"$f":"+[1]Clientes!P114","v":0},{"$f":"+[1]Clientes!Q114","v":0},{"$f":"+[1]Clientes!R114","v":0},null,{"$f":"+[1]Clientes!T114","v":57.251894213269793},{"$f":"+[1]Clientes!U114","v":57.897675515874042},{"$f":"+[1]Clientes!V114","v":59.205658776392127},{"$f":"+[1]Clientes!W114","v":60.5462116637568},{"$f":"+[1]Clientes!X114","v":61.91883575703271},{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$84:$I$84)","v":196.31089064007378},null,{"$f":"+[1]Clientes!AA114","v":1.2749382001651952},{"$f":"+[1]Clientes!AB114","v":1.3079832605180854},{"$f":"+[1]Clientes!AC114","v":1.340552887364673},{"$f":"+[1]Clientes!AD114","v":1.3726240932759097},{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":4.3385768493399421}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!D197","v":"BTD"},{"$f":"+PremisaCosto!G197","v":"C"},null,null,null,{"$f":"+[1]Clientes!H115","v":57.251894213269793},{"$f":"+[1]Clientes!I115","v":57.897675515874042},{"$f":"+[1]Clientes!J115","v":59.205658776392127},{"$f":"+[1]Clientes!K115","v":60.5462116637568},{"$f":"+[1]Clientes!L115","v":61.91883575703271},null,{"$f":"+[1]Clientes!N115","v":0},{"$f":"+[1]Clientes!O115","v":0},{"$f":"+[1]Clientes!P115","v":0},{"$f":"+[1]Clientes!Q115","v":0},{"$f":"+[1]Clientes!R115","v":0},null,{"$f":"+[1]Clientes!T115","v":57.251894213269793},{"$f":"+[1]Clientes!U115","v":57.897675515874042},{"$f":"+[1]Clientes!V115","v":59.205658776392127},{"$f":"+[1]Clientes!W115","v":60.5462116637568},{"$f":"+[1]Clientes!X115","v":61.91883575703271},{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$84:$I$84)","v":196.31089064007378},null,{"$f":"+[1]Clientes!AA115","v":1.2749382001651952},{"$f":"+[1]Clientes!AB115","v":1.3079832605180854},{"$f":"+[1]Clientes!AC115","v":1.340552887364673},{"$f":"+[1]Clientes!AD115","v":1.3726240932759097},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":4.3385768493399421}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!D198","v":"BTD"},{"$f":"+PremisaCosto!G198","v":"C"},null,null,null,{"$f":"+[1]Clientes!H116","v":0},{"$f":"+[1]Clientes!I116","v":0},{"$f":"+[1]Clientes!J116","v":0},{"$f":"+[1]Clientes!K116","v":0},{"$f":"+[1]Clientes!L116","v":0},null,{"$f":"+[1]Clientes!N116","v":0},{"$f":"+[1]Clientes!O116","v":0},{"$f":"+[1]Clientes!P116","v":0},{"$f":"+[1]Clientes!Q116","v":0},{"$f":"+[1]Clientes!R116","v":0},null,{"$f":"+[1]Clientes!T116","v":0},{"$f":"+[1]Clientes!U116","v":0},{"$f":"+[1]Clientes!V116","v":0},{"$f":"+[1]Clientes!W116","v":0},{"$f":"+[1]Clientes!X116","v":0},{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA116","v":0},{"$f":"+[1]Clientes!AB116","v":0},{"$f":"+[1]Clientes!AC116","v":0},{"$f":"+[1]Clientes!AD116","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!D199","v":"BTD"},{"$f":"+PremisaCosto!G199","v":"C"},null,null,null,{"$f":"+[1]Clientes!H117","v":0},{"$f":"+[1]Clientes!I117","v":0},{"$f":"+[1]Clientes!J117","v":0},{"$f":"+[1]Clientes!K117","v":0},{"$f":"+[1]Clientes!L117","v":0},null,{"$f":"+[1]Clientes!N117","v":0},{"$f":"+[1]Clientes!O117","v":0},{"$f":"+[1]Clientes!P117","v":0},{"$f":"+[1]Clientes!Q117","v":0},{"$f":"+[1]Clientes!R117","v":0},null,{"$f":"+[1]Clientes!T117","v":0},{"$f":"+[1]Clientes!U117","v":0},{"$f":"+[1]Clientes!V117","v":0},{"$f":"+[1]Clientes!W117","v":0},{"$f":"+[1]Clientes!X117","v":0},{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA117","v":0},{"$f":"+[1]Clientes!AB117","v":0},{"$f":"+[1]Clientes!AC117","v":0},{"$f":"+[1]Clientes!AD117","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!D200","v":"BTD"},{"$f":"+PremisaCosto!G200","v":"C"},null,null,null,{"$f":"+[1]Clientes!H118","v":0},{"$f":"+[1]Clientes!I118","v":0},{"$f":"+[1]Clientes!J118","v":0},{"$f":"+[1]Clientes!K118","v":0},{"$f":"+[1]Clientes!L118","v":0},null,{"$f":"+[1]Clientes!N118","v":0},{"$f":"+[1]Clientes!O118","v":0},{"$f":"+[1]Clientes!P118","v":0},{"$f":"+[1]Clientes!Q118","v":0},{"$f":"+[1]Clientes!R118","v":0},null,{"$f":"+[1]Clientes!T118","v":0},{"$f":"+[1]Clientes!U118","v":0},{"$f":"+[1]Clientes!V118","v":0},{"$f":"+[1]Clientes!W118","v":0},{"$f":"+[1]Clientes!X118","v":0},{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA118","v":0},{"$f":"+[1]Clientes!AB118","v":0},{"$f":"+[1]Clientes!AC118","v":0},{"$f":"+[1]Clientes!AD118","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!D201","v":"BTD"},{"$f":"+PremisaCosto!G201","v":"C"},null,null,null,{"$f":"+[1]Clientes!H119","v":0},{"$f":"+[1]Clientes!I119","v":0},{"$f":"+[1]Clientes!J119","v":0},{"$f":"+[1]Clientes!K119","v":0},{"$f":"+[1]Clientes!L119","v":0},null,{"$f":"+[1]Clientes!N119","v":0},{"$f":"+[1]Clientes!O119","v":0},{"$f":"+[1]Clientes!P119","v":0},{"$f":"+[1]Clientes!Q119","v":0},{"$f":"+[1]Clientes!R119","v":0},null,{"$f":"+[1]Clientes!T119","v":0},{"$f":"+[1]Clientes!U119","v":0},{"$f":"+[1]Clientes!V119","v":0},{"$f":"+[1]Clientes!W119","v":0},{"$f":"+[1]Clientes!X119","v":0},{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA119","v":0},{"$f":"+[1]Clientes!AB119","v":0},{"$f":"+[1]Clientes!AC119","v":0},{"$f":"+[1]Clientes!AD119","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!D202","v":"BTD"},{"$f":"+PremisaCosto!G202","v":"C"},null,null,null,{"$f":"+[1]Clientes!H120","v":0},{"$f":"+[1]Clientes!I120","v":0},{"$f":"+[1]Clientes!J120","v":0},{"$f":"+[1]Clientes!K120","v":0},{"$f":"+[1]Clientes!L120","v":0},null,{"$f":"+[1]Clientes!N120","v":0},{"$f":"+[1]Clientes!O120","v":0},{"$f":"+[1]Clientes!P120","v":0},{"$f":"+[1]Clientes!Q120","v":0},{"$f":"+[1]Clientes!R120","v":0},null,{"$f":"+[1]Clientes!T120","v":0},{"$f":"+[1]Clientes!U120","v":0},{"$f":"+[1]Clientes!V120","v":0},{"$f":"+[1]Clientes!W120","v":0},{"$f":"+[1]Clientes!X120","v":0},{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA120","v":0},{"$f":"+[1]Clientes!AB120","v":0},{"$f":"+[1]Clientes!AC120","v":0},{"$f":"+[1]Clientes!AD120","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!D203","v":"BTD"},{"$f":"+PremisaCosto!G203","v":"C"},null,null,null,{"$f":"+[1]Clientes!H121","v":0},{"$f":"+[1]Clientes!I121","v":0},{"$f":"+[1]Clientes!J121","v":0},{"$f":"+[1]Clientes!K121","v":0},{"$f":"+[1]Clientes!L121","v":0},null,{"$f":"+[1]Clientes!N121","v":0},{"$f":"+[1]Clientes!O121","v":0},{"$f":"+[1]Clientes!P121","v":0},{"$f":"+[1]Clientes!Q121","v":0},{"$f":"+[1]Clientes!R121","v":0},null,{"$f":"+[1]Clientes!T121","v":0},{"$f":"+[1]Clientes!U121","v":0},{"$f":"+[1]Clientes!V121","v":0},{"$f":"+[1]Clientes!W121","v":0},{"$f":"+[1]Clientes!X121","v":0},{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA121","v":0},{"$f":"+[1]Clientes!AB121","v":0},{"$f":"+[1]Clientes!AC121","v":0},{"$f":"+[1]Clientes!AD121","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!D204","v":"BTD"},{"$f":"+PremisaCosto!G204","v":"C"},null,null,null,{"$f":"+[1]Clientes!H122","v":0},{"$f":"+[1]Clientes!I122","v":0},{"$f":"+[1]Clientes!J122","v":0},{"$f":"+[1]Clientes!K122","v":0},{"$f":"+[1]Clientes!L122","v":0},null,{"$f":"+[1]Clientes!N122","v":0},{"$f":"+[1]Clientes!O122","v":0},{"$f":"+[1]Clientes!P122","v":0},{"$f":"+[1]Clientes!Q122","v":0},{"$f":"+[1]Clientes!R122","v":0},null,{"$f":"+[1]Clientes!T122","v":0},{"$f":"+[1]Clientes!U122","v":0},{"$f":"+[1]Clientes!V122","v":0},{"$f":"+[1]Clientes!W122","v":0},{"$f":"+[1]Clientes!X122","v":0},{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA122","v":0},{"$f":"+[1]Clientes!AB122","v":0},{"$f":"+[1]Clientes!AC122","v":0},{"$f":"+[1]Clientes!AD122","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D205","v":"BTD"},{"$f":"+PremisaCosto!G205","v":"C"},null,null,null,{"$f":"+[1]Clientes!H123","v":0},{"$f":"+[1]Clientes!I123","v":0},{"$f":"+[1]Clientes!J123","v":0},{"$f":"+[1]Clientes!K123","v":0},{"$f":"+[1]Clientes!L123","v":0},null,{"$f":"+[1]Clientes!N123","v":0},{"$f":"+[1]Clientes!O123","v":0},{"$f":"+[1]Clientes!P123","v":0},{"$f":"+[1]Clientes!Q123","v":0},{"$f":"+[1]Clientes!R123","v":0},null,{"$f":"+[1]Clientes!T123","v":0},{"$f":"+[1]Clientes!U123","v":0},{"$f":"+[1]Clientes!V123","v":0},{"$f":"+[1]Clientes!W123","v":0},{"$f":"+[1]Clientes!X123","v":0},{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA123","v":0},{"$f":"+[1]Clientes!AB123","v":0},{"$f":"+[1]Clientes!AC123","v":0},{"$f":"+[1]Clientes!AD123","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D206","v":"BTD"},{"$f":"+PremisaCosto!G206","v":"C"},null,null,null,{"$f":"+[1]Clientes!H124","v":0},{"$f":"+[1]Clientes!I124","v":0},{"$f":"+[1]Clientes!J124","v":0},{"$f":"+[1]Clientes!K124","v":0},{"$f":"+[1]Clientes!L124","v":0},null,{"$f":"+[1]Clientes!N124","v":0},{"$f":"+[1]Clientes!O124","v":0},{"$f":"+[1]Clientes!P124","v":0},{"$f":"+[1]Clientes!Q124","v":0},{"$f":"+[1]Clientes!R124","v":0},null,{"$f":"+[1]Clientes!T124","v":0},{"$f":"+[1]Clientes!U124","v":0},{"$f":"+[1]Clientes!V124","v":0},{"$f":"+[1]Clientes!W124","v":0},{"$f":"+[1]Clientes!X124","v":0},{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA124","v":0},{"$f":"+[1]Clientes!AB124","v":0},{"$f":"+[1]Clientes!AC124","v":0},{"$f":"+[1]Clientes!AD124","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!D207","v":0},{"$f":"+PremisaCosto!G207","v":0},null,null,null,{"$f":"+[1]Clientes!H125","v":0},{"$f":"+[1]Clientes!I125","v":0},{"$f":"+[1]Clientes!J125","v":0},{"$f":"+[1]Clientes!K125","v":0},{"$f":"+[1]Clientes!L125","v":0},null,{"$f":"+[1]Clientes!N125","v":0},{"$f":"+[1]Clientes!O125","v":0},{"$f":"+[1]Clientes!P125","v":0},{"$f":"+[1]Clientes!Q125","v":0},{"$f":"+[1]Clientes!R125","v":0},null,{"$f":"+[1]Clientes!T125","v":0},{"$f":"+[1]Clientes!U125","v":0},{"$f":"+[1]Clientes!V125","v":0},{"$f":"+[1]Clientes!W125","v":0},{"$f":"+[1]Clientes!X125","v":0},{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA125","v":0},{"$f":"+[1]Clientes!AB125","v":0},{"$f":"+[1]Clientes!AC125","v":0},{"$f":"+[1]Clientes!AD125","v":0},{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!D208","v":"BTD"},{"$f":"+PremisaCosto!G208","v":"C"},null,null,null,{"$f":"+[1]Clientes!H126","v":0},{"$f":"+[1]Clientes!I126","v":0},{"$f":"+[1]Clientes!J126","v":0},{"$f":"+[1]Clientes!K126","v":0},{"$f":"+[1]Clientes!L126","v":0},null,{"$f":"+[1]Clientes!N126","v":0},{"$f":"+[1]Clientes!O126","v":0},{"$f":"+[1]Clientes!P126","v":0},{"$f":"+[1]Clientes!Q126","v":0},{"$f":"+[1]Clientes!R126","v":0},null,{"$f":"+[1]Clientes!T126","v":0},{"$f":"+[1]Clientes!U126","v":0},{"$f":"+[1]Clientes!V126","v":0},{"$f":"+[1]Clientes!W126","v":0},{"$f":"+[1]Clientes!X126","v":0},{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA126","v":0},{"$f":"+[1]Clientes!AB126","v":0},{"$f":"+[1]Clientes!AC126","v":0},{"$f":"+[1]Clientes!AD126","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!D209","v":"BTD"},{"$f":"+PremisaCosto!G209","v":"C"},null,null,null,{"$f":"+[1]Clientes!H127","v":0},{"$f":"+[1]Clientes!I127","v":0},{"$f":"+[1]Clientes!J127","v":0},{"$f":"+[1]Clientes!K127","v":0},{"$f":"+[1]Clientes!L127","v":0},null,{"$f":"+[1]Clientes!N127","v":0},{"$f":"+[1]Clientes!O127","v":0},{"$f":"+[1]Clientes!P127","v":0},{"$f":"+[1]Clientes!Q127","v":0},{"$f":"+[1]Clientes!R127","v":0},null,{"$f":"+[1]Clientes!T127","v":0},{"$f":"+[1]Clientes!U127","v":0},{"$f":"+[1]Clientes!V127","v":0},{"$f":"+[1]Clientes!W127","v":0},{"$f":"+[1]Clientes!X127","v":0},{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA127","v":0},{"$f":"+[1]Clientes!AB127","v":0},{"$f":"+[1]Clientes!AC127","v":0},{"$f":"+[1]Clientes!AD127","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!D210","v":"BTD"},{"$f":"+PremisaCosto!G210","v":"C"},null,null,null,{"$f":"+[1]Clientes!H128","v":0},{"$f":"+[1]Clientes!I128","v":0},{"$f":"+[1]Clientes!J128","v":0},{"$f":"+[1]Clientes!K128","v":0},{"$f":"+[1]Clientes!L128","v":0},null,{"$f":"+[1]Clientes!N128","v":0},{"$f":"+[1]Clientes!O128","v":0},{"$f":"+[1]Clientes!P128","v":0},{"$f":"+[1]Clientes!Q128","v":0},{"$f":"+[1]Clientes!R128","v":0},null,{"$f":"+[1]Clientes!T128","v":0},{"$f":"+[1]Clientes!U128","v":0},{"$f":"+[1]Clientes!V128","v":0},{"$f":"+[1]Clientes!W128","v":0},{"$f":"+[1]Clientes!X128","v":0},{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA128","v":0},{"$f":"+[1]Clientes!AB128","v":0},{"$f":"+[1]Clientes!AC128","v":0},{"$f":"+[1]Clientes!AD128","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!D211","v":"BTD"},{"$f":"+PremisaCosto!G211","v":"C"},null,null,null,{"$f":"+[1]Clientes!H129","v":0},{"$f":"+[1]Clientes!I129","v":0},{"$f":"+[1]Clientes!J129","v":0},{"$f":"+[1]Clientes!K129","v":0},{"$f":"+[1]Clientes!L129","v":0},null,{"$f":"+[1]Clientes!N129","v":0},{"$f":"+[1]Clientes!O129","v":0},{"$f":"+[1]Clientes!P129","v":0},{"$f":"+[1]Clientes!Q129","v":0},{"$f":"+[1]Clientes!R129","v":0},null,{"$f":"+[1]Clientes!T129","v":0},{"$f":"+[1]Clientes!U129","v":0},{"$f":"+[1]Clientes!V129","v":0},{"$f":"+[1]Clientes!W129","v":0},{"$f":"+[1]Clientes!X129","v":0},{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA129","v":0},{"$f":"+[1]Clientes!AB129","v":0},{"$f":"+[1]Clientes!AC129","v":0},{"$f":"+[1]Clientes!AD129","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!D212","v":"BTD"},{"$f":"+PremisaCosto!G212","v":"C"},null,null,null,{"$f":"+[1]Clientes!H130","v":0},{"$f":"+[1]Clientes!I130","v":0},{"$f":"+[1]Clientes!J130","v":0},{"$f":"+[1]Clientes!K130","v":0},{"$f":"+[1]Clientes!L130","v":0},null,{"$f":"+[1]Clientes!N130","v":0},{"$f":"+[1]Clientes!O130","v":0},{"$f":"+[1]Clientes!P130","v":0},{"$f":"+[1]Clientes!Q130","v":0},{"$f":"+[1]Clientes!R130","v":0},null,{"$f":"+[1]Clientes!T130","v":0},{"$f":"+[1]Clientes!U130","v":0},{"$f":"+[1]Clientes!V130","v":0},{"$f":"+[1]Clientes!W130","v":0},{"$f":"+[1]Clientes!X130","v":0},{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA130","v":0},{"$f":"+[1]Clientes!AB130","v":0},{"$f":"+[1]Clientes!AC130","v":0},{"$f":"+[1]Clientes!AD130","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!D213","v":"BTD"},{"$f":"+PremisaCosto!G213","v":"C"},null,null,null,{"$f":"+[1]Clientes!H131","v":0},{"$f":"+[1]Clientes!I131","v":0},{"$f":"+[1]Clientes!J131","v":0},{"$f":"+[1]Clientes!K131","v":0},{"$f":"+[1]Clientes!L131","v":0},null,{"$f":"+[1]Clientes!N131","v":0},{"$f":"+[1]Clientes!O131","v":0},{"$f":"+[1]Clientes!P131","v":0},{"$f":"+[1]Clientes!Q131","v":0},{"$f":"+[1]Clientes!R131","v":0},null,{"$f":"+[1]Clientes!T131","v":0},{"$f":"+[1]Clientes!U131","v":0},{"$f":"+[1]Clientes!V131","v":0},{"$f":"+[1]Clientes!W131","v":0},{"$f":"+[1]Clientes!X131","v":0},{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA131","v":0},{"$f":"+[1]Clientes!AB131","v":0},{"$f":"+[1]Clientes!AC131","v":0},{"$f":"+[1]Clientes!AD131","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!D214","v":"BTD"},{"$f":"+PremisaCosto!G214","v":"C"},null,null,null,{"$f":"+[1]Clientes!H132","v":0},{"$f":"+[1]Clientes!I132","v":0},{"$f":"+[1]Clientes!J132","v":0},{"$f":"+[1]Clientes!K132","v":0},{"$f":"+[1]Clientes!L132","v":0},null,{"$f":"+[1]Clientes!N132","v":0},{"$f":"+[1]Clientes!O132","v":0},{"$f":"+[1]Clientes!P132","v":0},{"$f":"+[1]Clientes!Q132","v":0},{"$f":"+[1]Clientes!R132","v":0},null,{"$f":"+[1]Clientes!T132","v":0},{"$f":"+[1]Clientes!U132","v":0},{"$f":"+[1]Clientes!V132","v":0},{"$f":"+[1]Clientes!W132","v":0},{"$f":"+[1]Clientes!X132","v":0},{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA132","v":0},{"$f":"+[1]Clientes!AB132","v":0},{"$f":"+[1]Clientes!AC132","v":0},{"$f":"+[1]Clientes!AD132","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!D215","v":"BTD"},{"$f":"+PremisaCosto!G215","v":"C"},null,null,null,{"$f":"+[1]Clientes!H133","v":0},{"$f":"+[1]Clientes!I133","v":0},{"$f":"+[1]Clientes!J133","v":0},{"$f":"+[1]Clientes!K133","v":0},{"$f":"+[1]Clientes!L133","v":0},null,{"$f":"+[1]Clientes!N133","v":0},{"$f":"+[1]Clientes!O133","v":0},{"$f":"+[1]Clientes!P133","v":0},{"$f":"+[1]Clientes!Q133","v":0},{"$f":"+[1]Clientes!R133","v":0},null,{"$f":"+[1]Clientes!T133","v":0},{"$f":"+[1]Clientes!U133","v":0},{"$f":"+[1]Clientes!V133","v":0},{"$f":"+[1]Clientes!W133","v":0},{"$f":"+[1]Clientes!X133","v":0},{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA133","v":0},{"$f":"+[1]Clientes!AB133","v":0},{"$f":"+[1]Clientes!AC133","v":0},{"$f":"+[1]Clientes!AD133","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D216","v":"BTD"},{"$f":"+PremisaCosto!G216","v":"C"},null,null,null,{"$f":"+[1]Clientes!H134","v":0},{"$f":"+[1]Clientes!I134","v":0},{"$f":"+[1]Clientes!J134","v":0},{"$f":"+[1]Clientes!K134","v":0},{"$f":"+[1]Clientes!L134","v":0},null,{"$f":"+[1]Clientes!N134","v":0},{"$f":"+[1]Clientes!O134","v":0},{"$f":"+[1]Clientes!P134","v":0},{"$f":"+[1]Clientes!Q134","v":0},{"$f":"+[1]Clientes!R134","v":0},null,{"$f":"+[1]Clientes!T134","v":0},{"$f":"+[1]Clientes!U134","v":0},{"$f":"+[1]Clientes!V134","v":0},{"$f":"+[1]Clientes!W134","v":0},{"$f":"+[1]Clientes!X134","v":0},{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA134","v":0},{"$f":"+[1]Clientes!AB134","v":0},{"$f":"+[1]Clientes!AC134","v":0},{"$f":"+[1]Clientes!AD134","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D217","v":"BTD"},{"$f":"+PremisaCosto!G217","v":"C"},null,null,null,{"$f":"+[1]Clientes!H135","v":0},{"$f":"+[1]Clientes!I135","v":0},{"$f":"+[1]Clientes!J135","v":0},{"$f":"+[1]Clientes!K135","v":0},{"$f":"+[1]Clientes!L135","v":0},null,{"$f":"+[1]Clientes!N135","v":0},{"$f":"+[1]Clientes!O135","v":0},{"$f":"+[1]Clientes!P135","v":0},{"$f":"+[1]Clientes!Q135","v":0},{"$f":"+[1]Clientes!R135","v":0},null,{"$f":"+[1]Clientes!T135","v":0},{"$f":"+[1]Clientes!U135","v":0},{"$f":"+[1]Clientes!V135","v":0},{"$f":"+[1]Clientes!W135","v":0},{"$f":"+[1]Clientes!X135","v":0},{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA135","v":0},{"$f":"+[1]Clientes!AB135","v":0},{"$f":"+[1]Clientes!AC135","v":0},{"$f":"+[1]Clientes!AD135","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!D218","v":0},{"$f":"+PremisaCosto!G218","v":0},null,null,null,{"$f":"+[1]Clientes!H136","v":191138.31628921197},{"$f":"+[1]Clientes!I136","v":194375.50435211821},{"$f":"+[1]Clientes!J136","v":200959.38568692876},{"$f":"+[1]Clientes!K136","v":207765.99892527194},{"$f":"+[1]Clientes!L136","v":214802.91131207562},null,{"$f":"+[1]Clientes!N136","v":32.791665460719642},{"$f":"+[1]Clientes!O136","v":32.943051243490864},{"$f":"+[1]Clientes!P136","v":33.24870350370761},{"$f":"+[1]Clientes!Q136","v":33.560148764010378},{"$f":"+[1]Clientes!R136","v":33.877449756951933},null,{"$f":"+[1]Clientes!T136","v":191105.52462375126},{"$f":"+[1]Clientes!U136","v":194342.56130087472},{"$f":"+[1]Clientes!V136","v":200926.13698342504},{"$f":"+[1]Clientes!W136","v":207732.43877650792},{"$f":"+[1]Clientes!X136","v":214769.03386231867},{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$84:$I$84)","v":669177.52480164263},null,{"$f":"+[1]Clientes!AA136","v":6368.4692095288192},{"$f":"+[1]Clientes!AB136","v":6583.8813348105468},{"$f":"+[1]Clientes!AC136","v":6806.6132383431832},{"$f":"+[1]Clientes!AD136","v":7036.9123868036841},{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":21927.062318559463}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!D219","v":0},{"$f":"+PremisaCosto!G219","v":0},null,null,null,{"$f":"+[1]Clientes!H137","v":148205.92080800483},{"$f":"+[1]Clientes!I137","v":150743.86372377933},{"$f":"+[1]Clientes!J137","v":155906.06683994955},{"$f":"+[1]Clientes!K137","v":161243.90912811001},{"$f":"+[1]Clientes!L137","v":166763.49549783557},null,{"$f":"+[1]Clientes!N137","v":17.322899201381784},{"$f":"+[1]Clientes!O137","v":17.402871981617956},{"$f":"+[1]Clientes!P137","v":17.564339330714684},{"$f":"+[1]Clientes!Q137","v":17.728866956108874},{"$f":"+[1]Clientes!R137","v":17.896487997614351},null,{"$f":"+[1]Clientes!T137","v":148188.59790880344},{"$f":"+[1]Clientes!U137","v":150726.46085179772},{"$f":"+[1]Clientes!V137","v":155888.50250061884},{"$f":"+[1]Clientes!W137","v":161226.1802611539},{"$f":"+[1]Clientes!X137","v":166745.59900983796},{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$84:$I$84)","v":519255.95751090063},null,{"$f":"+[1]Clientes!AA137","v":4992.4686364309746},{"$f":"+[1]Clientes!AB137","v":5162.203116170218},{"$f":"+[1]Clientes!AC137","v":5337.8422881604638},{"$f":"+[1]Clientes!AD137","v":5519.5863697255554},{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":17193.789001518249}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!D220","v":"BTS"},{"$f":"+PremisaCosto!G220","v":"C"},null,null,null,{"$f":"+[1]Clientes!H138","v":109852.85612875405},{"$f":"+[1]Clientes!I138","v":111718.76506631891},{"$f":"+[1]Clientes!J138","v":115513.79176172659},{"$f":"+[1]Clientes!K138","v":119437.39800885032},{"$f":"+[1]Clientes!L138","v":123493.97892670427},null,{"$f":"+[1]Clientes!N138","v":17.322899201381784},{"$f":"+[1]Clientes!O138","v":17.402871981617956},{"$f":"+[1]Clientes!P138","v":17.564339330714684},{"$f":"+[1]Clientes!Q138","v":17.728866956108874},{"$f":"+[1]Clientes!R138","v":17.896487997614351},null,{"$f":"+[1]Clientes!T138","v":109835.53322955268},{"$f":"+[1]Clientes!U138","v":111701.3621943373},{"$f":"+[1]Clientes!V138","v":115496.22742239588},{"$f":"+[1]Clientes!W138","v":119419.66914189421},{"$f":"+[1]Clientes!X138","v":123476.08243870665},{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$84:$I$84)","v":384670.65456480096},null,{"$f":"+[1]Clientes!AA138","v":3670.6984210557275},{"$f":"+[1]Clientes!AB138","v":3795.0266954076797},{"$f":"+[1]Clientes!AC138","v":3923.6062471237237},{"$f":"+[1]Clientes!AD138","v":4056.5809178539494},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":12639.308695959477}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!D221","v":"BTS"},{"$f":"+PremisaCosto!G221","v":"C"},null,null,null,{"$f":"+[1]Clientes!H139","v":20.655249259577875},{"$f":"+[1]Clientes!I139","v":20.888233232523422},{"$f":"+[1]Clientes!J139","v":21.360125396872011},{"$f":"+[1]Clientes!K139","v":21.843767980487112},{"$f":"+[1]Clientes!L139","v":22.338981163839648},null,{"$f":"+[1]Clientes!N139","v":0},{"$f":"+[1]Clientes!O139","v":0},{"$f":"+[1]Clientes!P139","v":0},{"$f":"+[1]Clientes!Q139","v":0},{"$f":"+[1]Clientes!R139","v":0},null,{"$f":"+[1]Clientes!T139","v":20.655249259577875},{"$f":"+[1]Clientes!U139","v":20.888233232523422},{"$f":"+[1]Clientes!V139","v":21.360125396872011},{"$f":"+[1]Clientes!W139","v":21.843767980487112},{"$f":"+[1]Clientes!X139","v":22.338981163839648},{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$84:$I$84)","v":70.824737491403866},null,{"$f":"+[1]Clientes!AA139","v":0.45997021892187817},{"$f":"+[1]Clientes!AB139","v":0.47189216434858849},{"$f":"+[1]Clientes!AC139","v":0.48364258361510082},{"$f":"+[1]Clientes!AD139","v":0.49521318335253639},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":1.5652650010343234}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!D222","v":"BTS"},{"$f":"+PremisaCosto!G222","v":"C"},null,null,null,{"$f":"+[1]Clientes!H140","v":38199.917918308354},{"$f":"+[1]Clientes!I140","v":38869.410629277016},{"$f":"+[1]Clientes!J140","v":40231.419433882991},{"$f":"+[1]Clientes!K140","v":41640.314939140604},{"$f":"+[1]Clientes!L140","v":43097.80132221651},null,{"$f":"+[1]Clientes!N140","v":0},{"$f":"+[1]Clientes!O140","v":0},{"$f":"+[1]Clientes!P140","v":0},{"$f":"+[1]Clientes!Q140","v":0},{"$f":"+[1]Clientes!R140","v":0},null,{"$f":"+[1]Clientes!T140","v":38199.917918308354},{"$f":"+[1]Clientes!U140","v":38869.410629277016},{"$f":"+[1]Clientes!V140","v":40231.419433882991},{"$f":"+[1]Clientes!W140","v":41640.314939140604},{"$f":"+[1]Clientes!X140","v":43097.80132221651},{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$84:$I$84)","v":134049.72085336485},null,{"$f":"+[1]Clientes!AA140","v":1316.7700879256154},{"$f":"+[1]Clientes!AB140","v":1362.0088046059755},{"$f":"+[1]Clientes!AC140","v":1408.895505257613},{"$f":"+[1]Clientes!AD140","v":1457.4863830759059},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":4537.2728513003967}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!D223","v":"BTS"},{"$f":"+PremisaCosto!G223","v":"C"},null,null,null,{"$f":"+[1]Clientes!H141","v":0},{"$f":"+[1]Clientes!I141","v":0},{"$f":"+[1]Clientes!J141","v":0},{"$f":"+[1]Clientes!K141","v":0},{"$f":"+[1]Clientes!L141","v":0},null,{"$f":"+[1]Clientes!N141","v":0},{"$f":"+[1]Clientes!O141","v":0},{"$f":"+[1]Clientes!P141","v":0},{"$f":"+[1]Clientes!Q141","v":0},{"$f":"+[1]Clientes!R141","v":0},null,{"$f":"+[1]Clientes!T141","v":0},{"$f":"+[1]Clientes!U141","v":0},{"$f":"+[1]Clientes!V141","v":0},{"$f":"+[1]Clientes!W141","v":0},{"$f":"+[1]Clientes!X141","v":0},{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA141","v":0},{"$f":"+[1]Clientes!AB141","v":0},{"$f":"+[1]Clientes!AC141","v":0},{"$f":"+[1]Clientes!AD141","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!D224","v":"BTS"},{"$f":"+PremisaCosto!G224","v":"C"},null,null,null,{"$f":"+[1]Clientes!H142","v":1.17540244749228},{"$f":"+[1]Clientes!I142","v":1.1886605751761996},{"$f":"+[1]Clientes!J142","v":1.2155139526376486},{"$f":"+[1]Clientes!K142","v":1.2430359965185316},{"$f":"+[1]Clientes!L142","v":1.2712164740537086},null,{"$f":"+[1]Clientes!N142","v":0},{"$f":"+[1]Clientes!O142","v":0},{"$f":"+[1]Clientes!P142","v":0},{"$f":"+[1]Clientes!Q142","v":0},{"$f":"+[1]Clientes!R142","v":0},null,{"$f":"+[1]Clientes!T142","v":1.17540244749228},{"$f":"+[1]Clientes!U142","v":1.1886605751761996},{"$f":"+[1]Clientes!V142","v":1.2155139526376486},{"$f":"+[1]Clientes!W142","v":1.2430359965185316},{"$f":"+[1]Clientes!X142","v":1.2712164740537086},{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$84:$I$84)","v":4.0303347950057926},null,{"$f":"+[1]Clientes!AA142","v":2.6174950217249693E-2},{"$f":"+[1]Clientes!AB142","v":2.6853377461449002E-2},{"$f":"+[1]Clientes!AC142","v":2.7522043880882974E-2},{"$f":"+[1]Clientes!AD142","v":2.8180477535177051E-2},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":8.9072578600649099E-2}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!D225","v":"BTS"},{"$f":"+PremisaCosto!G225","v":"C"},null,null,null,{"$f":"+[1]Clientes!H143","v":0},{"$f":"+[1]Clientes!I143","v":0},{"$f":"+[1]Clientes!J143","v":0},{"$f":"+[1]Clientes!K143","v":0},{"$f":"+[1]Clientes!L143","v":0},null,{"$f":"+[1]Clientes!N143","v":0},{"$f":"+[1]Clientes!O143","v":0},{"$f":"+[1]Clientes!P143","v":0},{"$f":"+[1]Clientes!Q143","v":0},{"$f":"+[1]Clientes!R143","v":0},null,{"$f":"+[1]Clientes!T143","v":0},{"$f":"+[1]Clientes!U143","v":0},{"$f":"+[1]Clientes!V143","v":0},{"$f":"+[1]Clientes!W143","v":0},{"$f":"+[1]Clientes!X143","v":0},{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA143","v":0},{"$f":"+[1]Clientes!AB143","v":0},{"$f":"+[1]Clientes!AC143","v":0},{"$f":"+[1]Clientes!AD143","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!D226","v":"BTS"},{"$f":"+PremisaCosto!G226","v":"C"},null,null,null,{"$f":"+[1]Clientes!H144","v":0},{"$f":"+[1]Clientes!I144","v":0},{"$f":"+[1]Clientes!J144","v":0},{"$f":"+[1]Clientes!K144","v":0},{"$f":"+[1]Clientes!L144","v":0},null,{"$f":"+[1]Clientes!N144","v":0},{"$f":"+[1]Clientes!O144","v":0},{"$f":"+[1]Clientes!P144","v":0},{"$f":"+[1]Clientes!Q144","v":0},{"$f":"+[1]Clientes!R144","v":0},null,{"$f":"+[1]Clientes!T144","v":0},{"$f":"+[1]Clientes!U144","v":0},{"$f":"+[1]Clientes!V144","v":0},{"$f":"+[1]Clientes!W144","v":0},{"$f":"+[1]Clientes!X144","v":0},{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA144","v":0},{"$f":"+[1]Clientes!AB144","v":0},{"$f":"+[1]Clientes!AC144","v":0},{"$f":"+[1]Clientes!AD144","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!D227","v":"BTS"},{"$f":"+PremisaCosto!G227","v":"C"},null,null,null,{"$f":"+[1]Clientes!H145","v":130.28763209379309},{"$f":"+[1]Clientes!I145","v":132.57105637241844},{"$f":"+[1]Clientes!J145","v":137.21643028192523},{"$f":"+[1]Clientes!K145","v":142.02171964511587},{"$f":"+[1]Clientes!L145","v":146.99273686211612},null,{"$f":"+[1]Clientes!N145","v":0},{"$f":"+[1]Clientes!O145","v":0},{"$f":"+[1]Clientes!P145","v":0},{"$f":"+[1]Clientes!Q145","v":0},{"$f":"+[1]Clientes!R145","v":0},null,{"$f":"+[1]Clientes!T145","v":130.28763209379309},{"$f":"+[1]Clientes!U145","v":132.57105637241844},{"$f":"+[1]Clientes!V145","v":137.21643028192523},{"$f":"+[1]Clientes!W145","v":142.02171964511587},{"$f":"+[1]Clientes!X145","v":146.99273686211612},{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$84:$I$84)","v":457.20047750281356},null,{"$f":"+[1]Clientes!AA145","v":4.4910791990351413},{"$f":"+[1]Clientes!AB145","v":4.6453739095067874},{"$f":"+[1]Clientes!AC145","v":4.8052893631906386},{"$f":"+[1]Clientes!AD145","v":4.9710172170002522},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":15.475178172465586}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D228","v":"BTS"},{"$f":"+PremisaCosto!G228","v":"C"},null,null,null,{"$f":"+[1]Clientes!H146","v":0},{"$f":"+[1]Clientes!I146","v":0},{"$f":"+[1]Clientes!J146","v":0},{"$f":"+[1]Clientes!K146","v":0},{"$f":"+[1]Clientes!L146","v":0},null,{"$f":"+[1]Clientes!N146","v":0},{"$f":"+[1]Clientes!O146","v":0},{"$f":"+[1]Clientes!P146","v":0},{"$f":"+[1]Clientes!Q146","v":0},{"$f":"+[1]Clientes!R146","v":0},null,{"$f":"+[1]Clientes!T146","v":0},{"$f":"+[1]Clientes!U146","v":0},{"$f":"+[1]Clientes!V146","v":0},{"$f":"+[1]Clientes!W146","v":0},{"$f":"+[1]Clientes!X146","v":0},{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA146","v":0},{"$f":"+[1]Clientes!AB146","v":0},{"$f":"+[1]Clientes!AC146","v":0},{"$f":"+[1]Clientes!AD146","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!D229","v":"BTS"},{"$f":"+PremisaCosto!G229","v":"C"},null,null,null,{"$f":"+[1]Clientes!H147","v":1.028477141555745},{"$f":"+[1]Clientes!I147","v":1.0400780032791745},{"$f":"+[1]Clientes!J147","v":1.0635747085579426},{"$f":"+[1]Clientes!K147","v":1.087656496953715},{"$f":"+[1]Clientes!L147","v":1.112314414796995},null,{"$f":"+[1]Clientes!N147","v":0},{"$f":"+[1]Clientes!O147","v":0},{"$f":"+[1]Clientes!P147","v":0},{"$f":"+[1]Clientes!Q147","v":0},{"$f":"+[1]Clientes!R147","v":0},null,{"$f":"+[1]Clientes!T147","v":1.028477141555745},{"$f":"+[1]Clientes!U147","v":1.0400780032791745},{"$f":"+[1]Clientes!V147","v":1.0635747085579426},{"$f":"+[1]Clientes!W147","v":1.087656496953715},{"$f":"+[1]Clientes!X147","v":1.112314414796995},{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$84:$I$84)","v":3.5265429456300676},null,{"$f":"+[1]Clientes!AA147","v":2.2903081440093231E-2},{"$f":"+[1]Clientes!AB147","v":2.3496705278768015E-2},{"$f":"+[1]Clientes!AC147","v":2.4081788395772463E-2},{"$f":"+[1]Clientes!AD147","v":2.4657917843279975E-2},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":7.7938506275567768E-2}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!D230","v":0},{"$f":"+PremisaCosto!G230","v":0},null,null,null,{"$f":"+[1]Clientes!H148","v":32265.044550872088},{"$f":"+[1]Clientes!I148","v":32806.96408509343},{"$f":"+[1]Clientes!J148","v":33909.05875268994},{"$f":"+[1]Clientes!K148","v":35048.273385292552},{"$f":"+[1]Clientes!L148","v":36225.846603310769},null,{"$f":"+[1]Clientes!N148","v":4.4499190609054118},{"$f":"+[1]Clientes!O148","v":4.470462527388098},{"$f":"+[1]Clientes!P148","v":4.5119403785322119},{"$f":"+[1]Clientes!Q148","v":4.5542043556976921},{"$f":"+[1]Clientes!R148","v":4.5972629718642368},null,{"$f":"+[1]Clientes!T148","v":32260.594631811182},{"$f":"+[1]Clientes!U148","v":32802.493622566042},{"$f":"+[1]Clientes!V148","v":33904.546812311404},{"$f":"+[1]Clientes!W148","v":35043.719180936852},{"$f":"+[1]Clientes!X148","v":36221.249340338902},{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$84:$I$84)","v":112905.68656403309},null,{"$f":"+[1]Clientes!AA148","v":1066.1729111488603},{"$f":"+[1]Clientes!AB148","v":1102.0946675965097},{"$f":"+[1]Clientes!AC148","v":1139.2146326026123},{"$f":"+[1]Clientes!AD148","v":1177.5732180182167},{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":3670.1873556422624}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!D231","v":"BTS"},{"$f":"+PremisaCosto!G231","v":"C"},null,null,null,{"$f":"+[1]Clientes!H149","v":20675.234431488818},{"$f":"+[1]Clientes!I149","v":21014.173069772813},{"$f":"+[1]Clientes!J149","v":21703.3278800117},{"$f":"+[1]Clientes!K149","v":22415.392298368668},{"$f":"+[1]Clientes!L149","v":23151.089115442173},null,{"$f":"+[1]Clientes!N149","v":4.4499190609054118},{"$f":"+[1]Clientes!O149","v":4.470462527388098},{"$f":"+[1]Clientes!P149","v":4.5119403785322119},{"$f":"+[1]Clientes!Q149","v":4.5542043556976921},{"$f":"+[1]Clientes!R149","v":4.5972629718642368},null,{"$f":"+[1]Clientes!T149","v":20670.784512427912},{"$f":"+[1]Clientes!U149","v":21009.702607245425},{"$f":"+[1]Clientes!V149","v":21698.815939633168},{"$f":"+[1]Clientes!W149","v":22410.838094012972},{"$f":"+[1]Clientes!X149","v":23146.49185247031},{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$84:$I$84)","v":72236.988958454152},null,{"$f":"+[1]Clientes!AA149","v":666.94458712749474},{"$f":"+[1]Clientes!AB149","v":689.15481023888788},{"$f":"+[1]Clientes!AC149","v":712.06441835696751},{"$f":"+[1]Clientes!AD149","v":735.69681707350537},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":2294.5643459761354}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!D232","v":"BTS"},{"$f":"+PremisaCosto!G232","v":"C"},null,null,null,{"$f":"+[1]Clientes!H150","v":19.712478546485112},{"$f":"+[1]Clientes!I150","v":19.93482839618418},{"$f":"+[1]Clientes!J150","v":20.385181914027232},{"$f":"+[1]Clientes!K150","v":20.846749524946208},{"$f":"+[1]Clientes!L150","v":21.319359616942407},null,{"$f":"+[1]Clientes!N150","v":0},{"$f":"+[1]Clientes!O150","v":0},{"$f":"+[1]Clientes!P150","v":0},{"$f":"+[1]Clientes!Q150","v":0},{"$f":"+[1]Clientes!R150","v":0},null,{"$f":"+[1]Clientes!T150","v":19.712478546485112},{"$f":"+[1]Clientes!U150","v":19.93482839618418},{"$f":"+[1]Clientes!V150","v":20.385181914027232},{"$f":"+[1]Clientes!W150","v":20.846749524946208},{"$f":"+[1]Clientes!X150","v":21.319359616942407},{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$84:$I$84)","v":67.592073124576302},null,{"$f":"+[1]Clientes!AA150","v":0.4389757276017896},{"$f":"+[1]Clientes!AB150","v":0.45035351784305178},{"$f":"+[1]Clientes!AC150","v":0.46156761091897636},{"$f":"+[1]Clientes!AD150","v":0.47261009199619863},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":1.4938213702817191}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!D233","v":"BTS"},{"$f":"+PremisaCosto!G233","v":"C"},null,null,null,{"$f":"+[1]Clientes!H151","v":9982.1636527924711},{"$f":"+[1]Clientes!I151","v":10157.111301097177},{"$f":"+[1]Clientes!J151","v":10513.02292408014},{"$f":"+[1]Clientes!K151","v":10881.186686453691},{"$f":"+[1]Clientes!L151","v":11262.047913137303},null,{"$f":"+[1]Clientes!N151","v":0},{"$f":"+[1]Clientes!O151","v":0},{"$f":"+[1]Clientes!P151","v":0},{"$f":"+[1]Clientes!Q151","v":0},{"$f":"+[1]Clientes!R151","v":0},null,{"$f":"+[1]Clientes!T151","v":9982.1636527924711},{"$f":"+[1]Clientes!U151","v":10157.111301097177},{"$f":"+[1]Clientes!V151","v":10513.02292408014},{"$f":"+[1]Clientes!W151","v":10881.186686453691},{"$f":"+[1]Clientes!X151","v":11262.047913137303},{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$84:$I$84)","v":35029.034722823621},null,{"$f":"+[1]Clientes!AA151","v":344.09012445745793},{"$f":"+[1]Clientes!AB151","v":355.91162298296331},{"$f":"+[1]Clientes!AC151","v":368.16376237355144},{"$f":"+[1]Clientes!AD151","v":380.86122668361168},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":1185.6517659517144}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!D234","v":"BTS"},{"$f":"+PremisaCosto!G234","v":"C"},null,null,null,{"$f":"+[1]Clientes!H152","v":1528.8872465580816},{"$f":"+[1]Clientes!I152","v":1555.6825624446899},{"$f":"+[1]Clientes!J152","v":1610.1946662537891},{"$f":"+[1]Clientes!K152","v":1666.5833311280921},{"$f":"+[1]Clientes!L152","v":1724.9167638826382},null,{"$f":"+[1]Clientes!N152","v":0},{"$f":"+[1]Clientes!O152","v":0},{"$f":"+[1]Clientes!P152","v":0},{"$f":"+[1]Clientes!Q152","v":0},{"$f":"+[1]Clientes!R152","v":0},null,{"$f":"+[1]Clientes!T152","v":1528.8872465580816},{"$f":"+[1]Clientes!U152","v":1555.6825624446899},{"$f":"+[1]Clientes!V152","v":1610.1946662537891},{"$f":"+[1]Clientes!W152","v":1666.5833311280921},{"$f":"+[1]Clientes!X152","v":1724.9167638826382},{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$84:$I$84)","v":5365.1138480366744},null,{"$f":"+[1]Clientes!AA152","v":52.701500521124444},{"$f":"+[1]Clientes!AB152","v":54.512103809099244},{"$f":"+[1]Clientes!AC152","v":56.388664874303004},{"$f":"+[1]Clientes!AD152","v":58.333432754546038},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":181.59668854112036}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!D235","v":"BTS"},{"$f":"+PremisaCosto!G235","v":"C"},null,null,null,{"$f":"+[1]Clientes!H153","v":1.028477141555745},{"$f":"+[1]Clientes!I153","v":1.0400780032791745},{"$f":"+[1]Clientes!J153","v":1.0635747085579426},{"$f":"+[1]Clientes!K153","v":1.087656496953715},{"$f":"+[1]Clientes!L153","v":1.112314414796995},null,{"$f":"+[1]Clientes!N153","v":0},{"$f":"+[1]Clientes!O153","v":0},{"$f":"+[1]Clientes!P153","v":0},{"$f":"+[1]Clientes!Q153","v":0},{"$f":"+[1]Clientes!R153","v":0},null,{"$f":"+[1]Clientes!T153","v":1.028477141555745},{"$f":"+[1]Clientes!U153","v":1.0400780032791745},{"$f":"+[1]Clientes!V153","v":1.0635747085579426},{"$f":"+[1]Clientes!W153","v":1.087656496953715},{"$f":"+[1]Clientes!X153","v":1.112314414796995},{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$84:$I$84)","v":3.5265429456300676},null,{"$f":"+[1]Clientes!AA153","v":2.2903081440093231E-2},{"$f":"+[1]Clientes!AB153","v":2.3496705278768015E-2},{"$f":"+[1]Clientes!AC153","v":2.4081788395772463E-2},{"$f":"+[1]Clientes!AD153","v":2.4657917843279975E-2},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":7.7938506275567768E-2}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!D236","v":"BTS"},{"$f":"+PremisaCosto!G236","v":"C"},null,null,null,{"$f":"+[1]Clientes!H154","v":0},{"$f":"+[1]Clientes!I154","v":0},{"$f":"+[1]Clientes!J154","v":0},{"$f":"+[1]Clientes!K154","v":0},{"$f":"+[1]Clientes!L154","v":0},null,{"$f":"+[1]Clientes!N154","v":0},{"$f":"+[1]Clientes!O154","v":0},{"$f":"+[1]Clientes!P154","v":0},{"$f":"+[1]Clientes!Q154","v":0},{"$f":"+[1]Clientes!R154","v":0},null,{"$f":"+[1]Clientes!T154","v":0},{"$f":"+[1]Clientes!U154","v":0},{"$f":"+[1]Clientes!V154","v":0},{"$f":"+[1]Clientes!W154","v":0},{"$f":"+[1]Clientes!X154","v":0},{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA154","v":0},{"$f":"+[1]Clientes!AB154","v":0},{"$f":"+[1]Clientes!AC154","v":0},{"$f":"+[1]Clientes!AD154","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!D237","v":"BTS"},{"$f":"+PremisaCosto!G237","v":"C"},null,null,null,{"$f":"+[1]Clientes!H155","v":0},{"$f":"+[1]Clientes!I155","v":0},{"$f":"+[1]Clientes!J155","v":0},{"$f":"+[1]Clientes!K155","v":0},{"$f":"+[1]Clientes!L155","v":0},null,{"$f":"+[1]Clientes!N155","v":0},{"$f":"+[1]Clientes!O155","v":0},{"$f":"+[1]Clientes!P155","v":0},{"$f":"+[1]Clientes!Q155","v":0},{"$f":"+[1]Clientes!R155","v":0},null,{"$f":"+[1]Clientes!T155","v":0},{"$f":"+[1]Clientes!U155","v":0},{"$f":"+[1]Clientes!V155","v":0},{"$f":"+[1]Clientes!W155","v":0},{"$f":"+[1]Clientes!X155","v":0},{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA155","v":0},{"$f":"+[1]Clientes!AB155","v":0},{"$f":"+[1]Clientes!AC155","v":0},{"$f":"+[1]Clientes!AD155","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!D238","v":"BTS"},{"$f":"+PremisaCosto!G238","v":"C"},null,null,null,{"$f":"+[1]Clientes!H156","v":55.961310061562735},{"$f":"+[1]Clientes!I156","v":56.942089372727608},{"$f":"+[1]Clientes!J156","v":58.937376304603532},{"$f":"+[1]Clientes!K156","v":61.001350326293128},{"$f":"+[1]Clientes!L156","v":63.136507987318495},null,{"$f":"+[1]Clientes!N156","v":0},{"$f":"+[1]Clientes!O156","v":0},{"$f":"+[1]Clientes!P156","v":0},{"$f":"+[1]Clientes!Q156","v":0},{"$f":"+[1]Clientes!R156","v":0},null,{"$f":"+[1]Clientes!T156","v":55.961310061562735},{"$f":"+[1]Clientes!U156","v":56.942089372727608},{"$f":"+[1]Clientes!V156","v":58.937376304603532},{"$f":"+[1]Clientes!W156","v":61.001350326293128},{"$f":"+[1]Clientes!X156","v":63.136507987318495},{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$84:$I$84)","v":196.37733275719256},null,{"$f":"+[1]Clientes!AA156","v":1.9290140708621664},{"$f":"+[1]Clientes!AB156","v":1.9952869318759241},{"$f":"+[1]Clientes!AC156","v":2.0639740216895959},{"$f":"+[1]Clientes!AD156","v":2.1351576610253673},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":6.6469182841840171}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D239","v":"BTS"},{"$f":"+PremisaCosto!G239","v":"C"},null,null,null,{"$f":"+[1]Clientes!H157","v":0},{"$f":"+[1]Clientes!I157","v":0},{"$f":"+[1]Clientes!J157","v":0},{"$f":"+[1]Clientes!K157","v":0},{"$f":"+[1]Clientes!L157","v":0},null,{"$f":"+[1]Clientes!N157","v":0},{"$f":"+[1]Clientes!O157","v":0},{"$f":"+[1]Clientes!P157","v":0},{"$f":"+[1]Clientes!Q157","v":0},{"$f":"+[1]Clientes!R157","v":0},null,{"$f":"+[1]Clientes!T157","v":0},{"$f":"+[1]Clientes!U157","v":0},{"$f":"+[1]Clientes!V157","v":0},{"$f":"+[1]Clientes!W157","v":0},{"$f":"+[1]Clientes!X157","v":0},{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA157","v":0},{"$f":"+[1]Clientes!AB157","v":0},{"$f":"+[1]Clientes!AC157","v":0},{"$f":"+[1]Clientes!AD157","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!D240","v":"BTS"},{"$f":"+PremisaCosto!G240","v":"C"},null,null,null,{"$f":"+[1]Clientes!H158","v":2.05695428311149},{"$f":"+[1]Clientes!I158","v":2.0801560065583491},{"$f":"+[1]Clientes!J158","v":2.1271494171158851},{"$f":"+[1]Clientes!K158","v":2.17531299390743},{"$f":"+[1]Clientes!L158","v":2.22462882959399},null,{"$f":"+[1]Clientes!N158","v":0},{"$f":"+[1]Clientes!O158","v":0},{"$f":"+[1]Clientes!P158","v":0},{"$f":"+[1]Clientes!Q158","v":0},{"$f":"+[1]Clientes!R158","v":0},null,{"$f":"+[1]Clientes!T158","v":2.05695428311149},{"$f":"+[1]Clientes!U158","v":2.0801560065583491},{"$f":"+[1]Clientes!V158","v":2.1271494171158851},{"$f":"+[1]Clientes!W158","v":2.17531299390743},{"$f":"+[1]Clientes!X158","v":2.22462882959399},{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$84:$I$84)","v":7.0530858912601353},null,{"$f":"+[1]Clientes!AA158","v":4.5806162880186463E-2},{"$f":"+[1]Clientes!AB158","v":4.6993410557536031E-2},{"$f":"+[1]Clientes!AC158","v":4.8163576791544926E-2},{"$f":"+[1]Clientes!AD158","v":4.931583568655995E-2},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0.15587701255113554}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!D241","v":0},{"$f":"+PremisaCosto!G241","v":0},null,null,null,{"$f":"+[1]Clientes!H159","v":10667.350930335069},{"$f":"+[1]Clientes!I159","v":10824.676543245434},{"$f":"+[1]Clientes!J159","v":11144.260094289255},{"$f":"+[1]Clientes!K159","v":11473.816411869337},{"$f":"+[1]Clientes!L159","v":11813.569210929249},null,{"$f":"+[1]Clientes!N159","v":11.018847198432448},{"$f":"+[1]Clientes!O159","v":11.069716734484816},{"$f":"+[1]Clientes!P159","v":11.172423794460716},{"$f":"+[1]Clientes!Q159","v":11.277077452203811},{"$f":"+[1]Clientes!R159","v":11.38369878747335},null,{"$f":"+[1]Clientes!T159","v":10656.332083136636},{"$f":"+[1]Clientes!U159","v":10813.60682651095},{"$f":"+[1]Clientes!V159","v":11133.087670494795},{"$f":"+[1]Clientes!W159","v":11462.539334417133},{"$f":"+[1]Clientes!X159","v":11802.185512141776},{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$84:$I$84)","v":37015.880726708841},null,{"$f":"+[1]Clientes!AA159","v":309.82766194896612},{"$f":"+[1]Clientes!AB159","v":319.58355104382099},{"$f":"+[1]Clientes!AC159","v":329.55631758008167},{"$f":"+[1]Clientes!AD159","v":339.75279905991192},{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":1063.0859613989157}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!D242","v":"BTS"},{"$f":"+PremisaCosto!G242","v":"C"},null,null,null,{"$f":"+[1]Clientes!H160","v":8710.0390494145358},{"$f":"+[1]Clientes!I160","v":8833.4836957169027},{"$f":"+[1]Clientes!J160","v":9084.1470152447164},{"$f":"+[1]Clientes!K160","v":9342.4252776246849},{"$f":"+[1]Clientes!L160","v":9608.4584881253231},null,{"$f":"+[1]Clientes!N160","v":11.018847198432448},{"$f":"+[1]Clientes!O160","v":11.069716734484816},{"$f":"+[1]Clientes!P160","v":11.172423794460716},{"$f":"+[1]Clientes!Q160","v":11.277077452203811},{"$f":"+[1]Clientes!R160","v":11.38369878747335},null,{"$f":"+[1]Clientes!T160","v":8699.0202022161029},{"$f":"+[1]Clientes!U160","v":8822.4139789824185},{"$f":"+[1]Clientes!V160","v":9072.9745914502564},{"$f":"+[1]Clientes!W160","v":9331.1482001724817},{"$f":"+[1]Clientes!X160","v":9597.0747893378502},{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$84:$I$84)","v":30152.78977726811},null,{"$f":"+[1]Clientes!AA160","v":243.1842969186855},{"$f":"+[1]Clientes!AB160","v":250.66331952781366},{"$f":"+[1]Clientes!AC160","v":258.27826237996851},{"$f":"+[1]Clientes!AD160","v":266.03321050063823},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":833.51347949907745}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!D243","v":"BTS"},{"$f":"+PremisaCosto!G243","v":"C"},null,null,null,{"$f":"+[1]Clientes!H161","v":61.537215636418743},{"$f":"+[1]Clientes!I161","v":62.231333862870621},{"$f":"+[1]Clientes!J161","v":63.637220062050233},{"$f":"+[1]Clientes!K161","v":65.078113734397292},{"$f":"+[1]Clientes!L161","v":66.553479152020202},null,{"$f":"+[1]Clientes!N161","v":0},{"$f":"+[1]Clientes!O161","v":0},{"$f":"+[1]Clientes!P161","v":0},{"$f":"+[1]Clientes!Q161","v":0},{"$f":"+[1]Clientes!R161","v":0},null,{"$f":"+[1]Clientes!T161","v":61.537215636418743},{"$f":"+[1]Clientes!U161","v":62.231333862870621},{"$f":"+[1]Clientes!V161","v":63.637220062050233},{"$f":"+[1]Clientes!W161","v":65.078113734397292},{"$f":"+[1]Clientes!X161","v":66.553479152020202},{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$84:$I$84)","v":211.00481958019907},null,{"$f":"+[1]Clientes!AA161","v":1.3703677061655881},{"$f":"+[1]Clientes!AB161","v":1.4058861991796121},{"$f":"+[1]Clientes!AC161","v":1.4408936723470589},{"$f":"+[1]Clientes!AD161","v":1.4753654176229105},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":4.6633206254881401}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!D244","v":"BTS"},{"$f":"+PremisaCosto!G244","v":"C"},null,null,null,{"$f":"+[1]Clientes!H162","v":0},{"$f":"+[1]Clientes!I162","v":0},{"$f":"+[1]Clientes!J162","v":0},{"$f":"+[1]Clientes!K162","v":0},{"$f":"+[1]Clientes!L162","v":0},null,{"$f":"+[1]Clientes!N162","v":0},{"$f":"+[1]Clientes!O162","v":0},{"$f":"+[1]Clientes!P162","v":0},{"$f":"+[1]Clientes!Q162","v":0},{"$f":"+[1]Clientes!R162","v":0},null,{"$f":"+[1]Clientes!T162","v":0},{"$f":"+[1]Clientes!U162","v":0},{"$f":"+[1]Clientes!V162","v":0},{"$f":"+[1]Clientes!W162","v":0},{"$f":"+[1]Clientes!X162","v":0},{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA162","v":0},{"$f":"+[1]Clientes!AB162","v":0},{"$f":"+[1]Clientes!AC162","v":0},{"$f":"+[1]Clientes!AD162","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!D245","v":"BTS"},{"$f":"+PremisaCosto!G245","v":"C"},null,null,null,{"$f":"+[1]Clientes!H163","v":1879.1218852251066},{"$f":"+[1]Clientes!I163","v":1912.0554220947481},{"$f":"+[1]Clientes!J163","v":1979.0550569651082},{"$f":"+[1]Clientes!K163","v":2048.3611320092114},{"$f":"+[1]Clientes!L163","v":2120.0574787320634},null,{"$f":"+[1]Clientes!N163","v":0},{"$f":"+[1]Clientes!O163","v":0},{"$f":"+[1]Clientes!P163","v":0},{"$f":"+[1]Clientes!Q163","v":0},{"$f":"+[1]Clientes!R163","v":0},null,{"$f":"+[1]Clientes!T163","v":1879.1218852251066},{"$f":"+[1]Clientes!U163","v":1912.0554220947481},{"$f":"+[1]Clientes!V163","v":1979.0550569651082},{"$f":"+[1]Clientes!W163","v":2048.3611320092114},{"$f":"+[1]Clientes!X163","v":2120.0574787320634},{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$84:$I$84)","v":6594.1441210046769},null,{"$f":"+[1]Clientes!AA163","v":64.774261958424177},{"$f":"+[1]Clientes!AB163","v":66.999634870360069},{"$f":"+[1]Clientes!AC163","v":69.306075044103181},{"$f":"+[1]Clientes!AD163","v":71.696346722852013},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":223.19651922681066}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!D246","v":"BTS"},{"$f":"+PremisaCosto!G246","v":"C"},null,null,null,{"$f":"+[1]Clientes!H164","v":0},{"$f":"+[1]Clientes!I164","v":0},{"$f":"+[1]Clientes!J164","v":0},{"$f":"+[1]Clientes!K164","v":0},{"$f":"+[1]Clientes!L164","v":0},null,{"$f":"+[1]Clientes!N164","v":0},{"$f":"+[1]Clientes!O164","v":0},{"$f":"+[1]Clientes!P164","v":0},{"$f":"+[1]Clientes!Q164","v":0},{"$f":"+[1]Clientes!R164","v":0},null,{"$f":"+[1]Clientes!T164","v":0},{"$f":"+[1]Clientes!U164","v":0},{"$f":"+[1]Clientes!V164","v":0},{"$f":"+[1]Clientes!W164","v":0},{"$f":"+[1]Clientes!X164","v":0},{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA164","v":0},{"$f":"+[1]Clientes!AB164","v":0},{"$f":"+[1]Clientes!AC164","v":0},{"$f":"+[1]Clientes!AD164","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!D247","v":"BTS"},{"$f":"+PremisaCosto!G247","v":"C"},null,null,null,{"$f":"+[1]Clientes!H165","v":0},{"$f":"+[1]Clientes!I165","v":0},{"$f":"+[1]Clientes!J165","v":0},{"$f":"+[1]Clientes!K165","v":0},{"$f":"+[1]Clientes!L165","v":0},null,{"$f":"+[1]Clientes!N165","v":0},{"$f":"+[1]Clientes!O165","v":0},{"$f":"+[1]Clientes!P165","v":0},{"$f":"+[1]Clientes!Q165","v":0},{"$f":"+[1]Clientes!R165","v":0},null,{"$f":"+[1]Clientes!T165","v":0},{"$f":"+[1]Clientes!U165","v":0},{"$f":"+[1]Clientes!V165","v":0},{"$f":"+[1]Clientes!W165","v":0},{"$f":"+[1]Clientes!X165","v":0},{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA165","v":0},{"$f":"+[1]Clientes!AB165","v":0},{"$f":"+[1]Clientes!AC165","v":0},{"$f":"+[1]Clientes!AD165","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!D248","v":"BTS"},{"$f":"+PremisaCosto!G248","v":"C"},null,null,null,{"$f":"+[1]Clientes!H166","v":0},{"$f":"+[1]Clientes!I166","v":0},{"$f":"+[1]Clientes!J166","v":0},{"$f":"+[1]Clientes!K166","v":0},{"$f":"+[1]Clientes!L166","v":0},null,{"$f":"+[1]Clientes!N166","v":0},{"$f":"+[1]Clientes!O166","v":0},{"$f":"+[1]Clientes!P166","v":0},{"$f":"+[1]Clientes!Q166","v":0},{"$f":"+[1]Clientes!R166","v":0},null,{"$f":"+[1]Clientes!T166","v":0},{"$f":"+[1]Clientes!U166","v":0},{"$f":"+[1]Clientes!V166","v":0},{"$f":"+[1]Clientes!W166","v":0},{"$f":"+[1]Clientes!X166","v":0},{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA166","v":0},{"$f":"+[1]Clientes!AB166","v":0},{"$f":"+[1]Clientes!AC166","v":0},{"$f":"+[1]Clientes!AD166","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!D249","v":"BTS"},{"$f":"+PremisaCosto!G249","v":"C"},null,null,null,{"$f":"+[1]Clientes!H167","v":10.481917209673515},{"$f":"+[1]Clientes!I167","v":10.665623551238454},{"$f":"+[1]Clientes!J167","v":11.039353766032551},{"$f":"+[1]Clientes!K167","v":11.42594951932116},{"$f":"+[1]Clientes!L167","v":11.825878431061206},null,{"$f":"+[1]Clientes!N167","v":0},{"$f":"+[1]Clientes!O167","v":0},{"$f":"+[1]Clientes!P167","v":0},{"$f":"+[1]Clientes!Q167","v":0},{"$f":"+[1]Clientes!R167","v":0},null,{"$f":"+[1]Clientes!T167","v":10.481917209673515},{"$f":"+[1]Clientes!U167","v":10.665623551238454},{"$f":"+[1]Clientes!V167","v":11.039353766032551},{"$f":"+[1]Clientes!W167","v":11.42594951932116},{"$f":"+[1]Clientes!X167","v":11.825878431061206},{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$84:$I$84)","v":36.782751182074769},null,{"$f":"+[1]Clientes!AA167","v":0.36131687705003479},{"$f":"+[1]Clientes!AB167","v":0.37373021479409729},{"$f":"+[1]Clientes!AC167","v":0.38659575328860818},{"$f":"+[1]Clientes!AD167","v":0.39992891174004619},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":1.2450110098858613}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D250","v":"BTS"},{"$f":"+PremisaCosto!G250","v":"C"},null,null,null,{"$f":"+[1]Clientes!H168","v":0},{"$f":"+[1]Clientes!I168","v":0},{"$f":"+[1]Clientes!J168","v":0},{"$f":"+[1]Clientes!K168","v":0},{"$f":"+[1]Clientes!L168","v":0},null,{"$f":"+[1]Clientes!N168","v":0},{"$f":"+[1]Clientes!O168","v":0},{"$f":"+[1]Clientes!P168","v":0},{"$f":"+[1]Clientes!Q168","v":0},{"$f":"+[1]Clientes!R168","v":0},null,{"$f":"+[1]Clientes!T168","v":0},{"$f":"+[1]Clientes!U168","v":0},{"$f":"+[1]Clientes!V168","v":0},{"$f":"+[1]Clientes!W168","v":0},{"$f":"+[1]Clientes!X168","v":0},{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA168","v":0},{"$f":"+[1]Clientes!AB168","v":0},{"$f":"+[1]Clientes!AC168","v":0},{"$f":"+[1]Clientes!AD168","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!D251","v":"BTS"},{"$f":"+PremisaCosto!G251","v":"C"},null,null,null,{"$f":"+[1]Clientes!H169","v":6.1708628493344699},{"$f":"+[1]Clientes!I169","v":6.2404680196750482},{"$f":"+[1]Clientes!J169","v":6.3814482513476554},{"$f":"+[1]Clientes!K169","v":6.525938981722291},{"$f":"+[1]Clientes!L169","v":6.6738864887819709},null,{"$f":"+[1]Clientes!N169","v":0},{"$f":"+[1]Clientes!O169","v":0},{"$f":"+[1]Clientes!P169","v":0},{"$f":"+[1]Clientes!Q169","v":0},{"$f":"+[1]Clientes!R169","v":0},null,{"$f":"+[1]Clientes!T169","v":6.1708628493344699},{"$f":"+[1]Clientes!U169","v":6.2404680196750482},{"$f":"+[1]Clientes!V169","v":6.3814482513476554},{"$f":"+[1]Clientes!W169","v":6.525938981722291},{"$f":"+[1]Clientes!X169","v":6.6738864887819709},{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$84:$I$84)","v":21.159257673780413},null,{"$f":"+[1]Clientes!AA169","v":0.13741848864056028},{"$f":"+[1]Clientes!AB169","v":0.1409802316726072},{"$f":"+[1]Clientes!AC169","v":0.14449073037463567},{"$f":"+[1]Clientes!AD169","v":0.14794750705967985},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0.46763103765340741}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!D252","v":0},{"$f":"+PremisaCosto!G252","v":0},null,null,null,{"$f":"+[1]Clientes!H170","v":0},{"$f":"+[1]Clientes!I170","v":0},{"$f":"+[1]Clientes!J170","v":0},{"$f":"+[1]Clientes!K170","v":0},{"$f":"+[1]Clientes!L170","v":0},null,{"$f":"+[1]Clientes!N170","v":0},{"$f":"+[1]Clientes!O170","v":0},{"$f":"+[1]Clientes!P170","v":0},{"$f":"+[1]Clientes!Q170","v":0},{"$f":"+[1]Clientes!R170","v":0},null,{"$f":"+[1]Clientes!T170","v":0},{"$f":"+[1]Clientes!U170","v":0},{"$f":"+[1]Clientes!V170","v":0},{"$f":"+[1]Clientes!W170","v":0},{"$f":"+[1]Clientes!X170","v":0},{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA170","v":0},{"$f":"+[1]Clientes!AB170","v":0},{"$f":"+[1]Clientes!AC170","v":0},{"$f":"+[1]Clientes!AD170","v":0},{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!D253","v":"BTS"},{"$f":"+PremisaCosto!G253","v":"C"},null,null,null,{"$f":"+[1]Clientes!H171","v":0},{"$f":"+[1]Clientes!I171","v":0},{"$f":"+[1]Clientes!J171","v":0},{"$f":"+[1]Clientes!K171","v":0},{"$f":"+[1]Clientes!L171","v":0},null,{"$f":"+[1]Clientes!N171","v":0},{"$f":"+[1]Clientes!O171","v":0},{"$f":"+[1]Clientes!P171","v":0},{"$f":"+[1]Clientes!Q171","v":0},{"$f":"+[1]Clientes!R171","v":0},null,{"$f":"+[1]Clientes!T171","v":0},{"$f":"+[1]Clientes!U171","v":0},{"$f":"+[1]Clientes!V171","v":0},{"$f":"+[1]Clientes!W171","v":0},{"$f":"+[1]Clientes!X171","v":0},{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA171","v":0},{"$f":"+[1]Clientes!AB171","v":0},{"$f":"+[1]Clientes!AC171","v":0},{"$f":"+[1]Clientes!AD171","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!D254","v":"BTS"},{"$f":"+PremisaCosto!G254","v":"C"},null,null,null,{"$f":"+[1]Clientes!H172","v":0},{"$f":"+[1]Clientes!I172","v":0},{"$f":"+[1]Clientes!J172","v":0},{"$f":"+[1]Clientes!K172","v":0},{"$f":"+[1]Clientes!L172","v":0},null,{"$f":"+[1]Clientes!N172","v":0},{"$f":"+[1]Clientes!O172","v":0},{"$f":"+[1]Clientes!P172","v":0},{"$f":"+[1]Clientes!Q172","v":0},{"$f":"+[1]Clientes!R172","v":0},null,{"$f":"+[1]Clientes!T172","v":0},{"$f":"+[1]Clientes!U172","v":0},{"$f":"+[1]Clientes!V172","v":0},{"$f":"+[1]Clientes!W172","v":0},{"$f":"+[1]Clientes!X172","v":0},{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA172","v":0},{"$f":"+[1]Clientes!AB172","v":0},{"$f":"+[1]Clientes!AC172","v":0},{"$f":"+[1]Clientes!AD172","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!D255","v":"BTS"},{"$f":"+PremisaCosto!G255","v":"C"},null,null,null,{"$f":"+[1]Clientes!H173","v":0},{"$f":"+[1]Clientes!I173","v":0},{"$f":"+[1]Clientes!J173","v":0},{"$f":"+[1]Clientes!K173","v":0},{"$f":"+[1]Clientes!L173","v":0},null,{"$f":"+[1]Clientes!N173","v":0},{"$f":"+[1]Clientes!O173","v":0},{"$f":"+[1]Clientes!P173","v":0},{"$f":"+[1]Clientes!Q173","v":0},{"$f":"+[1]Clientes!R173","v":0},null,{"$f":"+[1]Clientes!T173","v":0},{"$f":"+[1]Clientes!U173","v":0},{"$f":"+[1]Clientes!V173","v":0},{"$f":"+[1]Clientes!W173","v":0},{"$f":"+[1]Clientes!X173","v":0},{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA173","v":0},{"$f":"+[1]Clientes!AB173","v":0},{"$f":"+[1]Clientes!AC173","v":0},{"$f":"+[1]Clientes!AD173","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!D256","v":"BTS"},{"$f":"+PremisaCosto!G256","v":"C"},null,null,null,{"$f":"+[1]Clientes!H174","v":0},{"$f":"+[1]Clientes!I174","v":0},{"$f":"+[1]Clientes!J174","v":0},{"$f":"+[1]Clientes!K174","v":0},{"$f":"+[1]Clientes!L174","v":0},null,{"$f":"+[1]Clientes!N174","v":0},{"$f":"+[1]Clientes!O174","v":0},{"$f":"+[1]Clientes!P174","v":0},{"$f":"+[1]Clientes!Q174","v":0},{"$f":"+[1]Clientes!R174","v":0},null,{"$f":"+[1]Clientes!T174","v":0},{"$f":"+[1]Clientes!U174","v":0},{"$f":"+[1]Clientes!V174","v":0},{"$f":"+[1]Clientes!W174","v":0},{"$f":"+[1]Clientes!X174","v":0},{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA174","v":0},{"$f":"+[1]Clientes!AB174","v":0},{"$f":"+[1]Clientes!AC174","v":0},{"$f":"+[1]Clientes!AD174","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!D257","v":"BTS"},{"$f":"+PremisaCosto!G257","v":"C"},null,null,null,{"$f":"+[1]Clientes!H175","v":0},{"$f":"+[1]Clientes!I175","v":0},{"$f":"+[1]Clientes!J175","v":0},{"$f":"+[1]Clientes!K175","v":0},{"$f":"+[1]Clientes!L175","v":0},null,{"$f":"+[1]Clientes!N175","v":0},{"$f":"+[1]Clientes!O175","v":0},{"$f":"+[1]Clientes!P175","v":0},{"$f":"+[1]Clientes!Q175","v":0},{"$f":"+[1]Clientes!R175","v":0},null,{"$f":"+[1]Clientes!T175","v":0},{"$f":"+[1]Clientes!U175","v":0},{"$f":"+[1]Clientes!V175","v":0},{"$f":"+[1]Clientes!W175","v":0},{"$f":"+[1]Clientes!X175","v":0},{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA175","v":0},{"$f":"+[1]Clientes!AB175","v":0},{"$f":"+[1]Clientes!AC175","v":0},{"$f":"+[1]Clientes!AD175","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!D258","v":"BTS"},{"$f":"+PremisaCosto!G258","v":"C"},null,null,null,{"$f":"+[1]Clientes!H176","v":0},{"$f":"+[1]Clientes!I176","v":0},{"$f":"+[1]Clientes!J176","v":0},{"$f":"+[1]Clientes!K176","v":0},{"$f":"+[1]Clientes!L176","v":0},null,{"$f":"+[1]Clientes!N176","v":0},{"$f":"+[1]Clientes!O176","v":0},{"$f":"+[1]Clientes!P176","v":0},{"$f":"+[1]Clientes!Q176","v":0},{"$f":"+[1]Clientes!R176","v":0},null,{"$f":"+[1]Clientes!T176","v":0},{"$f":"+[1]Clientes!U176","v":0},{"$f":"+[1]Clientes!V176","v":0},{"$f":"+[1]Clientes!W176","v":0},{"$f":"+[1]Clientes!X176","v":0},{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA176","v":0},{"$f":"+[1]Clientes!AB176","v":0},{"$f":"+[1]Clientes!AC176","v":0},{"$f":"+[1]Clientes!AD176","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!D259","v":"BTS"},{"$f":"+PremisaCosto!G259","v":"C"},null,null,null,{"$f":"+[1]Clientes!H177","v":0},{"$f":"+[1]Clientes!I177","v":0},{"$f":"+[1]Clientes!J177","v":0},{"$f":"+[1]Clientes!K177","v":0},{"$f":"+[1]Clientes!L177","v":0},null,{"$f":"+[1]Clientes!N177","v":0},{"$f":"+[1]Clientes!O177","v":0},{"$f":"+[1]Clientes!P177","v":0},{"$f":"+[1]Clientes!Q177","v":0},{"$f":"+[1]Clientes!R177","v":0},null,{"$f":"+[1]Clientes!T177","v":0},{"$f":"+[1]Clientes!U177","v":0},{"$f":"+[1]Clientes!V177","v":0},{"$f":"+[1]Clientes!W177","v":0},{"$f":"+[1]Clientes!X177","v":0},{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA177","v":0},{"$f":"+[1]Clientes!AB177","v":0},{"$f":"+[1]Clientes!AC177","v":0},{"$f":"+[1]Clientes!AD177","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!D260","v":"BTS"},{"$f":"+PremisaCosto!G260","v":"C"},null,null,null,{"$f":"+[1]Clientes!H178","v":0},{"$f":"+[1]Clientes!I178","v":0},{"$f":"+[1]Clientes!J178","v":0},{"$f":"+[1]Clientes!K178","v":0},{"$f":"+[1]Clientes!L178","v":0},null,{"$f":"+[1]Clientes!N178","v":0},{"$f":"+[1]Clientes!O178","v":0},{"$f":"+[1]Clientes!P178","v":0},{"$f":"+[1]Clientes!Q178","v":0},{"$f":"+[1]Clientes!R178","v":0},null,{"$f":"+[1]Clientes!T178","v":0},{"$f":"+[1]Clientes!U178","v":0},{"$f":"+[1]Clientes!V178","v":0},{"$f":"+[1]Clientes!W178","v":0},{"$f":"+[1]Clientes!X178","v":0},{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA178","v":0},{"$f":"+[1]Clientes!AB178","v":0},{"$f":"+[1]Clientes!AC178","v":0},{"$f":"+[1]Clientes!AD178","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D261","v":"BTS"},{"$f":"+PremisaCosto!G261","v":"C"},null,null,null,{"$f":"+[1]Clientes!H179","v":0},{"$f":"+[1]Clientes!I179","v":0},{"$f":"+[1]Clientes!J179","v":0},{"$f":"+[1]Clientes!K179","v":0},{"$f":"+[1]Clientes!L179","v":0},null,{"$f":"+[1]Clientes!N179","v":0},{"$f":"+[1]Clientes!O179","v":0},{"$f":"+[1]Clientes!P179","v":0},{"$f":"+[1]Clientes!Q179","v":0},{"$f":"+[1]Clientes!R179","v":0},null,{"$f":"+[1]Clientes!T179","v":0},{"$f":"+[1]Clientes!U179","v":0},{"$f":"+[1]Clientes!V179","v":0},{"$f":"+[1]Clientes!W179","v":0},{"$f":"+[1]Clientes!X179","v":0},{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA179","v":0},{"$f":"+[1]Clientes!AB179","v":0},{"$f":"+[1]Clientes!AC179","v":0},{"$f":"+[1]Clientes!AD179","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!D262","v":"BTS"},{"$f":"+PremisaCosto!G262","v":"C"},null,null,null,{"$f":"+[1]Clientes!H180","v":0},{"$f":"+[1]Clientes!I180","v":0},{"$f":"+[1]Clientes!J180","v":0},{"$f":"+[1]Clientes!K180","v":0},{"$f":"+[1]Clientes!L180","v":0},null,{"$f":"+[1]Clientes!N180","v":0},{"$f":"+[1]Clientes!O180","v":0},{"$f":"+[1]Clientes!P180","v":0},{"$f":"+[1]Clientes!Q180","v":0},{"$f":"+[1]Clientes!R180","v":0},null,{"$f":"+[1]Clientes!T180","v":0},{"$f":"+[1]Clientes!U180","v":0},{"$f":"+[1]Clientes!V180","v":0},{"$f":"+[1]Clientes!W180","v":0},{"$f":"+[1]Clientes!X180","v":0},{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA180","v":0},{"$f":"+[1]Clientes!AB180","v":0},{"$f":"+[1]Clientes!AC180","v":0},{"$f":"+[1]Clientes!AD180","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!D263","v":0},{"$f":"+PremisaCosto!G263","v":0},null,null,null,{"$f":"+[1]Clientes!H181","v":0},{"$f":"+[1]Clientes!I181","v":0},{"$f":"+[1]Clientes!J181","v":0},{"$f":"+[1]Clientes!K181","v":0},{"$f":"+[1]Clientes!L181","v":0},null,{"$f":"+[1]Clientes!N181","v":0},{"$f":"+[1]Clientes!O181","v":0},{"$f":"+[1]Clientes!P181","v":0},{"$f":"+[1]Clientes!Q181","v":0},{"$f":"+[1]Clientes!R181","v":0},null,{"$f":"+[1]Clientes!T181","v":0},{"$f":"+[1]Clientes!U181","v":0},{"$f":"+[1]Clientes!V181","v":0},{"$f":"+[1]Clientes!W181","v":0},{"$f":"+[1]Clientes!X181","v":0},{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA181","v":0},{"$f":"+[1]Clientes!AB181","v":0},{"$f":"+[1]Clientes!AC181","v":0},{"$f":"+[1]Clientes!AD181","v":0},{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!D264","v":"BTS"},{"$f":"+PremisaCosto!G264","v":"C"},null,null,null,{"$f":"+[1]Clientes!H182","v":0},{"$f":"+[1]Clientes!I182","v":0},{"$f":"+[1]Clientes!J182","v":0},{"$f":"+[1]Clientes!K182","v":0},{"$f":"+[1]Clientes!L182","v":0},null,{"$f":"+[1]Clientes!N182","v":0},{"$f":"+[1]Clientes!O182","v":0},{"$f":"+[1]Clientes!P182","v":0},{"$f":"+[1]Clientes!Q182","v":0},{"$f":"+[1]Clientes!R182","v":0},null,{"$f":"+[1]Clientes!T182","v":0},{"$f":"+[1]Clientes!U182","v":0},{"$f":"+[1]Clientes!V182","v":0},{"$f":"+[1]Clientes!W182","v":0},{"$f":"+[1]Clientes!X182","v":0},{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA182","v":0},{"$f":"+[1]Clientes!AB182","v":0},{"$f":"+[1]Clientes!AC182","v":0},{"$f":"+[1]Clientes!AD182","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!D265","v":"BTS"},{"$f":"+PremisaCosto!G265","v":"C"},null,null,null,{"$f":"+[1]Clientes!H183","v":0},{"$f":"+[1]Clientes!I183","v":0},{"$f":"+[1]Clientes!J183","v":0},{"$f":"+[1]Clientes!K183","v":0},{"$f":"+[1]Clientes!L183","v":0},null,{"$f":"+[1]Clientes!N183","v":0},{"$f":"+[1]Clientes!O183","v":0},{"$f":"+[1]Clientes!P183","v":0},{"$f":"+[1]Clientes!Q183","v":0},{"$f":"+[1]Clientes!R183","v":0},null,{"$f":"+[1]Clientes!T183","v":0},{"$f":"+[1]Clientes!U183","v":0},{"$f":"+[1]Clientes!V183","v":0},{"$f":"+[1]Clientes!W183","v":0},{"$f":"+[1]Clientes!X183","v":0},{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA183","v":0},{"$f":"+[1]Clientes!AB183","v":0},{"$f":"+[1]Clientes!AC183","v":0},{"$f":"+[1]Clientes!AD183","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!D266","v":"BTS"},{"$f":"+PremisaCosto!G266","v":"C"},null,null,null,{"$f":"+[1]Clientes!H184","v":0},{"$f":"+[1]Clientes!I184","v":0},{"$f":"+[1]Clientes!J184","v":0},{"$f":"+[1]Clientes!K184","v":0},{"$f":"+[1]Clientes!L184","v":0},null,{"$f":"+[1]Clientes!N184","v":0},{"$f":"+[1]Clientes!O184","v":0},{"$f":"+[1]Clientes!P184","v":0},{"$f":"+[1]Clientes!Q184","v":0},{"$f":"+[1]Clientes!R184","v":0},null,{"$f":"+[1]Clientes!T184","v":0},{"$f":"+[1]Clientes!U184","v":0},{"$f":"+[1]Clientes!V184","v":0},{"$f":"+[1]Clientes!W184","v":0},{"$f":"+[1]Clientes!X184","v":0},{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA184","v":0},{"$f":"+[1]Clientes!AB184","v":0},{"$f":"+[1]Clientes!AC184","v":0},{"$f":"+[1]Clientes!AD184","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!D267","v":"BTS"},{"$f":"+PremisaCosto!G267","v":"C"},null,null,null,{"$f":"+[1]Clientes!H185","v":0},{"$f":"+[1]Clientes!I185","v":0},{"$f":"+[1]Clientes!J185","v":0},{"$f":"+[1]Clientes!K185","v":0},{"$f":"+[1]Clientes!L185","v":0},null,{"$f":"+[1]Clientes!N185","v":0},{"$f":"+[1]Clientes!O185","v":0},{"$f":"+[1]Clientes!P185","v":0},{"$f":"+[1]Clientes!Q185","v":0},{"$f":"+[1]Clientes!R185","v":0},null,{"$f":"+[1]Clientes!T185","v":0},{"$f":"+[1]Clientes!U185","v":0},{"$f":"+[1]Clientes!V185","v":0},{"$f":"+[1]Clientes!W185","v":0},{"$f":"+[1]Clientes!X185","v":0},{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA185","v":0},{"$f":"+[1]Clientes!AB185","v":0},{"$f":"+[1]Clientes!AC185","v":0},{"$f":"+[1]Clientes!AD185","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!D268","v":"BTS"},{"$f":"+PremisaCosto!G268","v":"C"},null,null,null,{"$f":"+[1]Clientes!H186","v":0},{"$f":"+[1]Clientes!I186","v":0},{"$f":"+[1]Clientes!J186","v":0},{"$f":"+[1]Clientes!K186","v":0},{"$f":"+[1]Clientes!L186","v":0},null,{"$f":"+[1]Clientes!N186","v":0},{"$f":"+[1]Clientes!O186","v":0},{"$f":"+[1]Clientes!P186","v":0},{"$f":"+[1]Clientes!Q186","v":0},{"$f":"+[1]Clientes!R186","v":0},null,{"$f":"+[1]Clientes!T186","v":0},{"$f":"+[1]Clientes!U186","v":0},{"$f":"+[1]Clientes!V186","v":0},{"$f":"+[1]Clientes!W186","v":0},{"$f":"+[1]Clientes!X186","v":0},{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA186","v":0},{"$f":"+[1]Clientes!AB186","v":0},{"$f":"+[1]Clientes!AC186","v":0},{"$f":"+[1]Clientes!AD186","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!D269","v":"BTS"},{"$f":"+PremisaCosto!G269","v":"C"},null,null,null,{"$f":"+[1]Clientes!H187","v":0},{"$f":"+[1]Clientes!I187","v":0},{"$f":"+[1]Clientes!J187","v":0},{"$f":"+[1]Clientes!K187","v":0},{"$f":"+[1]Clientes!L187","v":0},null,{"$f":"+[1]Clientes!N187","v":0},{"$f":"+[1]Clientes!O187","v":0},{"$f":"+[1]Clientes!P187","v":0},{"$f":"+[1]Clientes!Q187","v":0},{"$f":"+[1]Clientes!R187","v":0},null,{"$f":"+[1]Clientes!T187","v":0},{"$f":"+[1]Clientes!U187","v":0},{"$f":"+[1]Clientes!V187","v":0},{"$f":"+[1]Clientes!W187","v":0},{"$f":"+[1]Clientes!X187","v":0},{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA187","v":0},{"$f":"+[1]Clientes!AB187","v":0},{"$f":"+[1]Clientes!AC187","v":0},{"$f":"+[1]Clientes!AD187","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!D270","v":"BTS"},{"$f":"+PremisaCosto!G270","v":"C"},null,null,null,{"$f":"+[1]Clientes!H188","v":0},{"$f":"+[1]Clientes!I188","v":0},{"$f":"+[1]Clientes!J188","v":0},{"$f":"+[1]Clientes!K188","v":0},{"$f":"+[1]Clientes!L188","v":0},null,{"$f":"+[1]Clientes!N188","v":0},{"$f":"+[1]Clientes!O188","v":0},{"$f":"+[1]Clientes!P188","v":0},{"$f":"+[1]Clientes!Q188","v":0},{"$f":"+[1]Clientes!R188","v":0},null,{"$f":"+[1]Clientes!T188","v":0},{"$f":"+[1]Clientes!U188","v":0},{"$f":"+[1]Clientes!V188","v":0},{"$f":"+[1]Clientes!W188","v":0},{"$f":"+[1]Clientes!X188","v":0},{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA188","v":0},{"$f":"+[1]Clientes!AB188","v":0},{"$f":"+[1]Clientes!AC188","v":0},{"$f":"+[1]Clientes!AD188","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!D271","v":"BTS"},{"$f":"+PremisaCosto!G271","v":"C"},null,null,null,{"$f":"+[1]Clientes!H189","v":0},{"$f":"+[1]Clientes!I189","v":0},{"$f":"+[1]Clientes!J189","v":0},{"$f":"+[1]Clientes!K189","v":0},{"$f":"+[1]Clientes!L189","v":0},null,{"$f":"+[1]Clientes!N189","v":0},{"$f":"+[1]Clientes!O189","v":0},{"$f":"+[1]Clientes!P189","v":0},{"$f":"+[1]Clientes!Q189","v":0},{"$f":"+[1]Clientes!R189","v":0},null,{"$f":"+[1]Clientes!T189","v":0},{"$f":"+[1]Clientes!U189","v":0},{"$f":"+[1]Clientes!V189","v":0},{"$f":"+[1]Clientes!W189","v":0},{"$f":"+[1]Clientes!X189","v":0},{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA189","v":0},{"$f":"+[1]Clientes!AB189","v":0},{"$f":"+[1]Clientes!AC189","v":0},{"$f":"+[1]Clientes!AD189","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D272","v":"BTS"},{"$f":"+PremisaCosto!G272","v":"C"},null,null,null,{"$f":"+[1]Clientes!H190","v":0},{"$f":"+[1]Clientes!I190","v":0},{"$f":"+[1]Clientes!J190","v":0},{"$f":"+[1]Clientes!K190","v":0},{"$f":"+[1]Clientes!L190","v":0},null,{"$f":"+[1]Clientes!N190","v":0},{"$f":"+[1]Clientes!O190","v":0},{"$f":"+[1]Clientes!P190","v":0},{"$f":"+[1]Clientes!Q190","v":0},{"$f":"+[1]Clientes!R190","v":0},null,{"$f":"+[1]Clientes!T190","v":0},{"$f":"+[1]Clientes!U190","v":0},{"$f":"+[1]Clientes!V190","v":0},{"$f":"+[1]Clientes!W190","v":0},{"$f":"+[1]Clientes!X190","v":0},{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA190","v":0},{"$f":"+[1]Clientes!AB190","v":0},{"$f":"+[1]Clientes!AC190","v":0},{"$f":"+[1]Clientes!AD190","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!D273","v":"BTS"},{"$f":"+PremisaCosto!G273","v":"C"},null,null,null,{"$f":"+[1]Clientes!H191","v":0},{"$f":"+[1]Clientes!I191","v":0},{"$f":"+[1]Clientes!J191","v":0},{"$f":"+[1]Clientes!K191","v":0},{"$f":"+[1]Clientes!L191","v":0},null,{"$f":"+[1]Clientes!N191","v":0},{"$f":"+[1]Clientes!O191","v":0},{"$f":"+[1]Clientes!P191","v":0},{"$f":"+[1]Clientes!Q191","v":0},{"$f":"+[1]Clientes!R191","v":0},null,{"$f":"+[1]Clientes!T191","v":0},{"$f":"+[1]Clientes!U191","v":0},{"$f":"+[1]Clientes!V191","v":0},{"$f":"+[1]Clientes!W191","v":0},{"$f":"+[1]Clientes!X191","v":0},{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA191","v":0},{"$f":"+[1]Clientes!AB191","v":0},{"$f":"+[1]Clientes!AC191","v":0},{"$f":"+[1]Clientes!AD191","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!D274","v":0},{"$f":"+PremisaCosto!G274","v":"C"},null,null,null,{"$f":"+[1]Clientes!H192","v":0},{"$f":"+[1]Clientes!I192","v":0},{"$f":"+[1]Clientes!J192","v":0},{"$f":"+[1]Clientes!K192","v":0},{"$f":"+[1]Clientes!L192","v":0},null,{"$f":"+[1]Clientes!N192","v":0},{"$f":"+[1]Clientes!O192","v":0},{"$f":"+[1]Clientes!P192","v":0},{"$f":"+[1]Clientes!Q192","v":0},{"$f":"+[1]Clientes!R192","v":0},null,{"$f":"+[1]Clientes!T192","v":0},{"$f":"+[1]Clientes!U192","v":0},{"$f":"+[1]Clientes!V192","v":0},{"$f":"+[1]Clientes!W192","v":0},{"$f":"+[1]Clientes!X192","v":0},{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA192","v":0},{"$f":"+[1]Clientes!AB192","v":0},{"$f":"+[1]Clientes!AC192","v":0},{"$f":"+[1]Clientes!AD192","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!D275","v":0},{"$f":"+PremisaCosto!G275","v":0},null,null,null,{"$f":"+[1]Clientes!H193","v":0},{"$f":"+[1]Clientes!I193","v":0},{"$f":"+[1]Clientes!J193","v":0},{"$f":"+[1]Clientes!K193","v":0},{"$f":"+[1]Clientes!L193","v":0},null,{"$f":"+[1]Clientes!N193","v":0},{"$f":"+[1]Clientes!O193","v":0},{"$f":"+[1]Clientes!P193","v":0},{"$f":"+[1]Clientes!Q193","v":0},{"$f":"+[1]Clientes!R193","v":0},null,{"$f":"+[1]Clientes!T193","v":0},{"$f":"+[1]Clientes!U193","v":0},{"$f":"+[1]Clientes!V193","v":0},{"$f":"+[1]Clientes!W193","v":0},{"$f":"+[1]Clientes!X193","v":0},{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA193","v":0},{"$f":"+[1]Clientes!AB193","v":0},{"$f":"+[1]Clientes!AC193","v":0},{"$f":"+[1]Clientes!AD193","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!D276","v":"MTD_GC"},{"$f":"+PremisaCosto!G276","v":"C"},null,null,null,{"$f":"+[1]Clientes!H194","v":0},{"$f":"+[1]Clientes!I194","v":0},{"$f":"+[1]Clientes!J194","v":0},{"$f":"+[1]Clientes!K194","v":0},{"$f":"+[1]Clientes!L194","v":0},null,{"$f":"+[1]Clientes!N194","v":0},{"$f":"+[1]Clientes!O194","v":0},{"$f":"+[1]Clientes!P194","v":0},{"$f":"+[1]Clientes!Q194","v":0},{"$f":"+[1]Clientes!R194","v":0},null,{"$f":"+[1]Clientes!T194","v":0},{"$f":"+[1]Clientes!U194","v":0},{"$f":"+[1]Clientes!V194","v":0},{"$f":"+[1]Clientes!W194","v":0},{"$f":"+[1]Clientes!X194","v":0},{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA194","v":0},{"$f":"+[1]Clientes!AB194","v":0},{"$f":"+[1]Clientes!AC194","v":0},{"$f":"+[1]Clientes!AD194","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!D277","v":"BTD_GC"},{"$f":"+PremisaCosto!G277","v":"C"},null,null,null,{"$f":"+[1]Clientes!H195","v":0},{"$f":"+[1]Clientes!I195","v":0},{"$f":"+[1]Clientes!J195","v":0},{"$f":"+[1]Clientes!K195","v":0},{"$f":"+[1]Clientes!L195","v":0},null,{"$f":"+[1]Clientes!N195","v":0},{"$f":"+[1]Clientes!O195","v":0},{"$f":"+[1]Clientes!P195","v":0},{"$f":"+[1]Clientes!Q195","v":0},{"$f":"+[1]Clientes!R195","v":0},null,{"$f":"+[1]Clientes!T195","v":0},{"$f":"+[1]Clientes!U195","v":0},{"$f":"+[1]Clientes!V195","v":0},{"$f":"+[1]Clientes!W195","v":0},{"$f":"+[1]Clientes!X195","v":0},{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA195","v":0},{"$f":"+[1]Clientes!AB195","v":0},{"$f":"+[1]Clientes!AC195","v":0},{"$f":"+[1]Clientes!AD195","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!D278","v":"BTSH"},{"$f":"+PremisaCosto!G278","v":"C"},null,null,null,{"$f":"+[1]Clientes!H196","v":4.4567342800748948},{"$f":"+[1]Clientes!I196","v":4.5070046808764239},{"$f":"+[1]Clientes!J196","v":4.6088237370844176},{"$f":"+[1]Clientes!K196","v":4.7131781534660995},{"$f":"+[1]Clientes!L196","v":4.8200291307869785},null,{"$f":"+[1]Clientes!N196","v":0},{"$f":"+[1]Clientes!O196","v":0},{"$f":"+[1]Clientes!P196","v":0},{"$f":"+[1]Clientes!Q196","v":0},{"$f":"+[1]Clientes!R196","v":0},null,{"$f":"+[1]Clientes!T196","v":4.4567342800748948},{"$f":"+[1]Clientes!U196","v":4.5070046808764239},{"$f":"+[1]Clientes!V196","v":4.6088237370844176},{"$f":"+[1]Clientes!W196","v":4.7131781534660995},{"$f":"+[1]Clientes!X196","v":4.8200291307869785},{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$84:$I$84)","v":15.281686097730297},null,{"$f":"+[1]Clientes!AA196","v":9.9246686240405779E-2},{"$f":"+[1]Clientes!AB196","v":0.1018190562079937},{"$f":"+[1]Clientes!AC196","v":0.10435441638168186},{"$f":"+[1]Clientes!AD196","v":0.106850977320879},{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":0.33773352719412814}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!D279","v":0},{"$f":"+PremisaCosto!G279","v":0},null,null,null,{"$f":"+[1]Clientes!H197","v":4.4567342800748948},{"$f":"+[1]Clientes!I197","v":4.5070046808764239},{"$f":"+[1]Clientes!J197","v":4.6088237370844176},{"$f":"+[1]Clientes!K197","v":4.7131781534660995},{"$f":"+[1]Clientes!L197","v":4.8200291307869785},null,{"$f":"+[1]Clientes!N197","v":0},{"$f":"+[1]Clientes!O197","v":0},{"$f":"+[1]Clientes!P197","v":0},{"$f":"+[1]Clientes!Q197","v":0},{"$f":"+[1]Clientes!R197","v":0},null,{"$f":"+[1]Clientes!T197","v":4.4567342800748948},{"$f":"+[1]Clientes!U197","v":4.5070046808764239},{"$f":"+[1]Clientes!V197","v":4.6088237370844176},{"$f":"+[1]Clientes!W197","v":4.7131781534660995},{"$f":"+[1]Clientes!X197","v":4.8200291307869785},{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$84:$I$84)","v":15.281686097730297},null,{"$f":"+[1]Clientes!AA197","v":9.9246686240405779E-2},{"$f":"+[1]Clientes!AB197","v":0.1018190562079937},{"$f":"+[1]Clientes!AC197","v":0.10435441638168186},{"$f":"+[1]Clientes!AD197","v":0.106850977320879},{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":0.33773352719412814}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!D280","v":0},{"$f":"+PremisaCosto!G280","v":0},null,null,null,{"$f":"+[1]Clientes!H198","v":4.4567342800748948},{"$f":"+[1]Clientes!I198","v":4.5070046808764239},{"$f":"+[1]Clientes!J198","v":4.6088237370844176},{"$f":"+[1]Clientes!K198","v":4.7131781534660995},{"$f":"+[1]Clientes!L198","v":4.8200291307869785},null,{"$f":"+[1]Clientes!N198","v":0},{"$f":"+[1]Clientes!O198","v":0},{"$f":"+[1]Clientes!P198","v":0},{"$f":"+[1]Clientes!Q198","v":0},{"$f":"+[1]Clientes!R198","v":0},null,{"$f":"+[1]Clientes!T198","v":4.4567342800748948},{"$f":"+[1]Clientes!U198","v":4.5070046808764239},{"$f":"+[1]Clientes!V198","v":4.6088237370844176},{"$f":"+[1]Clientes!W198","v":4.7131781534660995},{"$f":"+[1]Clientes!X198","v":4.8200291307869785},{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$84:$I$84)","v":15.281686097730297},null,{"$f":"+[1]Clientes!AA198","v":9.9246686240405779E-2},{"$f":"+[1]Clientes!AB198","v":0.1018190562079937},{"$f":"+[1]Clientes!AC198","v":0.10435441638168186},{"$f":"+[1]Clientes!AD198","v":0.106850977320879},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0.33773352719412814}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D281","v":0},{"$f":"+PremisaCosto!G281","v":0},null,null,null,{"$f":"+[1]Clientes!H199","v":0},{"$f":"+[1]Clientes!I199","v":0},{"$f":"+[1]Clientes!J199","v":0},{"$f":"+[1]Clientes!K199","v":0},{"$f":"+[1]Clientes!L199","v":0},null,{"$f":"+[1]Clientes!N199","v":0},{"$f":"+[1]Clientes!O199","v":0},{"$f":"+[1]Clientes!P199","v":0},{"$f":"+[1]Clientes!Q199","v":0},{"$f":"+[1]Clientes!R199","v":0},null,{"$f":"+[1]Clientes!T199","v":0},{"$f":"+[1]Clientes!U199","v":0},{"$f":"+[1]Clientes!V199","v":0},{"$f":"+[1]Clientes!W199","v":0},{"$f":"+[1]Clientes!X199","v":0},{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA199","v":0},{"$f":"+[1]Clientes!AB199","v":0},{"$f":"+[1]Clientes!AC199","v":0},{"$f":"+[1]Clientes!AD199","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D282","v":0},{"$f":"+PremisaCosto!G282","v":0},null,null,null,{"$f":"+[1]Clientes!H200","v":0},{"$f":"+[1]Clientes!I200","v":0},{"$f":"+[1]Clientes!J200","v":0},{"$f":"+[1]Clientes!K200","v":0},{"$f":"+[1]Clientes!L200","v":0},null,{"$f":"+[1]Clientes!N200","v":0},{"$f":"+[1]Clientes!O200","v":0},{"$f":"+[1]Clientes!P200","v":0},{"$f":"+[1]Clientes!Q200","v":0},{"$f":"+[1]Clientes!R200","v":0},null,{"$f":"+[1]Clientes!T200","v":0},{"$f":"+[1]Clientes!U200","v":0},{"$f":"+[1]Clientes!V200","v":0},{"$f":"+[1]Clientes!W200","v":0},{"$f":"+[1]Clientes!X200","v":0},{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA200","v":0},{"$f":"+[1]Clientes!AB200","v":0},{"$f":"+[1]Clientes!AC200","v":0},{"$f":"+[1]Clientes!AD200","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!D283","v":0},{"$f":"+PremisaCosto!G283","v":0},null,null,null,{"$f":"+[1]Clientes!H201","v":0},{"$f":"+[1]Clientes!I201","v":0},{"$f":"+[1]Clientes!J201","v":0},{"$f":"+[1]Clientes!K201","v":0},{"$f":"+[1]Clientes!L201","v":0},null,{"$f":"+[1]Clientes!N201","v":0},{"$f":"+[1]Clientes!O201","v":0},{"$f":"+[1]Clientes!P201","v":0},{"$f":"+[1]Clientes!Q201","v":0},{"$f":"+[1]Clientes!R201","v":0},null,{"$f":"+[1]Clientes!T201","v":0},{"$f":"+[1]Clientes!U201","v":0},{"$f":"+[1]Clientes!V201","v":0},{"$f":"+[1]Clientes!W201","v":0},{"$f":"+[1]Clientes!X201","v":0},{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA201","v":0},{"$f":"+[1]Clientes!AB201","v":0},{"$f":"+[1]Clientes!AC201","v":0},{"$f":"+[1]Clientes!AD201","v":0},{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!D284","v":0},{"$f":"+PremisaCosto!G284","v":0},null,null,null,{"$f":"+[1]Clientes!H202","v":0},{"$f":"+[1]Clientes!I202","v":0},{"$f":"+[1]Clientes!J202","v":0},{"$f":"+[1]Clientes!K202","v":0},{"$f":"+[1]Clientes!L202","v":0},null,{"$f":"+[1]Clientes!N202","v":0},{"$f":"+[1]Clientes!O202","v":0},{"$f":"+[1]Clientes!P202","v":0},{"$f":"+[1]Clientes!Q202","v":0},{"$f":"+[1]Clientes!R202","v":0},null,{"$f":"+[1]Clientes!T202","v":0},{"$f":"+[1]Clientes!U202","v":0},{"$f":"+[1]Clientes!V202","v":0},{"$f":"+[1]Clientes!W202","v":0},{"$f":"+[1]Clientes!X202","v":0},{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA202","v":0},{"$f":"+[1]Clientes!AB202","v":0},{"$f":"+[1]Clientes!AC202","v":0},{"$f":"+[1]Clientes!AD202","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D285","v":0},{"$f":"+PremisaCosto!G285","v":0},null,null,null,{"$f":"+[1]Clientes!H203","v":0},{"$f":"+[1]Clientes!I203","v":0},{"$f":"+[1]Clientes!J203","v":0},{"$f":"+[1]Clientes!K203","v":0},{"$f":"+[1]Clientes!L203","v":0},null,{"$f":"+[1]Clientes!N203","v":0},{"$f":"+[1]Clientes!O203","v":0},{"$f":"+[1]Clientes!P203","v":0},{"$f":"+[1]Clientes!Q203","v":0},{"$f":"+[1]Clientes!R203","v":0},null,{"$f":"+[1]Clientes!T203","v":0},{"$f":"+[1]Clientes!U203","v":0},{"$f":"+[1]Clientes!V203","v":0},{"$f":"+[1]Clientes!W203","v":0},{"$f":"+[1]Clientes!X203","v":0},{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA203","v":0},{"$f":"+[1]Clientes!AB203","v":0},{"$f":"+[1]Clientes!AC203","v":0},{"$f":"+[1]Clientes!AD203","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D286","v":0},{"$f":"+PremisaCosto!G286","v":0},null,null,null,{"$f":"+[1]Clientes!H204","v":0},{"$f":"+[1]Clientes!I204","v":0},{"$f":"+[1]Clientes!J204","v":0},{"$f":"+[1]Clientes!K204","v":0},{"$f":"+[1]Clientes!L204","v":0},null,{"$f":"+[1]Clientes!N204","v":0},{"$f":"+[1]Clientes!O204","v":0},{"$f":"+[1]Clientes!P204","v":0},{"$f":"+[1]Clientes!Q204","v":0},{"$f":"+[1]Clientes!R204","v":0},null,{"$f":"+[1]Clientes!T204","v":0},{"$f":"+[1]Clientes!U204","v":0},{"$f":"+[1]Clientes!V204","v":0},{"$f":"+[1]Clientes!W204","v":0},{"$f":"+[1]Clientes!X204","v":0},{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA204","v":0},{"$f":"+[1]Clientes!AB204","v":0},{"$f":"+[1]Clientes!AC204","v":0},{"$f":"+[1]Clientes!AD204","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!D287","v":0},{"$f":"+PremisaCosto!G287","v":0},null,null,null,{"$f":"+[1]Clientes!H205","v":0},{"$f":"+[1]Clientes!I205","v":0},{"$f":"+[1]Clientes!J205","v":0},{"$f":"+[1]Clientes!K205","v":0},{"$f":"+[1]Clientes!L205","v":0},null,{"$f":"+[1]Clientes!N205","v":0},{"$f":"+[1]Clientes!O205","v":0},{"$f":"+[1]Clientes!P205","v":0},{"$f":"+[1]Clientes!Q205","v":0},{"$f":"+[1]Clientes!R205","v":0},null,{"$f":"+[1]Clientes!T205","v":0},{"$f":"+[1]Clientes!U205","v":0},{"$f":"+[1]Clientes!V205","v":0},{"$f":"+[1]Clientes!W205","v":0},{"$f":"+[1]Clientes!X205","v":0},{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA205","v":0},{"$f":"+[1]Clientes!AB205","v":0},{"$f":"+[1]Clientes!AC205","v":0},{"$f":"+[1]Clientes!AD205","v":0},{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!D288","v":0},{"$f":"+PremisaCosto!G288","v":0},null,null,null,{"$f":"+[1]Clientes!H206","v":0},{"$f":"+[1]Clientes!I206","v":0},{"$f":"+[1]Clientes!J206","v":0},{"$f":"+[1]Clientes!K206","v":0},{"$f":"+[1]Clientes!L206","v":0},null,{"$f":"+[1]Clientes!N206","v":0},{"$f":"+[1]Clientes!O206","v":0},{"$f":"+[1]Clientes!P206","v":0},{"$f":"+[1]Clientes!Q206","v":0},{"$f":"+[1]Clientes!R206","v":0},null,{"$f":"+[1]Clientes!T206","v":0},{"$f":"+[1]Clientes!U206","v":0},{"$f":"+[1]Clientes!V206","v":0},{"$f":"+[1]Clientes!W206","v":0},{"$f":"+[1]Clientes!X206","v":0},{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA206","v":0},{"$f":"+[1]Clientes!AB206","v":0},{"$f":"+[1]Clientes!AC206","v":0},{"$f":"+[1]Clientes!AD206","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D289","v":0},{"$f":"+PremisaCosto!G289","v":0},null,null,null,{"$f":"+[1]Clientes!H207","v":0},{"$f":"+[1]Clientes!I207","v":0},{"$f":"+[1]Clientes!J207","v":0},{"$f":"+[1]Clientes!K207","v":0},{"$f":"+[1]Clientes!L207","v":0},null,{"$f":"+[1]Clientes!N207","v":0},{"$f":"+[1]Clientes!O207","v":0},{"$f":"+[1]Clientes!P207","v":0},{"$f":"+[1]Clientes!Q207","v":0},{"$f":"+[1]Clientes!R207","v":0},null,{"$f":"+[1]Clientes!T207","v":0},{"$f":"+[1]Clientes!U207","v":0},{"$f":"+[1]Clientes!V207","v":0},{"$f":"+[1]Clientes!W207","v":0},{"$f":"+[1]Clientes!X207","v":0},{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA207","v":0},{"$f":"+[1]Clientes!AB207","v":0},{"$f":"+[1]Clientes!AC207","v":0},{"$f":"+[1]Clientes!AD207","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D290","v":0},{"$f":"+PremisaCosto!G290","v":0},null,null,null,{"$f":"+[1]Clientes!H208","v":0},{"$f":"+[1]Clientes!I208","v":0},{"$f":"+[1]Clientes!J208","v":0},{"$f":"+[1]Clientes!K208","v":0},{"$f":"+[1]Clientes!L208","v":0},null,{"$f":"+[1]Clientes!N208","v":0},{"$f":"+[1]Clientes!O208","v":0},{"$f":"+[1]Clientes!P208","v":0},{"$f":"+[1]Clientes!Q208","v":0},{"$f":"+[1]Clientes!R208","v":0},null,{"$f":"+[1]Clientes!T208","v":0},{"$f":"+[1]Clientes!U208","v":0},{"$f":"+[1]Clientes!V208","v":0},{"$f":"+[1]Clientes!W208","v":0},{"$f":"+[1]Clientes!X208","v":0},{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA208","v":0},{"$f":"+[1]Clientes!AB208","v":0},{"$f":"+[1]Clientes!AC208","v":0},{"$f":"+[1]Clientes!AD208","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!D291","v":0},{"$f":"+PremisaCosto!G291","v":0},null,null,null,{"$f":"+[1]Clientes!H209","v":148.20592080800486},{"$f":"+[1]Clientes!I209","v":150.74386372377938},{"$f":"+[1]Clientes!J209","v":155.9060668399496},{"$f":"+[1]Clientes!K209","v":161.24390912811006},{"$f":"+[1]Clientes!L209","v":166.76349549783561},null,{"$f":"+[1]Clientes!N209","v":1.7322899201381785E-2},{"$f":"+[1]Clientes!O209","v":1.7402871981617957E-2},{"$f":"+[1]Clientes!P209","v":1.7564339330714687E-2},{"$f":"+[1]Clientes!Q209","v":1.7728866956108875E-2},{"$f":"+[1]Clientes!R209","v":1.7896487997614355E-2},null,{"$f":"+[1]Clientes!T209","v":148.18859790880347},{"$f":"+[1]Clientes!U209","v":150.72646085179775},{"$f":"+[1]Clientes!V209","v":155.8885025006189},{"$f":"+[1]Clientes!W209","v":161.22618026115396},{"$f":"+[1]Clientes!X209","v":166.745599009838},{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$84:$I$84)","v":519.25595751090077},null,{"$f":"+[1]Clientes!AA209","v":4.9924686364309991},{"$f":"+[1]Clientes!AB209","v":5.1622031161702182},{"$f":"+[1]Clientes!AC209","v":5.3378422881604592},{"$f":"+[1]Clientes!AD209","v":5.5195863697255447},{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":17.193789001518262}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!D292","v":0},{"$f":"+PremisaCosto!G292","v":0},null,null,null,{"$f":"+[1]Clientes!H210","v":148.20592080800486},{"$f":"+[1]Clientes!I210","v":150.74386372377938},{"$f":"+[1]Clientes!J210","v":155.9060668399496},{"$f":"+[1]Clientes!K210","v":161.24390912811006},{"$f":"+[1]Clientes!L210","v":166.76349549783561},null,{"$f":"+[1]Clientes!N210","v":1.7322899201381785E-2},{"$f":"+[1]Clientes!O210","v":1.7402871981617957E-2},{"$f":"+[1]Clientes!P210","v":1.7564339330714687E-2},{"$f":"+[1]Clientes!Q210","v":1.7728866956108875E-2},{"$f":"+[1]Clientes!R210","v":1.7896487997614355E-2},null,{"$f":"+[1]Clientes!T210","v":148.18859790880347},{"$f":"+[1]Clientes!U210","v":150.72646085179775},{"$f":"+[1]Clientes!V210","v":155.8885025006189},{"$f":"+[1]Clientes!W210","v":161.22618026115396},{"$f":"+[1]Clientes!X210","v":166.745599009838},{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$84:$I$84)","v":519.25595751090077},null,{"$f":"+[1]Clientes!AA210","v":4.9924686364309991},{"$f":"+[1]Clientes!AB210","v":5.1622031161702182},{"$f":"+[1]Clientes!AC210","v":5.3378422881604592},{"$f":"+[1]Clientes!AD210","v":5.5195863697255447},{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":17.193789001518262}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!D293","v":"BTS Prepago"},{"$f":"+PremisaCosto!G293","v":"C"},null,null,null,{"$f":"+[1]Clientes!H211","v":109.85285612875406},{"$f":"+[1]Clientes!I211","v":111.71876506631894},{"$f":"+[1]Clientes!J211","v":115.51379176172661},{"$f":"+[1]Clientes!K211","v":119.43739800885032},{"$f":"+[1]Clientes!L211","v":123.49397892670427},null,{"$f":"+[1]Clientes!N211","v":1.7322899201381785E-2},{"$f":"+[1]Clientes!O211","v":1.7402871981617957E-2},{"$f":"+[1]Clientes!P211","v":1.7564339330714687E-2},{"$f":"+[1]Clientes!Q211","v":1.7728866956108875E-2},{"$f":"+[1]Clientes!R211","v":1.7896487997614355E-2},null,{"$f":"+[1]Clientes!T211","v":109.83553322955268},{"$f":"+[1]Clientes!U211","v":111.70136219433732},{"$f":"+[1]Clientes!V211","v":115.49622742239589},{"$f":"+[1]Clientes!W211","v":119.41966914189422},{"$f":"+[1]Clientes!X211","v":123.47608243870665},{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$84:$I$84)","v":384.670654564801},null,{"$f":"+[1]Clientes!AA211","v":3.6706984210557465},{"$f":"+[1]Clientes!AB211","v":3.795026695407671},{"$f":"+[1]Clientes!AC211","v":3.9236062471237148},{"$f":"+[1]Clientes!AD211","v":4.0565809178539496},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":12.63930869595948}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!D294","v":"BTS Prepago"},{"$f":"+PremisaCosto!G294","v":"C"},null,null,null,{"$f":"+[1]Clientes!H212","v":2.0655249259577874E-2},{"$f":"+[1]Clientes!I212","v":2.088823323252342E-2},{"$f":"+[1]Clientes!J212","v":2.1360125396872012E-2},{"$f":"+[1]Clientes!K212","v":2.1843767980487108E-2},{"$f":"+[1]Clientes!L212","v":2.2338981163839648E-2},null,{"$f":"+[1]Clientes!N212","v":0},{"$f":"+[1]Clientes!O212","v":0},{"$f":"+[1]Clientes!P212","v":0},{"$f":"+[1]Clientes!Q212","v":0},{"$f":"+[1]Clientes!R212","v":0},null,{"$f":"+[1]Clientes!T212","v":2.0655249259577874E-2},{"$f":"+[1]Clientes!U212","v":2.088823323252342E-2},{"$f":"+[1]Clientes!V212","v":2.1360125396872012E-2},{"$f":"+[1]Clientes!W212","v":2.1843767980487108E-2},{"$f":"+[1]Clientes!X212","v":2.2338981163839648E-2},{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$84:$I$84)","v":7.0824737491403861E-2},null,{"$f":"+[1]Clientes!AA212","v":4.599702189218742E-4},{"$f":"+[1]Clientes!AB212","v":4.7189216434859182E-4},{"$f":"+[1]Clientes!AC212","v":4.8364258361509663E-4},{"$f":"+[1]Clientes!AD212","v":4.952131833525393E-4},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":1.5652650010343214E-3}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!D295","v":"BTS Prepago"},{"$f":"+PremisaCosto!G295","v":"C"},null,null,null,{"$f":"+[1]Clientes!H213","v":38.199917918308351},{"$f":"+[1]Clientes!I213","v":38.869410629277013},{"$f":"+[1]Clientes!J213","v":40.231419433882991},{"$f":"+[1]Clientes!K213","v":41.640314939140602},{"$f":"+[1]Clientes!L213","v":43.097801322216512},null,{"$f":"+[1]Clientes!N213","v":0},{"$f":"+[1]Clientes!O213","v":0},{"$f":"+[1]Clientes!P213","v":0},{"$f":"+[1]Clientes!Q213","v":0},{"$f":"+[1]Clientes!R213","v":0},null,{"$f":"+[1]Clientes!T213","v":38.199917918308351},{"$f":"+[1]Clientes!U213","v":38.869410629277013},{"$f":"+[1]Clientes!V213","v":40.231419433882991},{"$f":"+[1]Clientes!W213","v":41.640314939140602},{"$f":"+[1]Clientes!X213","v":43.097801322216512},{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$84:$I$84)","v":134.04972085336487},null,{"$f":"+[1]Clientes!AA213","v":1.3167700879256188},{"$f":"+[1]Clientes!AB213","v":1.3620088046059777},{"$f":"+[1]Clientes!AC213","v":1.4088955052576111},{"$f":"+[1]Clientes!AD213","v":1.4574863830759099},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":4.5372728513004033}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!D296","v":"BTS Prepago"},{"$f":"+PremisaCosto!G296","v":"C"},null,null,null,{"$f":"+[1]Clientes!H214","v":0},{"$f":"+[1]Clientes!I214","v":0},{"$f":"+[1]Clientes!J214","v":0},{"$f":"+[1]Clientes!K214","v":0},{"$f":"+[1]Clientes!L214","v":0},null,{"$f":"+[1]Clientes!N214","v":0},{"$f":"+[1]Clientes!O214","v":0},{"$f":"+[1]Clientes!P214","v":0},{"$f":"+[1]Clientes!Q214","v":0},{"$f":"+[1]Clientes!R214","v":0},null,{"$f":"+[1]Clientes!T214","v":0},{"$f":"+[1]Clientes!U214","v":0},{"$f":"+[1]Clientes!V214","v":0},{"$f":"+[1]Clientes!W214","v":0},{"$f":"+[1]Clientes!X214","v":0},{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA214","v":0},{"$f":"+[1]Clientes!AB214","v":0},{"$f":"+[1]Clientes!AC214","v":0},{"$f":"+[1]Clientes!AD214","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!D297","v":"BTS Prepago"},{"$f":"+PremisaCosto!G297","v":"C"},null,null,null,{"$f":"+[1]Clientes!H215","v":1.1754024474922796E-3},{"$f":"+[1]Clientes!I215","v":1.1886605751761994E-3},{"$f":"+[1]Clientes!J215","v":1.2155139526376483E-3},{"$f":"+[1]Clientes!K215","v":1.2430359965185313E-3},{"$f":"+[1]Clientes!L215","v":1.2712164740537083E-3},null,{"$f":"+[1]Clientes!N215","v":0},{"$f":"+[1]Clientes!O215","v":0},{"$f":"+[1]Clientes!P215","v":0},{"$f":"+[1]Clientes!Q215","v":0},{"$f":"+[1]Clientes!R215","v":0},null,{"$f":"+[1]Clientes!T215","v":1.1754024474922796E-3},{"$f":"+[1]Clientes!U215","v":1.1886605751761994E-3},{"$f":"+[1]Clientes!V215","v":1.2155139526376483E-3},{"$f":"+[1]Clientes!W215","v":1.2430359965185313E-3},{"$f":"+[1]Clientes!X215","v":1.2712164740537083E-3},{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$84:$I$84)","v":4.0303347950057912E-3},null,{"$f":"+[1]Clientes!AA215","v":2.6174950217249839E-5},{"$f":"+[1]Clientes!AB215","v":2.6853377461448892E-5},{"$f":"+[1]Clientes!AC215","v":2.7522043880882962E-5},{"$f":"+[1]Clientes!AD215","v":2.8180477535177028E-5},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":8.9072578600649126E-5}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!D298","v":"BTS Prepago"},{"$f":"+PremisaCosto!G298","v":"C"},null,null,null,{"$f":"+[1]Clientes!H216","v":0},{"$f":"+[1]Clientes!I216","v":0},{"$f":"+[1]Clientes!J216","v":0},{"$f":"+[1]Clientes!K216","v":0},{"$f":"+[1]Clientes!L216","v":0},null,{"$f":"+[1]Clientes!N216","v":0},{"$f":"+[1]Clientes!O216","v":0},{"$f":"+[1]Clientes!P216","v":0},{"$f":"+[1]Clientes!Q216","v":0},{"$f":"+[1]Clientes!R216","v":0},null,{"$f":"+[1]Clientes!T216","v":0},{"$f":"+[1]Clientes!U216","v":0},{"$f":"+[1]Clientes!V216","v":0},{"$f":"+[1]Clientes!W216","v":0},{"$f":"+[1]Clientes!X216","v":0},{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA216","v":0},{"$f":"+[1]Clientes!AB216","v":0},{"$f":"+[1]Clientes!AC216","v":0},{"$f":"+[1]Clientes!AD216","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!D299","v":"BTS Prepago"},{"$f":"+PremisaCosto!G299","v":"C"},null,null,null,{"$f":"+[1]Clientes!H217","v":0},{"$f":"+[1]Clientes!I217","v":0},{"$f":"+[1]Clientes!J217","v":0},{"$f":"+[1]Clientes!K217","v":0},{"$f":"+[1]Clientes!L217","v":0},null,{"$f":"+[1]Clientes!N217","v":0},{"$f":"+[1]Clientes!O217","v":0},{"$f":"+[1]Clientes!P217","v":0},{"$f":"+[1]Clientes!Q217","v":0},{"$f":"+[1]Clientes!R217","v":0},null,{"$f":"+[1]Clientes!T217","v":0},{"$f":"+[1]Clientes!U217","v":0},{"$f":"+[1]Clientes!V217","v":0},{"$f":"+[1]Clientes!W217","v":0},{"$f":"+[1]Clientes!X217","v":0},{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA217","v":0},{"$f":"+[1]Clientes!AB217","v":0},{"$f":"+[1]Clientes!AC217","v":0},{"$f":"+[1]Clientes!AD217","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!D300","v":"BTS Prepago"},{"$f":"+PremisaCosto!G300","v":"C"},null,null,null,{"$f":"+[1]Clientes!H218","v":0.1302876320937931},{"$f":"+[1]Clientes!I218","v":0.13257105637241845},{"$f":"+[1]Clientes!J218","v":0.13721643028192523},{"$f":"+[1]Clientes!K218","v":0.1420217196451159},{"$f":"+[1]Clientes!L218","v":0.14699273686211611},null,{"$f":"+[1]Clientes!N218","v":0},{"$f":"+[1]Clientes!O218","v":0},{"$f":"+[1]Clientes!P218","v":0},{"$f":"+[1]Clientes!Q218","v":0},{"$f":"+[1]Clientes!R218","v":0},null,{"$f":"+[1]Clientes!T218","v":0.1302876320937931},{"$f":"+[1]Clientes!U218","v":0.13257105637241845},{"$f":"+[1]Clientes!V218","v":0.13721643028192523},{"$f":"+[1]Clientes!W218","v":0.1420217196451159},{"$f":"+[1]Clientes!X218","v":0.14699273686211611},{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$84:$I$84)","v":0.45720047750281356},null,{"$f":"+[1]Clientes!AA218","v":4.4910791990351306E-3},{"$f":"+[1]Clientes!AB218","v":4.6453739095067836E-3},{"$f":"+[1]Clientes!AC218","v":4.8052893631906624E-3},{"$f":"+[1]Clientes!AD218","v":4.9710172170002176E-3},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":1.5475178172465565E-2}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!D301","v":"BTS Prepago"},{"$f":"+PremisaCosto!G301","v":"C"},null,null,null,{"$f":"+[1]Clientes!H219","v":0},{"$f":"+[1]Clientes!I219","v":0},{"$f":"+[1]Clientes!J219","v":0},{"$f":"+[1]Clientes!K219","v":0},{"$f":"+[1]Clientes!L219","v":0},null,{"$f":"+[1]Clientes!N219","v":0},{"$f":"+[1]Clientes!O219","v":0},{"$f":"+[1]Clientes!P219","v":0},{"$f":"+[1]Clientes!Q219","v":0},{"$f":"+[1]Clientes!R219","v":0},null,{"$f":"+[1]Clientes!T219","v":0},{"$f":"+[1]Clientes!U219","v":0},{"$f":"+[1]Clientes!V219","v":0},{"$f":"+[1]Clientes!W219","v":0},{"$f":"+[1]Clientes!X219","v":0},{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA219","v":0},{"$f":"+[1]Clientes!AB219","v":0},{"$f":"+[1]Clientes!AC219","v":0},{"$f":"+[1]Clientes!AD219","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!D302","v":"BTS Prepago"},{"$f":"+PremisaCosto!G302","v":"C"},null,null,null,{"$f":"+[1]Clientes!H220","v":1.0284771415557451E-3},{"$f":"+[1]Clientes!I220","v":1.0400780032791747E-3},{"$f":"+[1]Clientes!J220","v":1.0635747085579426E-3},{"$f":"+[1]Clientes!K220","v":1.0876564969537152E-3},{"$f":"+[1]Clientes!L220","v":1.112314414796995E-3},null,{"$f":"+[1]Clientes!N220","v":0},{"$f":"+[1]Clientes!O220","v":0},{"$f":"+[1]Clientes!P220","v":0},{"$f":"+[1]Clientes!Q220","v":0},{"$f":"+[1]Clientes!R220","v":0},null,{"$f":"+[1]Clientes!T220","v":1.0284771415557451E-3},{"$f":"+[1]Clientes!U220","v":1.0400780032791747E-3},{"$f":"+[1]Clientes!V220","v":1.0635747085579426E-3},{"$f":"+[1]Clientes!W220","v":1.0876564969537152E-3},{"$f":"+[1]Clientes!X220","v":1.112314414796995E-3},{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$84:$I$84)","v":3.5265429456300683E-3},null,{"$f":"+[1]Clientes!AA220","v":2.29030814400935E-5},{"$f":"+[1]Clientes!AB220","v":2.3496705278767916E-5},{"$f":"+[1]Clientes!AC220","v":2.408178839577251E-5},{"$f":"+[1]Clientes!AD220","v":2.4657917843279873E-5},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":7.7938506275567908E-5}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D303","v":0},{"$f":"+PremisaCosto!G303","v":0},null,null,null,{"$f":"+[1]Clientes!H221","v":0},{"$f":"+[1]Clientes!I221","v":0},{"$f":"+[1]Clientes!J221","v":0},{"$f":"+[1]Clientes!K221","v":0},{"$f":"+[1]Clientes!L221","v":0},null,{"$f":"+[1]Clientes!N221","v":0},{"$f":"+[1]Clientes!O221","v":0},{"$f":"+[1]Clientes!P221","v":0},{"$f":"+[1]Clientes!Q221","v":0},{"$f":"+[1]Clientes!R221","v":0},null,{"$f":"+[1]Clientes!T221","v":0},{"$f":"+[1]Clientes!U221","v":0},{"$f":"+[1]Clientes!V221","v":0},{"$f":"+[1]Clientes!W221","v":0},{"$f":"+[1]Clientes!X221","v":0},{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA221","v":0},{"$f":"+[1]Clientes!AB221","v":0},{"$f":"+[1]Clientes!AC221","v":0},{"$f":"+[1]Clientes!AD221","v":0},{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!D304","v":"BTS Prepago"},{"$f":"+PremisaCosto!G304","v":"C"},null,null,null,{"$f":"+[1]Clientes!H222","v":0},{"$f":"+[1]Clientes!I222","v":0},{"$f":"+[1]Clientes!J222","v":0},{"$f":"+[1]Clientes!K222","v":0},{"$f":"+[1]Clientes!L222","v":0},null,{"$f":"+[1]Clientes!N222","v":0},{"$f":"+[1]Clientes!O222","v":0},{"$f":"+[1]Clientes!P222","v":0},{"$f":"+[1]Clientes!Q222","v":0},{"$f":"+[1]Clientes!R222","v":0},null,{"$f":"+[1]Clientes!T222","v":0},{"$f":"+[1]Clientes!U222","v":0},{"$f":"+[1]Clientes!V222","v":0},{"$f":"+[1]Clientes!W222","v":0},{"$f":"+[1]Clientes!X222","v":0},{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA222","v":0},{"$f":"+[1]Clientes!AB222","v":0},{"$f":"+[1]Clientes!AC222","v":0},{"$f":"+[1]Clientes!AD222","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!D305","v":"BTS Prepago"},{"$f":"+PremisaCosto!G305","v":"C"},null,null,null,{"$f":"+[1]Clientes!H223","v":0},{"$f":"+[1]Clientes!I223","v":0},{"$f":"+[1]Clientes!J223","v":0},{"$f":"+[1]Clientes!K223","v":0},{"$f":"+[1]Clientes!L223","v":0},null,{"$f":"+[1]Clientes!N223","v":0},{"$f":"+[1]Clientes!O223","v":0},{"$f":"+[1]Clientes!P223","v":0},{"$f":"+[1]Clientes!Q223","v":0},{"$f":"+[1]Clientes!R223","v":0},null,{"$f":"+[1]Clientes!T223","v":0},{"$f":"+[1]Clientes!U223","v":0},{"$f":"+[1]Clientes!V223","v":0},{"$f":"+[1]Clientes!W223","v":0},{"$f":"+[1]Clientes!X223","v":0},{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA223","v":0},{"$f":"+[1]Clientes!AB223","v":0},{"$f":"+[1]Clientes!AC223","v":0},{"$f":"+[1]Clientes!AD223","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!D306","v":"BTS Prepago"},{"$f":"+PremisaCosto!G306","v":"C"},null,null,null,{"$f":"+[1]Clientes!H224","v":0},{"$f":"+[1]Clientes!I224","v":0},{"$f":"+[1]Clientes!J224","v":0},{"$f":"+[1]Clientes!K224","v":0},{"$f":"+[1]Clientes!L224","v":0},null,{"$f":"+[1]Clientes!N224","v":0},{"$f":"+[1]Clientes!O224","v":0},{"$f":"+[1]Clientes!P224","v":0},{"$f":"+[1]Clientes!Q224","v":0},{"$f":"+[1]Clientes!R224","v":0},null,{"$f":"+[1]Clientes!T224","v":0},{"$f":"+[1]Clientes!U224","v":0},{"$f":"+[1]Clientes!V224","v":0},{"$f":"+[1]Clientes!W224","v":0},{"$f":"+[1]Clientes!X224","v":0},{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA224","v":0},{"$f":"+[1]Clientes!AB224","v":0},{"$f":"+[1]Clientes!AC224","v":0},{"$f":"+[1]Clientes!AD224","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!D307","v":"BTS Prepago"},{"$f":"+PremisaCosto!G307","v":"C"},null,null,null,{"$f":"+[1]Clientes!H225","v":0},{"$f":"+[1]Clientes!I225","v":0},{"$f":"+[1]Clientes!J225","v":0},{"$f":"+[1]Clientes!K225","v":0},{"$f":"+[1]Clientes!L225","v":0},null,{"$f":"+[1]Clientes!N225","v":0},{"$f":"+[1]Clientes!O225","v":0},{"$f":"+[1]Clientes!P225","v":0},{"$f":"+[1]Clientes!Q225","v":0},{"$f":"+[1]Clientes!R225","v":0},null,{"$f":"+[1]Clientes!T225","v":0},{"$f":"+[1]Clientes!U225","v":0},{"$f":"+[1]Clientes!V225","v":0},{"$f":"+[1]Clientes!W225","v":0},{"$f":"+[1]Clientes!X225","v":0},{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA225","v":0},{"$f":"+[1]Clientes!AB225","v":0},{"$f":"+[1]Clientes!AC225","v":0},{"$f":"+[1]Clientes!AD225","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!D308","v":"BTS Prepago"},{"$f":"+PremisaCosto!G308","v":"C"},null,null,null,{"$f":"+[1]Clientes!H226","v":0},{"$f":"+[1]Clientes!I226","v":0},{"$f":"+[1]Clientes!J226","v":0},{"$f":"+[1]Clientes!K226","v":0},{"$f":"+[1]Clientes!L226","v":0},null,{"$f":"+[1]Clientes!N226","v":0},{"$f":"+[1]Clientes!O226","v":0},{"$f":"+[1]Clientes!P226","v":0},{"$f":"+[1]Clientes!Q226","v":0},{"$f":"+[1]Clientes!R226","v":0},null,{"$f":"+[1]Clientes!T226","v":0},{"$f":"+[1]Clientes!U226","v":0},{"$f":"+[1]Clientes!V226","v":0},{"$f":"+[1]Clientes!W226","v":0},{"$f":"+[1]Clientes!X226","v":0},{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA226","v":0},{"$f":"+[1]Clientes!AB226","v":0},{"$f":"+[1]Clientes!AC226","v":0},{"$f":"+[1]Clientes!AD226","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!D309","v":"BTS Prepago"},{"$f":"+PremisaCosto!G309","v":"C"},null,null,null,{"$f":"+[1]Clientes!H227","v":0},{"$f":"+[1]Clientes!I227","v":0},{"$f":"+[1]Clientes!J227","v":0},{"$f":"+[1]Clientes!K227","v":0},{"$f":"+[1]Clientes!L227","v":0},null,{"$f":"+[1]Clientes!N227","v":0},{"$f":"+[1]Clientes!O227","v":0},{"$f":"+[1]Clientes!P227","v":0},{"$f":"+[1]Clientes!Q227","v":0},{"$f":"+[1]Clientes!R227","v":0},null,{"$f":"+[1]Clientes!T227","v":0},{"$f":"+[1]Clientes!U227","v":0},{"$f":"+[1]Clientes!V227","v":0},{"$f":"+[1]Clientes!W227","v":0},{"$f":"+[1]Clientes!X227","v":0},{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA227","v":0},{"$f":"+[1]Clientes!AB227","v":0},{"$f":"+[1]Clientes!AC227","v":0},{"$f":"+[1]Clientes!AD227","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!D310","v":"BTS Prepago"},{"$f":"+PremisaCosto!G310","v":"C"},null,null,null,{"$f":"+[1]Clientes!H228","v":0},{"$f":"+[1]Clientes!I228","v":0},{"$f":"+[1]Clientes!J228","v":0},{"$f":"+[1]Clientes!K228","v":0},{"$f":"+[1]Clientes!L228","v":0},null,{"$f":"+[1]Clientes!N228","v":0},{"$f":"+[1]Clientes!O228","v":0},{"$f":"+[1]Clientes!P228","v":0},{"$f":"+[1]Clientes!Q228","v":0},{"$f":"+[1]Clientes!R228","v":0},null,{"$f":"+[1]Clientes!T228","v":0},{"$f":"+[1]Clientes!U228","v":0},{"$f":"+[1]Clientes!V228","v":0},{"$f":"+[1]Clientes!W228","v":0},{"$f":"+[1]Clientes!X228","v":0},{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA228","v":0},{"$f":"+[1]Clientes!AB228","v":0},{"$f":"+[1]Clientes!AC228","v":0},{"$f":"+[1]Clientes!AD228","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!D311","v":"BTS Prepago"},{"$f":"+PremisaCosto!G311","v":"C"},null,null,null,{"$f":"+[1]Clientes!H229","v":0},{"$f":"+[1]Clientes!I229","v":0},{"$f":"+[1]Clientes!J229","v":0},{"$f":"+[1]Clientes!K229","v":0},{"$f":"+[1]Clientes!L229","v":0},null,{"$f":"+[1]Clientes!N229","v":0},{"$f":"+[1]Clientes!O229","v":0},{"$f":"+[1]Clientes!P229","v":0},{"$f":"+[1]Clientes!Q229","v":0},{"$f":"+[1]Clientes!R229","v":0},null,{"$f":"+[1]Clientes!T229","v":0},{"$f":"+[1]Clientes!U229","v":0},{"$f":"+[1]Clientes!V229","v":0},{"$f":"+[1]Clientes!W229","v":0},{"$f":"+[1]Clientes!X229","v":0},{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA229","v":0},{"$f":"+[1]Clientes!AB229","v":0},{"$f":"+[1]Clientes!AC229","v":0},{"$f":"+[1]Clientes!AD229","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D312","v":"BTS Prepago"},{"$f":"+PremisaCosto!G312","v":"C"},null,null,null,{"$f":"+[1]Clientes!H230","v":0},{"$f":"+[1]Clientes!I230","v":0},{"$f":"+[1]Clientes!J230","v":0},{"$f":"+[1]Clientes!K230","v":0},{"$f":"+[1]Clientes!L230","v":0},null,{"$f":"+[1]Clientes!N230","v":0},{"$f":"+[1]Clientes!O230","v":0},{"$f":"+[1]Clientes!P230","v":0},{"$f":"+[1]Clientes!Q230","v":0},{"$f":"+[1]Clientes!R230","v":0},null,{"$f":"+[1]Clientes!T230","v":0},{"$f":"+[1]Clientes!U230","v":0},{"$f":"+[1]Clientes!V230","v":0},{"$f":"+[1]Clientes!W230","v":0},{"$f":"+[1]Clientes!X230","v":0},{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA230","v":0},{"$f":"+[1]Clientes!AB230","v":0},{"$f":"+[1]Clientes!AC230","v":0},{"$f":"+[1]Clientes!AD230","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!D313","v":"BTS Prepago"},{"$f":"+PremisaCosto!G313","v":"C"},null,null,null,{"$f":"+[1]Clientes!H231","v":0},{"$f":"+[1]Clientes!I231","v":0},{"$f":"+[1]Clientes!J231","v":0},{"$f":"+[1]Clientes!K231","v":0},{"$f":"+[1]Clientes!L231","v":0},null,{"$f":"+[1]Clientes!N231","v":0},{"$f":"+[1]Clientes!O231","v":0},{"$f":"+[1]Clientes!P231","v":0},{"$f":"+[1]Clientes!Q231","v":0},{"$f":"+[1]Clientes!R231","v":0},null,{"$f":"+[1]Clientes!T231","v":0},{"$f":"+[1]Clientes!U231","v":0},{"$f":"+[1]Clientes!V231","v":0},{"$f":"+[1]Clientes!W231","v":0},{"$f":"+[1]Clientes!X231","v":0},{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA231","v":0},{"$f":"+[1]Clientes!AB231","v":0},{"$f":"+[1]Clientes!AC231","v":0},{"$f":"+[1]Clientes!AD231","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D314","v":0},{"$f":"+PremisaCosto!G314","v":0},null,null,null,{"$f":"+[1]Clientes!H232","v":0},{"$f":"+[1]Clientes!I232","v":0},{"$f":"+[1]Clientes!J232","v":0},{"$f":"+[1]Clientes!K232","v":0},{"$f":"+[1]Clientes!L232","v":0},null,{"$f":"+[1]Clientes!N232","v":0},{"$f":"+[1]Clientes!O232","v":0},{"$f":"+[1]Clientes!P232","v":0},{"$f":"+[1]Clientes!Q232","v":0},{"$f":"+[1]Clientes!R232","v":0},null,{"$f":"+[1]Clientes!T232","v":0},{"$f":"+[1]Clientes!U232","v":0},{"$f":"+[1]Clientes!V232","v":0},{"$f":"+[1]Clientes!W232","v":0},{"$f":"+[1]Clientes!X232","v":0},{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA232","v":0},{"$f":"+[1]Clientes!AB232","v":0},{"$f":"+[1]Clientes!AC232","v":0},{"$f":"+[1]Clientes!AD232","v":0},{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!D315","v":"BTS Prepago"},{"$f":"+PremisaCosto!G315","v":"C"},null,null,null,{"$f":"+[1]Clientes!H233","v":0},{"$f":"+[1]Clientes!I233","v":0},{"$f":"+[1]Clientes!J233","v":0},{"$f":"+[1]Clientes!K233","v":0},{"$f":"+[1]Clientes!L233","v":0},null,{"$f":"+[1]Clientes!N233","v":0},{"$f":"+[1]Clientes!O233","v":0},{"$f":"+[1]Clientes!P233","v":0},{"$f":"+[1]Clientes!Q233","v":0},{"$f":"+[1]Clientes!R233","v":0},null,{"$f":"+[1]Clientes!T233","v":0},{"$f":"+[1]Clientes!U233","v":0},{"$f":"+[1]Clientes!V233","v":0},{"$f":"+[1]Clientes!W233","v":0},{"$f":"+[1]Clientes!X233","v":0},{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA233","v":0},{"$f":"+[1]Clientes!AB233","v":0},{"$f":"+[1]Clientes!AC233","v":0},{"$f":"+[1]Clientes!AD233","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!D316","v":"BTS Prepago"},{"$f":"+PremisaCosto!G316","v":"C"},null,null,null,{"$f":"+[1]Clientes!H234","v":0},{"$f":"+[1]Clientes!I234","v":0},{"$f":"+[1]Clientes!J234","v":0},{"$f":"+[1]Clientes!K234","v":0},{"$f":"+[1]Clientes!L234","v":0},null,{"$f":"+[1]Clientes!N234","v":0},{"$f":"+[1]Clientes!O234","v":0},{"$f":"+[1]Clientes!P234","v":0},{"$f":"+[1]Clientes!Q234","v":0},{"$f":"+[1]Clientes!R234","v":0},null,{"$f":"+[1]Clientes!T234","v":0},{"$f":"+[1]Clientes!U234","v":0},{"$f":"+[1]Clientes!V234","v":0},{"$f":"+[1]Clientes!W234","v":0},{"$f":"+[1]Clientes!X234","v":0},{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA234","v":0},{"$f":"+[1]Clientes!AB234","v":0},{"$f":"+[1]Clientes!AC234","v":0},{"$f":"+[1]Clientes!AD234","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!D317","v":"BTS Prepago"},{"$f":"+PremisaCosto!G317","v":"C"},null,null,null,{"$f":"+[1]Clientes!H235","v":0},{"$f":"+[1]Clientes!I235","v":0},{"$f":"+[1]Clientes!J235","v":0},{"$f":"+[1]Clientes!K235","v":0},{"$f":"+[1]Clientes!L235","v":0},null,{"$f":"+[1]Clientes!N235","v":0},{"$f":"+[1]Clientes!O235","v":0},{"$f":"+[1]Clientes!P235","v":0},{"$f":"+[1]Clientes!Q235","v":0},{"$f":"+[1]Clientes!R235","v":0},null,{"$f":"+[1]Clientes!T235","v":0},{"$f":"+[1]Clientes!U235","v":0},{"$f":"+[1]Clientes!V235","v":0},{"$f":"+[1]Clientes!W235","v":0},{"$f":"+[1]Clientes!X235","v":0},{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA235","v":0},{"$f":"+[1]Clientes!AB235","v":0},{"$f":"+[1]Clientes!AC235","v":0},{"$f":"+[1]Clientes!AD235","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!D318","v":"BTS Prepago"},{"$f":"+PremisaCosto!G318","v":"C"},null,null,null,{"$f":"+[1]Clientes!H236","v":0},{"$f":"+[1]Clientes!I236","v":0},{"$f":"+[1]Clientes!J236","v":0},{"$f":"+[1]Clientes!K236","v":0},{"$f":"+[1]Clientes!L236","v":0},null,{"$f":"+[1]Clientes!N236","v":0},{"$f":"+[1]Clientes!O236","v":0},{"$f":"+[1]Clientes!P236","v":0},{"$f":"+[1]Clientes!Q236","v":0},{"$f":"+[1]Clientes!R236","v":0},null,{"$f":"+[1]Clientes!T236","v":0},{"$f":"+[1]Clientes!U236","v":0},{"$f":"+[1]Clientes!V236","v":0},{"$f":"+[1]Clientes!W236","v":0},{"$f":"+[1]Clientes!X236","v":0},{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA236","v":0},{"$f":"+[1]Clientes!AB236","v":0},{"$f":"+[1]Clientes!AC236","v":0},{"$f":"+[1]Clientes!AD236","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!D319","v":"BTS Prepago"},{"$f":"+PremisaCosto!G319","v":"C"},null,null,null,{"$f":"+[1]Clientes!H237","v":0},{"$f":"+[1]Clientes!I237","v":0},{"$f":"+[1]Clientes!J237","v":0},{"$f":"+[1]Clientes!K237","v":0},{"$f":"+[1]Clientes!L237","v":0},null,{"$f":"+[1]Clientes!N237","v":0},{"$f":"+[1]Clientes!O237","v":0},{"$f":"+[1]Clientes!P237","v":0},{"$f":"+[1]Clientes!Q237","v":0},{"$f":"+[1]Clientes!R237","v":0},null,{"$f":"+[1]Clientes!T237","v":0},{"$f":"+[1]Clientes!U237","v":0},{"$f":"+[1]Clientes!V237","v":0},{"$f":"+[1]Clientes!W237","v":0},{"$f":"+[1]Clientes!X237","v":0},{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA237","v":0},{"$f":"+[1]Clientes!AB237","v":0},{"$f":"+[1]Clientes!AC237","v":0},{"$f":"+[1]Clientes!AD237","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!D320","v":"BTS Prepago"},{"$f":"+PremisaCosto!G320","v":"C"},null,null,null,{"$f":"+[1]Clientes!H238","v":0},{"$f":"+[1]Clientes!I238","v":0},{"$f":"+[1]Clientes!J238","v":0},{"$f":"+[1]Clientes!K238","v":0},{"$f":"+[1]Clientes!L238","v":0},null,{"$f":"+[1]Clientes!N238","v":0},{"$f":"+[1]Clientes!O238","v":0},{"$f":"+[1]Clientes!P238","v":0},{"$f":"+[1]Clientes!Q238","v":0},{"$f":"+[1]Clientes!R238","v":0},null,{"$f":"+[1]Clientes!T238","v":0},{"$f":"+[1]Clientes!U238","v":0},{"$f":"+[1]Clientes!V238","v":0},{"$f":"+[1]Clientes!W238","v":0},{"$f":"+[1]Clientes!X238","v":0},{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA238","v":0},{"$f":"+[1]Clientes!AB238","v":0},{"$f":"+[1]Clientes!AC238","v":0},{"$f":"+[1]Clientes!AD238","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!D321","v":"BTS Prepago"},{"$f":"+PremisaCosto!G321","v":"C"},null,null,null,{"$f":"+[1]Clientes!H239","v":0},{"$f":"+[1]Clientes!I239","v":0},{"$f":"+[1]Clientes!J239","v":0},{"$f":"+[1]Clientes!K239","v":0},{"$f":"+[1]Clientes!L239","v":0},null,{"$f":"+[1]Clientes!N239","v":0},{"$f":"+[1]Clientes!O239","v":0},{"$f":"+[1]Clientes!P239","v":0},{"$f":"+[1]Clientes!Q239","v":0},{"$f":"+[1]Clientes!R239","v":0},null,{"$f":"+[1]Clientes!T239","v":0},{"$f":"+[1]Clientes!U239","v":0},{"$f":"+[1]Clientes!V239","v":0},{"$f":"+[1]Clientes!W239","v":0},{"$f":"+[1]Clientes!X239","v":0},{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA239","v":0},{"$f":"+[1]Clientes!AB239","v":0},{"$f":"+[1]Clientes!AC239","v":0},{"$f":"+[1]Clientes!AD239","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!D322","v":"BTS Prepago"},{"$f":"+PremisaCosto!G322","v":"C"},null,null,null,{"$f":"+[1]Clientes!H240","v":0},{"$f":"+[1]Clientes!I240","v":0},{"$f":"+[1]Clientes!J240","v":0},{"$f":"+[1]Clientes!K240","v":0},{"$f":"+[1]Clientes!L240","v":0},null,{"$f":"+[1]Clientes!N240","v":0},{"$f":"+[1]Clientes!O240","v":0},{"$f":"+[1]Clientes!P240","v":0},{"$f":"+[1]Clientes!Q240","v":0},{"$f":"+[1]Clientes!R240","v":0},null,{"$f":"+[1]Clientes!T240","v":0},{"$f":"+[1]Clientes!U240","v":0},{"$f":"+[1]Clientes!V240","v":0},{"$f":"+[1]Clientes!W240","v":0},{"$f":"+[1]Clientes!X240","v":0},{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA240","v":0},{"$f":"+[1]Clientes!AB240","v":0},{"$f":"+[1]Clientes!AC240","v":0},{"$f":"+[1]Clientes!AD240","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D323","v":"BTS Prepago"},{"$f":"+PremisaCosto!G323","v":"C"},null,null,null,{"$f":"+[1]Clientes!H241","v":0},{"$f":"+[1]Clientes!I241","v":0},{"$f":"+[1]Clientes!J241","v":0},{"$f":"+[1]Clientes!K241","v":0},{"$f":"+[1]Clientes!L241","v":0},null,{"$f":"+[1]Clientes!N241","v":0},{"$f":"+[1]Clientes!O241","v":0},{"$f":"+[1]Clientes!P241","v":0},{"$f":"+[1]Clientes!Q241","v":0},{"$f":"+[1]Clientes!R241","v":0},null,{"$f":"+[1]Clientes!T241","v":0},{"$f":"+[1]Clientes!U241","v":0},{"$f":"+[1]Clientes!V241","v":0},{"$f":"+[1]Clientes!W241","v":0},{"$f":"+[1]Clientes!X241","v":0},{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA241","v":0},{"$f":"+[1]Clientes!AB241","v":0},{"$f":"+[1]Clientes!AC241","v":0},{"$f":"+[1]Clientes!AD241","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!D324","v":"BTS Prepago"},{"$f":"+PremisaCosto!G324","v":"C"},null,null,null,{"$f":"+[1]Clientes!H242","v":0},{"$f":"+[1]Clientes!I242","v":0},{"$f":"+[1]Clientes!J242","v":0},{"$f":"+[1]Clientes!K242","v":0},{"$f":"+[1]Clientes!L242","v":0},null,{"$f":"+[1]Clientes!N242","v":0},{"$f":"+[1]Clientes!O242","v":0},{"$f":"+[1]Clientes!P242","v":0},{"$f":"+[1]Clientes!Q242","v":0},{"$f":"+[1]Clientes!R242","v":0},null,{"$f":"+[1]Clientes!T242","v":0},{"$f":"+[1]Clientes!U242","v":0},{"$f":"+[1]Clientes!V242","v":0},{"$f":"+[1]Clientes!W242","v":0},{"$f":"+[1]Clientes!X242","v":0},{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA242","v":0},{"$f":"+[1]Clientes!AB242","v":0},{"$f":"+[1]Clientes!AC242","v":0},{"$f":"+[1]Clientes!AD242","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!D325","v":0},{"$f":"+PremisaCosto!G325","v":0},null,null,null,{"$f":"+[1]Clientes!H243","v":0},{"$f":"+[1]Clientes!I243","v":0},{"$f":"+[1]Clientes!J243","v":0},{"$f":"+[1]Clientes!K243","v":0},{"$f":"+[1]Clientes!L243","v":0},null,{"$f":"+[1]Clientes!N243","v":0},{"$f":"+[1]Clientes!O243","v":0},{"$f":"+[1]Clientes!P243","v":0},{"$f":"+[1]Clientes!Q243","v":0},{"$f":"+[1]Clientes!R243","v":0},null,{"$f":"+[1]Clientes!T243","v":0},{"$f":"+[1]Clientes!U243","v":0},{"$f":"+[1]Clientes!V243","v":0},{"$f":"+[1]Clientes!W243","v":0},{"$f":"+[1]Clientes!X243","v":0},{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA243","v":0},{"$f":"+[1]Clientes!AB243","v":0},{"$f":"+[1]Clientes!AC243","v":0},{"$f":"+[1]Clientes!AD243","v":0},{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!D326","v":"BTS Prepago"},{"$f":"+PremisaCosto!G326","v":"C"},null,null,null,{"$f":"+[1]Clientes!H244","v":0},{"$f":"+[1]Clientes!I244","v":0},{"$f":"+[1]Clientes!J244","v":0},{"$f":"+[1]Clientes!K244","v":0},{"$f":"+[1]Clientes!L244","v":0},null,{"$f":"+[1]Clientes!N244","v":0},{"$f":"+[1]Clientes!O244","v":0},{"$f":"+[1]Clientes!P244","v":0},{"$f":"+[1]Clientes!Q244","v":0},{"$f":"+[1]Clientes!R244","v":0},null,{"$f":"+[1]Clientes!T244","v":0},{"$f":"+[1]Clientes!U244","v":0},{"$f":"+[1]Clientes!V244","v":0},{"$f":"+[1]Clientes!W244","v":0},{"$f":"+[1]Clientes!X244","v":0},{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA244","v":0},{"$f":"+[1]Clientes!AB244","v":0},{"$f":"+[1]Clientes!AC244","v":0},{"$f":"+[1]Clientes!AD244","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!D327","v":"BTS Prepago"},{"$f":"+PremisaCosto!G327","v":"C"},null,null,null,{"$f":"+[1]Clientes!H245","v":0},{"$f":"+[1]Clientes!I245","v":0},{"$f":"+[1]Clientes!J245","v":0},{"$f":"+[1]Clientes!K245","v":0},{"$f":"+[1]Clientes!L245","v":0},null,{"$f":"+[1]Clientes!N245","v":0},{"$f":"+[1]Clientes!O245","v":0},{"$f":"+[1]Clientes!P245","v":0},{"$f":"+[1]Clientes!Q245","v":0},{"$f":"+[1]Clientes!R245","v":0},null,{"$f":"+[1]Clientes!T245","v":0},{"$f":"+[1]Clientes!U245","v":0},{"$f":"+[1]Clientes!V245","v":0},{"$f":"+[1]Clientes!W245","v":0},{"$f":"+[1]Clientes!X245","v":0},{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA245","v":0},{"$f":"+[1]Clientes!AB245","v":0},{"$f":"+[1]Clientes!AC245","v":0},{"$f":"+[1]Clientes!AD245","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!D328","v":"BTS Prepago"},{"$f":"+PremisaCosto!G328","v":"C"},null,null,null,{"$f":"+[1]Clientes!H246","v":0},{"$f":"+[1]Clientes!I246","v":0},{"$f":"+[1]Clientes!J246","v":0},{"$f":"+[1]Clientes!K246","v":0},{"$f":"+[1]Clientes!L246","v":0},null,{"$f":"+[1]Clientes!N246","v":0},{"$f":"+[1]Clientes!O246","v":0},{"$f":"+[1]Clientes!P246","v":0},{"$f":"+[1]Clientes!Q246","v":0},{"$f":"+[1]Clientes!R246","v":0},null,{"$f":"+[1]Clientes!T246","v":0},{"$f":"+[1]Clientes!U246","v":0},{"$f":"+[1]Clientes!V246","v":0},{"$f":"+[1]Clientes!W246","v":0},{"$f":"+[1]Clientes!X246","v":0},{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA246","v":0},{"$f":"+[1]Clientes!AB246","v":0},{"$f":"+[1]Clientes!AC246","v":0},{"$f":"+[1]Clientes!AD246","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!D329","v":"BTS Prepago"},{"$f":"+PremisaCosto!G329","v":"C"},null,null,null,{"$f":"+[1]Clientes!H247","v":0},{"$f":"+[1]Clientes!I247","v":0},{"$f":"+[1]Clientes!J247","v":0},{"$f":"+[1]Clientes!K247","v":0},{"$f":"+[1]Clientes!L247","v":0},null,{"$f":"+[1]Clientes!N247","v":0},{"$f":"+[1]Clientes!O247","v":0},{"$f":"+[1]Clientes!P247","v":0},{"$f":"+[1]Clientes!Q247","v":0},{"$f":"+[1]Clientes!R247","v":0},null,{"$f":"+[1]Clientes!T247","v":0},{"$f":"+[1]Clientes!U247","v":0},{"$f":"+[1]Clientes!V247","v":0},{"$f":"+[1]Clientes!W247","v":0},{"$f":"+[1]Clientes!X247","v":0},{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA247","v":0},{"$f":"+[1]Clientes!AB247","v":0},{"$f":"+[1]Clientes!AC247","v":0},{"$f":"+[1]Clientes!AD247","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!D330","v":"BTS Prepago"},{"$f":"+PremisaCosto!G330","v":"C"},null,null,null,{"$f":"+[1]Clientes!H248","v":0},{"$f":"+[1]Clientes!I248","v":0},{"$f":"+[1]Clientes!J248","v":0},{"$f":"+[1]Clientes!K248","v":0},{"$f":"+[1]Clientes!L248","v":0},null,{"$f":"+[1]Clientes!N248","v":0},{"$f":"+[1]Clientes!O248","v":0},{"$f":"+[1]Clientes!P248","v":0},{"$f":"+[1]Clientes!Q248","v":0},{"$f":"+[1]Clientes!R248","v":0},null,{"$f":"+[1]Clientes!T248","v":0},{"$f":"+[1]Clientes!U248","v":0},{"$f":"+[1]Clientes!V248","v":0},{"$f":"+[1]Clientes!W248","v":0},{"$f":"+[1]Clientes!X248","v":0},{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA248","v":0},{"$f":"+[1]Clientes!AB248","v":0},{"$f":"+[1]Clientes!AC248","v":0},{"$f":"+[1]Clientes!AD248","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!D331","v":"BTS Prepago"},{"$f":"+PremisaCosto!G331","v":"C"},null,null,null,{"$f":"+[1]Clientes!H249","v":0},{"$f":"+[1]Clientes!I249","v":0},{"$f":"+[1]Clientes!J249","v":0},{"$f":"+[1]Clientes!K249","v":0},{"$f":"+[1]Clientes!L249","v":0},null,{"$f":"+[1]Clientes!N249","v":0},{"$f":"+[1]Clientes!O249","v":0},{"$f":"+[1]Clientes!P249","v":0},{"$f":"+[1]Clientes!Q249","v":0},{"$f":"+[1]Clientes!R249","v":0},null,{"$f":"+[1]Clientes!T249","v":0},{"$f":"+[1]Clientes!U249","v":0},{"$f":"+[1]Clientes!V249","v":0},{"$f":"+[1]Clientes!W249","v":0},{"$f":"+[1]Clientes!X249","v":0},{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA249","v":0},{"$f":"+[1]Clientes!AB249","v":0},{"$f":"+[1]Clientes!AC249","v":0},{"$f":"+[1]Clientes!AD249","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!D332","v":"BTS Prepago"},{"$f":"+PremisaCosto!G332","v":"C"},null,null,null,{"$f":"+[1]Clientes!H250","v":0},{"$f":"+[1]Clientes!I250","v":0},{"$f":"+[1]Clientes!J250","v":0},{"$f":"+[1]Clientes!K250","v":0},{"$f":"+[1]Clientes!L250","v":0},null,{"$f":"+[1]Clientes!N250","v":0},{"$f":"+[1]Clientes!O250","v":0},{"$f":"+[1]Clientes!P250","v":0},{"$f":"+[1]Clientes!Q250","v":0},{"$f":"+[1]Clientes!R250","v":0},null,{"$f":"+[1]Clientes!T250","v":0},{"$f":"+[1]Clientes!U250","v":0},{"$f":"+[1]Clientes!V250","v":0},{"$f":"+[1]Clientes!W250","v":0},{"$f":"+[1]Clientes!X250","v":0},{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA250","v":0},{"$f":"+[1]Clientes!AB250","v":0},{"$f":"+[1]Clientes!AC250","v":0},{"$f":"+[1]Clientes!AD250","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!D333","v":"BTS Prepago"},{"$f":"+PremisaCosto!G333","v":"C"},null,null,null,{"$f":"+[1]Clientes!H251","v":0},{"$f":"+[1]Clientes!I251","v":0},{"$f":"+[1]Clientes!J251","v":0},{"$f":"+[1]Clientes!K251","v":0},{"$f":"+[1]Clientes!L251","v":0},null,{"$f":"+[1]Clientes!N251","v":0},{"$f":"+[1]Clientes!O251","v":0},{"$f":"+[1]Clientes!P251","v":0},{"$f":"+[1]Clientes!Q251","v":0},{"$f":"+[1]Clientes!R251","v":0},null,{"$f":"+[1]Clientes!T251","v":0},{"$f":"+[1]Clientes!U251","v":0},{"$f":"+[1]Clientes!V251","v":0},{"$f":"+[1]Clientes!W251","v":0},{"$f":"+[1]Clientes!X251","v":0},{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA251","v":0},{"$f":"+[1]Clientes!AB251","v":0},{"$f":"+[1]Clientes!AC251","v":0},{"$f":"+[1]Clientes!AD251","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D334","v":"BTS Prepago"},{"$f":"+PremisaCosto!G334","v":"C"},null,null,null,{"$f":"+[1]Clientes!H252","v":0},{"$f":"+[1]Clientes!I252","v":0},{"$f":"+[1]Clientes!J252","v":0},{"$f":"+[1]Clientes!K252","v":0},{"$f":"+[1]Clientes!L252","v":0},null,{"$f":"+[1]Clientes!N252","v":0},{"$f":"+[1]Clientes!O252","v":0},{"$f":"+[1]Clientes!P252","v":0},{"$f":"+[1]Clientes!Q252","v":0},{"$f":"+[1]Clientes!R252","v":0},null,{"$f":"+[1]Clientes!T252","v":0},{"$f":"+[1]Clientes!U252","v":0},{"$f":"+[1]Clientes!V252","v":0},{"$f":"+[1]Clientes!W252","v":0},{"$f":"+[1]Clientes!X252","v":0},{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA252","v":0},{"$f":"+[1]Clientes!AB252","v":0},{"$f":"+[1]Clientes!AC252","v":0},{"$f":"+[1]Clientes!AD252","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!D335","v":"BTS Prepago"},{"$f":"+PremisaCosto!G335","v":"C"},null,null,null,{"$f":"+[1]Clientes!H253","v":0},{"$f":"+[1]Clientes!I253","v":0},{"$f":"+[1]Clientes!J253","v":0},{"$f":"+[1]Clientes!K253","v":0},{"$f":"+[1]Clientes!L253","v":0},null,{"$f":"+[1]Clientes!N253","v":0},{"$f":"+[1]Clientes!O253","v":0},{"$f":"+[1]Clientes!P253","v":0},{"$f":"+[1]Clientes!Q253","v":0},{"$f":"+[1]Clientes!R253","v":0},null,{"$f":"+[1]Clientes!T253","v":0},{"$f":"+[1]Clientes!U253","v":0},{"$f":"+[1]Clientes!V253","v":0},{"$f":"+[1]Clientes!W253","v":0},{"$f":"+[1]Clientes!X253","v":0},{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA253","v":0},{"$f":"+[1]Clientes!AB253","v":0},{"$f":"+[1]Clientes!AC253","v":0},{"$f":"+[1]Clientes!AD253","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!D336","v":0},{"$f":"+PremisaCosto!G336","v":0},null,null,null,{"$f":"+[1]Clientes!H254","v":0},{"$f":"+[1]Clientes!I254","v":0},{"$f":"+[1]Clientes!J254","v":0},{"$f":"+[1]Clientes!K254","v":0},{"$f":"+[1]Clientes!L254","v":0},null,{"$f":"+[1]Clientes!N254","v":0},{"$f":"+[1]Clientes!O254","v":0},{"$f":"+[1]Clientes!P254","v":0},{"$f":"+[1]Clientes!Q254","v":0},{"$f":"+[1]Clientes!R254","v":0},null,{"$f":"+[1]Clientes!T254","v":0},{"$f":"+[1]Clientes!U254","v":0},{"$f":"+[1]Clientes!V254","v":0},{"$f":"+[1]Clientes!W254","v":0},{"$f":"+[1]Clientes!X254","v":0},{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA254","v":0},{"$f":"+[1]Clientes!AB254","v":0},{"$f":"+[1]Clientes!AC254","v":0},{"$f":"+[1]Clientes!AD254","v":0},{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!D337","v":"BTS Prepago"},{"$f":"+PremisaCosto!G337","v":"C"},null,null,null,{"$f":"+[1]Clientes!H255","v":0},{"$f":"+[1]Clientes!I255","v":0},{"$f":"+[1]Clientes!J255","v":0},{"$f":"+[1]Clientes!K255","v":0},{"$f":"+[1]Clientes!L255","v":0},null,{"$f":"+[1]Clientes!N255","v":0},{"$f":"+[1]Clientes!O255","v":0},{"$f":"+[1]Clientes!P255","v":0},{"$f":"+[1]Clientes!Q255","v":0},{"$f":"+[1]Clientes!R255","v":0},null,{"$f":"+[1]Clientes!T255","v":0},{"$f":"+[1]Clientes!U255","v":0},{"$f":"+[1]Clientes!V255","v":0},{"$f":"+[1]Clientes!W255","v":0},{"$f":"+[1]Clientes!X255","v":0},{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA255","v":0},{"$f":"+[1]Clientes!AB255","v":0},{"$f":"+[1]Clientes!AC255","v":0},{"$f":"+[1]Clientes!AD255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!D338","v":"BTS Prepago"},{"$f":"+PremisaCosto!G338","v":"C"},null,null,null,{"$f":"+[1]Clientes!H256","v":0},{"$f":"+[1]Clientes!I256","v":0},{"$f":"+[1]Clientes!J256","v":0},{"$f":"+[1]Clientes!K256","v":0},{"$f":"+[1]Clientes!L256","v":0},null,{"$f":"+[1]Clientes!N256","v":0},{"$f":"+[1]Clientes!O256","v":0},{"$f":"+[1]Clientes!P256","v":0},{"$f":"+[1]Clientes!Q256","v":0},{"$f":"+[1]Clientes!R256","v":0},null,{"$f":"+[1]Clientes!T256","v":0},{"$f":"+[1]Clientes!U256","v":0},{"$f":"+[1]Clientes!V256","v":0},{"$f":"+[1]Clientes!W256","v":0},{"$f":"+[1]Clientes!X256","v":0},{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA256","v":0},{"$f":"+[1]Clientes!AB256","v":0},{"$f":"+[1]Clientes!AC256","v":0},{"$f":"+[1]Clientes!AD256","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!D339","v":"BTS Prepago"},{"$f":"+PremisaCosto!G339","v":"C"},null,null,null,{"$f":"+[1]Clientes!H257","v":0},{"$f":"+[1]Clientes!I257","v":0},{"$f":"+[1]Clientes!J257","v":0},{"$f":"+[1]Clientes!K257","v":0},{"$f":"+[1]Clientes!L257","v":0},null,{"$f":"+[1]Clientes!N257","v":0},{"$f":"+[1]Clientes!O257","v":0},{"$f":"+[1]Clientes!P257","v":0},{"$f":"+[1]Clientes!Q257","v":0},{"$f":"+[1]Clientes!R257","v":0},null,{"$f":"+[1]Clientes!T257","v":0},{"$f":"+[1]Clientes!U257","v":0},{"$f":"+[1]Clientes!V257","v":0},{"$f":"+[1]Clientes!W257","v":0},{"$f":"+[1]Clientes!X257","v":0},{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA257","v":0},{"$f":"+[1]Clientes!AB257","v":0},{"$f":"+[1]Clientes!AC257","v":0},{"$f":"+[1]Clientes!AD257","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!D340","v":"BTS Prepago"},{"$f":"+PremisaCosto!G340","v":"C"},null,null,null,{"$f":"+[1]Clientes!H258","v":0},{"$f":"+[1]Clientes!I258","v":0},{"$f":"+[1]Clientes!J258","v":0},{"$f":"+[1]Clientes!K258","v":0},{"$f":"+[1]Clientes!L258","v":0},null,{"$f":"+[1]Clientes!N258","v":0},{"$f":"+[1]Clientes!O258","v":0},{"$f":"+[1]Clientes!P258","v":0},{"$f":"+[1]Clientes!Q258","v":0},{"$f":"+[1]Clientes!R258","v":0},null,{"$f":"+[1]Clientes!T258","v":0},{"$f":"+[1]Clientes!U258","v":0},{"$f":"+[1]Clientes!V258","v":0},{"$f":"+[1]Clientes!W258","v":0},{"$f":"+[1]Clientes!X258","v":0},{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA258","v":0},{"$f":"+[1]Clientes!AB258","v":0},{"$f":"+[1]Clientes!AC258","v":0},{"$f":"+[1]Clientes!AD258","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!D341","v":"BTS Prepago"},{"$f":"+PremisaCosto!G341","v":"C"},null,null,null,{"$f":"+[1]Clientes!H259","v":0},{"$f":"+[1]Clientes!I259","v":0},{"$f":"+[1]Clientes!J259","v":0},{"$f":"+[1]Clientes!K259","v":0},{"$f":"+[1]Clientes!L259","v":0},null,{"$f":"+[1]Clientes!N259","v":0},{"$f":"+[1]Clientes!O259","v":0},{"$f":"+[1]Clientes!P259","v":0},{"$f":"+[1]Clientes!Q259","v":0},{"$f":"+[1]Clientes!R259","v":0},null,{"$f":"+[1]Clientes!T259","v":0},{"$f":"+[1]Clientes!U259","v":0},{"$f":"+[1]Clientes!V259","v":0},{"$f":"+[1]Clientes!W259","v":0},{"$f":"+[1]Clientes!X259","v":0},{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA259","v":0},{"$f":"+[1]Clientes!AB259","v":0},{"$f":"+[1]Clientes!AC259","v":0},{"$f":"+[1]Clientes!AD259","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!D342","v":"BTS Prepago"},{"$f":"+PremisaCosto!G342","v":"C"},null,null,null,{"$f":"+[1]Clientes!H260","v":0},{"$f":"+[1]Clientes!I260","v":0},{"$f":"+[1]Clientes!J260","v":0},{"$f":"+[1]Clientes!K260","v":0},{"$f":"+[1]Clientes!L260","v":0},null,{"$f":"+[1]Clientes!N260","v":0},{"$f":"+[1]Clientes!O260","v":0},{"$f":"+[1]Clientes!P260","v":0},{"$f":"+[1]Clientes!Q260","v":0},{"$f":"+[1]Clientes!R260","v":0},null,{"$f":"+[1]Clientes!T260","v":0},{"$f":"+[1]Clientes!U260","v":0},{"$f":"+[1]Clientes!V260","v":0},{"$f":"+[1]Clientes!W260","v":0},{"$f":"+[1]Clientes!X260","v":0},{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA260","v":0},{"$f":"+[1]Clientes!AB260","v":0},{"$f":"+[1]Clientes!AC260","v":0},{"$f":"+[1]Clientes!AD260","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!D343","v":"BTS Prepago"},{"$f":"+PremisaCosto!G343","v":"C"},null,null,null,{"$f":"+[1]Clientes!H261","v":0},{"$f":"+[1]Clientes!I261","v":0},{"$f":"+[1]Clientes!J261","v":0},{"$f":"+[1]Clientes!K261","v":0},{"$f":"+[1]Clientes!L261","v":0},null,{"$f":"+[1]Clientes!N261","v":0},{"$f":"+[1]Clientes!O261","v":0},{"$f":"+[1]Clientes!P261","v":0},{"$f":"+[1]Clientes!Q261","v":0},{"$f":"+[1]Clientes!R261","v":0},null,{"$f":"+[1]Clientes!T261","v":0},{"$f":"+[1]Clientes!U261","v":0},{"$f":"+[1]Clientes!V261","v":0},{"$f":"+[1]Clientes!W261","v":0},{"$f":"+[1]Clientes!X261","v":0},{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA261","v":0},{"$f":"+[1]Clientes!AB261","v":0},{"$f":"+[1]Clientes!AC261","v":0},{"$f":"+[1]Clientes!AD261","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!D344","v":"BTS Prepago"},{"$f":"+PremisaCosto!G344","v":"C"},null,null,null,{"$f":"+[1]Clientes!H262","v":0},{"$f":"+[1]Clientes!I262","v":0},{"$f":"+[1]Clientes!J262","v":0},{"$f":"+[1]Clientes!K262","v":0},{"$f":"+[1]Clientes!L262","v":0},null,{"$f":"+[1]Clientes!N262","v":0},{"$f":"+[1]Clientes!O262","v":0},{"$f":"+[1]Clientes!P262","v":0},{"$f":"+[1]Clientes!Q262","v":0},{"$f":"+[1]Clientes!R262","v":0},null,{"$f":"+[1]Clientes!T262","v":0},{"$f":"+[1]Clientes!U262","v":0},{"$f":"+[1]Clientes!V262","v":0},{"$f":"+[1]Clientes!W262","v":0},{"$f":"+[1]Clientes!X262","v":0},{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA262","v":0},{"$f":"+[1]Clientes!AB262","v":0},{"$f":"+[1]Clientes!AC262","v":0},{"$f":"+[1]Clientes!AD262","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D345","v":"BTS Prepago"},{"$f":"+PremisaCosto!G345","v":"C"},null,null,null,{"$f":"+[1]Clientes!H263","v":0},{"$f":"+[1]Clientes!I263","v":0},{"$f":"+[1]Clientes!J263","v":0},{"$f":"+[1]Clientes!K263","v":0},{"$f":"+[1]Clientes!L263","v":0},null,{"$f":"+[1]Clientes!N263","v":0},{"$f":"+[1]Clientes!O263","v":0},{"$f":"+[1]Clientes!P263","v":0},{"$f":"+[1]Clientes!Q263","v":0},{"$f":"+[1]Clientes!R263","v":0},null,{"$f":"+[1]Clientes!T263","v":0},{"$f":"+[1]Clientes!U263","v":0},{"$f":"+[1]Clientes!V263","v":0},{"$f":"+[1]Clientes!W263","v":0},{"$f":"+[1]Clientes!X263","v":0},{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA263","v":0},{"$f":"+[1]Clientes!AB263","v":0},{"$f":"+[1]Clientes!AC263","v":0},{"$f":"+[1]Clientes!AD263","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!D346","v":"BTS Prepago"},{"$f":"+PremisaCosto!G346","v":"C"},null,null,null,{"$f":"+[1]Clientes!H264","v":0},{"$f":"+[1]Clientes!I264","v":0},{"$f":"+[1]Clientes!J264","v":0},{"$f":"+[1]Clientes!K264","v":0},{"$f":"+[1]Clientes!L264","v":0},null,{"$f":"+[1]Clientes!N264","v":0},{"$f":"+[1]Clientes!O264","v":0},{"$f":"+[1]Clientes!P264","v":0},{"$f":"+[1]Clientes!Q264","v":0},{"$f":"+[1]Clientes!R264","v":0},null,{"$f":"+[1]Clientes!T264","v":0},{"$f":"+[1]Clientes!U264","v":0},{"$f":"+[1]Clientes!V264","v":0},{"$f":"+[1]Clientes!W264","v":0},{"$f":"+[1]Clientes!X264","v":0},{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA264","v":0},{"$f":"+[1]Clientes!AB264","v":0},{"$f":"+[1]Clientes!AC264","v":0},{"$f":"+[1]Clientes!AD264","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!D347","v":"X2H"},{"$f":"+PremisaCosto!G347","v":"C"},null,null,null,{"$f":"+[1]Clientes!H265","v":0},{"$f":"+[1]Clientes!I265","v":0},{"$f":"+[1]Clientes!J265","v":0},{"$f":"+[1]Clientes!K265","v":0},{"$f":"+[1]Clientes!L265","v":0},null,{"$f":"+[1]Clientes!N265","v":0},{"$f":"+[1]Clientes!O265","v":0},{"$f":"+[1]Clientes!P265","v":0},{"$f":"+[1]Clientes!Q265","v":0},{"$f":"+[1]Clientes!R265","v":0},null,{"$f":"+[1]Clientes!T265","v":0},{"$f":"+[1]Clientes!U265","v":0},{"$f":"+[1]Clientes!V265","v":0},{"$f":"+[1]Clientes!W265","v":0},{"$f":"+[1]Clientes!X265","v":0},{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA265","v":0},{"$f":"+[1]Clientes!AB265","v":0},{"$f":"+[1]Clientes!AC265","v":0},{"$f":"+[1]Clientes!AD265","v":0},{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!D348","v":0},{"$f":"+PremisaCosto!G348","v":0},null,null,null,{"$f":"+[1]Clientes!H266","v":0},{"$f":"+[1]Clientes!I266","v":0},{"$f":"+[1]Clientes!J266","v":0},{"$f":"+[1]Clientes!K266","v":0},{"$f":"+[1]Clientes!L266","v":0},null,{"$f":"+[1]Clientes!N266","v":0},{"$f":"+[1]Clientes!O266","v":0},{"$f":"+[1]Clientes!P266","v":0},{"$f":"+[1]Clientes!Q266","v":0},{"$f":"+[1]Clientes!R266","v":0},null,{"$f":"+[1]Clientes!T266","v":0},{"$f":"+[1]Clientes!U266","v":0},{"$f":"+[1]Clientes!V266","v":0},{"$f":"+[1]Clientes!W266","v":0},{"$f":"+[1]Clientes!X266","v":0},{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA266","v":0},{"$f":"+[1]Clientes!AB266","v":0},{"$f":"+[1]Clientes!AC266","v":0},{"$f":"+[1]Clientes!AD266","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!D349","v":0},{"$f":"+PremisaCosto!G349","v":0},null,null,null,{"$f":"+[1]Clientes!H267","v":0},{"$f":"+[1]Clientes!I267","v":0},{"$f":"+[1]Clientes!J267","v":0},{"$f":"+[1]Clientes!K267","v":0},{"$f":"+[1]Clientes!L267","v":0},null,{"$f":"+[1]Clientes!N267","v":0},{"$f":"+[1]Clientes!O267","v":0},{"$f":"+[1]Clientes!P267","v":0},{"$f":"+[1]Clientes!Q267","v":0},{"$f":"+[1]Clientes!R267","v":0},null,{"$f":"+[1]Clientes!T267","v":0},{"$f":"+[1]Clientes!U267","v":0},{"$f":"+[1]Clientes!V267","v":0},{"$f":"+[1]Clientes!W267","v":0},{"$f":"+[1]Clientes!X267","v":0},{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA267","v":0},{"$f":"+[1]Clientes!AB267","v":0},{"$f":"+[1]Clientes!AC267","v":0},{"$f":"+[1]Clientes!AD267","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!D350","v":0},{"$f":"+PremisaCosto!G350","v":0},null,null,null,{"$f":"+[1]Clientes!H268","v":0},{"$f":"+[1]Clientes!I268","v":0},{"$f":"+[1]Clientes!J268","v":0},{"$f":"+[1]Clientes!K268","v":0},{"$f":"+[1]Clientes!L268","v":0},null,{"$f":"+[1]Clientes!N268","v":0},{"$f":"+[1]Clientes!O268","v":0},{"$f":"+[1]Clientes!P268","v":0},{"$f":"+[1]Clientes!Q268","v":0},{"$f":"+[1]Clientes!R268","v":0},null,{"$f":"+[1]Clientes!T268","v":0},{"$f":"+[1]Clientes!U268","v":0},{"$f":"+[1]Clientes!V268","v":0},{"$f":"+[1]Clientes!W268","v":0},{"$f":"+[1]Clientes!X268","v":0},{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA268","v":0},{"$f":"+[1]Clientes!AB268","v":0},{"$f":"+[1]Clientes!AC268","v":0},{"$f":"+[1]Clientes!AD268","v":0},{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!D351","v":0},{"$f":"+PremisaCosto!G351","v":0},null,null,null,{"$f":"+[1]Clientes!H269","v":0},{"$f":"+[1]Clientes!I269","v":0},{"$f":"+[1]Clientes!J269","v":0},{"$f":"+[1]Clientes!K269","v":0},{"$f":"+[1]Clientes!L269","v":0},null,{"$f":"+[1]Clientes!N269","v":0},{"$f":"+[1]Clientes!O269","v":0},{"$f":"+[1]Clientes!P269","v":0},{"$f":"+[1]Clientes!Q269","v":0},{"$f":"+[1]Clientes!R269","v":0},null,{"$f":"+[1]Clientes!T269","v":0},{"$f":"+[1]Clientes!U269","v":0},{"$f":"+[1]Clientes!V269","v":0},{"$f":"+[1]Clientes!W269","v":0},{"$f":"+[1]Clientes!X269","v":0},{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA269","v":0},{"$f":"+[1]Clientes!AB269","v":0},{"$f":"+[1]Clientes!AC269","v":0},{"$f":"+[1]Clientes!AD269","v":0},{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!D352","v":"X2D"},{"$f":"+PremisaCosto!G352","v":"C"},null,null,null,{"$f":"+[1]Clientes!H270","v":0},{"$f":"+[1]Clientes!I270","v":0},{"$f":"+[1]Clientes!J270","v":0},{"$f":"+[1]Clientes!K270","v":0},{"$f":"+[1]Clientes!L270","v":0},null,{"$f":"+[1]Clientes!N270","v":0},{"$f":"+[1]Clientes!O270","v":0},{"$f":"+[1]Clientes!P270","v":0},{"$f":"+[1]Clientes!Q270","v":0},{"$f":"+[1]Clientes!R270","v":0},null,{"$f":"+[1]Clientes!T270","v":0},{"$f":"+[1]Clientes!U270","v":0},{"$f":"+[1]Clientes!V270","v":0},{"$f":"+[1]Clientes!W270","v":0},{"$f":"+[1]Clientes!X270","v":0},{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA270","v":0},{"$f":"+[1]Clientes!AB270","v":0},{"$f":"+[1]Clientes!AC270","v":0},{"$f":"+[1]Clientes!AD270","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!D353","v":"X2D"},{"$f":"+PremisaCosto!G353","v":"C"},null,null,null,{"$f":"+[1]Clientes!H271","v":0},{"$f":"+[1]Clientes!I271","v":0},{"$f":"+[1]Clientes!J271","v":0},{"$f":"+[1]Clientes!K271","v":0},{"$f":"+[1]Clientes!L271","v":0},null,{"$f":"+[1]Clientes!N271","v":0},{"$f":"+[1]Clientes!O271","v":0},{"$f":"+[1]Clientes!P271","v":0},{"$f":"+[1]Clientes!Q271","v":0},{"$f":"+[1]Clientes!R271","v":0},null,{"$f":"+[1]Clientes!T271","v":0},{"$f":"+[1]Clientes!U271","v":0},{"$f":"+[1]Clientes!V271","v":0},{"$f":"+[1]Clientes!W271","v":0},{"$f":"+[1]Clientes!X271","v":0},{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA271","v":0},{"$f":"+[1]Clientes!AB271","v":0},{"$f":"+[1]Clientes!AC271","v":0},{"$f":"+[1]Clientes!AD271","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!D354","v":"X2D"},{"$f":"+PremisaCosto!G354","v":"C"},null,null,null,{"$f":"+[1]Clientes!H272","v":0},{"$f":"+[1]Clientes!I272","v":0},{"$f":"+[1]Clientes!J272","v":0},{"$f":"+[1]Clientes!K272","v":0},{"$f":"+[1]Clientes!L272","v":0},null,{"$f":"+[1]Clientes!N272","v":0},{"$f":"+[1]Clientes!O272","v":0},{"$f":"+[1]Clientes!P272","v":0},{"$f":"+[1]Clientes!Q272","v":0},{"$f":"+[1]Clientes!R272","v":0},null,{"$f":"+[1]Clientes!T272","v":0},{"$f":"+[1]Clientes!U272","v":0},{"$f":"+[1]Clientes!V272","v":0},{"$f":"+[1]Clientes!W272","v":0},{"$f":"+[1]Clientes!X272","v":0},{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA272","v":0},{"$f":"+[1]Clientes!AB272","v":0},{"$f":"+[1]Clientes!AC272","v":0},{"$f":"+[1]Clientes!AD272","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!D355","v":"X2D"},{"$f":"+PremisaCosto!G355","v":"C"},null,null,null,{"$f":"+[1]Clientes!H273","v":0},{"$f":"+[1]Clientes!I273","v":0},{"$f":"+[1]Clientes!J273","v":0},{"$f":"+[1]Clientes!K273","v":0},{"$f":"+[1]Clientes!L273","v":0},null,{"$f":"+[1]Clientes!N273","v":0},{"$f":"+[1]Clientes!O273","v":0},{"$f":"+[1]Clientes!P273","v":0},{"$f":"+[1]Clientes!Q273","v":0},{"$f":"+[1]Clientes!R273","v":0},null,{"$f":"+[1]Clientes!T273","v":0},{"$f":"+[1]Clientes!U273","v":0},{"$f":"+[1]Clientes!V273","v":0},{"$f":"+[1]Clientes!W273","v":0},{"$f":"+[1]Clientes!X273","v":0},{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA273","v":0},{"$f":"+[1]Clientes!AB273","v":0},{"$f":"+[1]Clientes!AC273","v":0},{"$f":"+[1]Clientes!AD273","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!D356","v":"X2D"},{"$f":"+PremisaCosto!G356","v":"C"},null,null,null,{"$f":"+[1]Clientes!H274","v":0},{"$f":"+[1]Clientes!I274","v":0},{"$f":"+[1]Clientes!J274","v":0},{"$f":"+[1]Clientes!K274","v":0},{"$f":"+[1]Clientes!L274","v":0},null,{"$f":"+[1]Clientes!N274","v":0},{"$f":"+[1]Clientes!O274","v":0},{"$f":"+[1]Clientes!P274","v":0},{"$f":"+[1]Clientes!Q274","v":0},{"$f":"+[1]Clientes!R274","v":0},null,{"$f":"+[1]Clientes!T274","v":0},{"$f":"+[1]Clientes!U274","v":0},{"$f":"+[1]Clientes!V274","v":0},{"$f":"+[1]Clientes!W274","v":0},{"$f":"+[1]Clientes!X274","v":0},{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA274","v":0},{"$f":"+[1]Clientes!AB274","v":0},{"$f":"+[1]Clientes!AC274","v":0},{"$f":"+[1]Clientes!AD274","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!D357","v":"X2D"},{"$f":"+PremisaCosto!G357","v":"C"},null,null,null,{"$f":"+[1]Clientes!H275","v":0},{"$f":"+[1]Clientes!I275","v":0},{"$f":"+[1]Clientes!J275","v":0},{"$f":"+[1]Clientes!K275","v":0},{"$f":"+[1]Clientes!L275","v":0},null,{"$f":"+[1]Clientes!N275","v":0},{"$f":"+[1]Clientes!O275","v":0},{"$f":"+[1]Clientes!P275","v":0},{"$f":"+[1]Clientes!Q275","v":0},{"$f":"+[1]Clientes!R275","v":0},null,{"$f":"+[1]Clientes!T275","v":0},{"$f":"+[1]Clientes!U275","v":0},{"$f":"+[1]Clientes!V275","v":0},{"$f":"+[1]Clientes!W275","v":0},{"$f":"+[1]Clientes!X275","v":0},{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA275","v":0},{"$f":"+[1]Clientes!AB275","v":0},{"$f":"+[1]Clientes!AC275","v":0},{"$f":"+[1]Clientes!AD275","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!D358","v":"X2D"},{"$f":"+PremisaCosto!G358","v":"C"},null,null,null,{"$f":"+[1]Clientes!H276","v":0},{"$f":"+[1]Clientes!I276","v":0},{"$f":"+[1]Clientes!J276","v":0},{"$f":"+[1]Clientes!K276","v":0},{"$f":"+[1]Clientes!L276","v":0},null,{"$f":"+[1]Clientes!N276","v":0},{"$f":"+[1]Clientes!O276","v":0},{"$f":"+[1]Clientes!P276","v":0},{"$f":"+[1]Clientes!Q276","v":0},{"$f":"+[1]Clientes!R276","v":0},null,{"$f":"+[1]Clientes!T276","v":0},{"$f":"+[1]Clientes!U276","v":0},{"$f":"+[1]Clientes!V276","v":0},{"$f":"+[1]Clientes!W276","v":0},{"$f":"+[1]Clientes!X276","v":0},{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA276","v":0},{"$f":"+[1]Clientes!AB276","v":0},{"$f":"+[1]Clientes!AC276","v":0},{"$f":"+[1]Clientes!AD276","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!D359","v":"X2D"},{"$f":"+PremisaCosto!G359","v":"C"},null,null,null,{"$f":"+[1]Clientes!H277","v":0},{"$f":"+[1]Clientes!I277","v":0},{"$f":"+[1]Clientes!J277","v":0},{"$f":"+[1]Clientes!K277","v":0},{"$f":"+[1]Clientes!L277","v":0},null,{"$f":"+[1]Clientes!N277","v":0},{"$f":"+[1]Clientes!O277","v":0},{"$f":"+[1]Clientes!P277","v":0},{"$f":"+[1]Clientes!Q277","v":0},{"$f":"+[1]Clientes!R277","v":0},null,{"$f":"+[1]Clientes!T277","v":0},{"$f":"+[1]Clientes!U277","v":0},{"$f":"+[1]Clientes!V277","v":0},{"$f":"+[1]Clientes!W277","v":0},{"$f":"+[1]Clientes!X277","v":0},{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA277","v":0},{"$f":"+[1]Clientes!AB277","v":0},{"$f":"+[1]Clientes!AC277","v":0},{"$f":"+[1]Clientes!AD277","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D360","v":"X2D"},{"$f":"+PremisaCosto!G360","v":"C"},null,null,null,{"$f":"+[1]Clientes!H278","v":0},{"$f":"+[1]Clientes!I278","v":0},{"$f":"+[1]Clientes!J278","v":0},{"$f":"+[1]Clientes!K278","v":0},{"$f":"+[1]Clientes!L278","v":0},null,{"$f":"+[1]Clientes!N278","v":0},{"$f":"+[1]Clientes!O278","v":0},{"$f":"+[1]Clientes!P278","v":0},{"$f":"+[1]Clientes!Q278","v":0},{"$f":"+[1]Clientes!R278","v":0},null,{"$f":"+[1]Clientes!T278","v":0},{"$f":"+[1]Clientes!U278","v":0},{"$f":"+[1]Clientes!V278","v":0},{"$f":"+[1]Clientes!W278","v":0},{"$f":"+[1]Clientes!X278","v":0},{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA278","v":0},{"$f":"+[1]Clientes!AB278","v":0},{"$f":"+[1]Clientes!AC278","v":0},{"$f":"+[1]Clientes!AD278","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!D361","v":"X2D"},{"$f":"+PremisaCosto!G361","v":"C"},null,null,null,{"$f":"+[1]Clientes!H279","v":0},{"$f":"+[1]Clientes!I279","v":0},{"$f":"+[1]Clientes!J279","v":0},{"$f":"+[1]Clientes!K279","v":0},{"$f":"+[1]Clientes!L279","v":0},null,{"$f":"+[1]Clientes!N279","v":0},{"$f":"+[1]Clientes!O279","v":0},{"$f":"+[1]Clientes!P279","v":0},{"$f":"+[1]Clientes!Q279","v":0},{"$f":"+[1]Clientes!R279","v":0},null,{"$f":"+[1]Clientes!T279","v":0},{"$f":"+[1]Clientes!U279","v":0},{"$f":"+[1]Clientes!V279","v":0},{"$f":"+[1]Clientes!W279","v":0},{"$f":"+[1]Clientes!X279","v":0},{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA279","v":0},{"$f":"+[1]Clientes!AB279","v":0},{"$f":"+[1]Clientes!AC279","v":0},{"$f":"+[1]Clientes!AD279","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D362","v":0},{"$f":"+PremisaCosto!G362","v":0},null,null,null,{"$f":"+[1]Clientes!H280","v":0},{"$f":"+[1]Clientes!I280","v":0},{"$f":"+[1]Clientes!J280","v":0},{"$f":"+[1]Clientes!K280","v":0},{"$f":"+[1]Clientes!L280","v":0},null,{"$f":"+[1]Clientes!N280","v":0},{"$f":"+[1]Clientes!O280","v":0},{"$f":"+[1]Clientes!P280","v":0},{"$f":"+[1]Clientes!Q280","v":0},{"$f":"+[1]Clientes!R280","v":0},null,{"$f":"+[1]Clientes!T280","v":0},{"$f":"+[1]Clientes!U280","v":0},{"$f":"+[1]Clientes!V280","v":0},{"$f":"+[1]Clientes!W280","v":0},{"$f":"+[1]Clientes!X280","v":0},{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA280","v":0},{"$f":"+[1]Clientes!AB280","v":0},{"$f":"+[1]Clientes!AC280","v":0},{"$f":"+[1]Clientes!AD280","v":0},{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!D363","v":"X2D"},{"$f":"+PremisaCosto!G363","v":"C"},null,null,null,{"$f":"+[1]Clientes!H281","v":0},{"$f":"+[1]Clientes!I281","v":0},{"$f":"+[1]Clientes!J281","v":0},{"$f":"+[1]Clientes!K281","v":0},{"$f":"+[1]Clientes!L281","v":0},null,{"$f":"+[1]Clientes!N281","v":0},{"$f":"+[1]Clientes!O281","v":0},{"$f":"+[1]Clientes!P281","v":0},{"$f":"+[1]Clientes!Q281","v":0},{"$f":"+[1]Clientes!R281","v":0},null,{"$f":"+[1]Clientes!T281","v":0},{"$f":"+[1]Clientes!U281","v":0},{"$f":"+[1]Clientes!V281","v":0},{"$f":"+[1]Clientes!W281","v":0},{"$f":"+[1]Clientes!X281","v":0},{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA281","v":0},{"$f":"+[1]Clientes!AB281","v":0},{"$f":"+[1]Clientes!AC281","v":0},{"$f":"+[1]Clientes!AD281","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!D364","v":"X2D"},{"$f":"+PremisaCosto!G364","v":"C"},null,null,null,{"$f":"+[1]Clientes!H282","v":0},{"$f":"+[1]Clientes!I282","v":0},{"$f":"+[1]Clientes!J282","v":0},{"$f":"+[1]Clientes!K282","v":0},{"$f":"+[1]Clientes!L282","v":0},null,{"$f":"+[1]Clientes!N282","v":0},{"$f":"+[1]Clientes!O282","v":0},{"$f":"+[1]Clientes!P282","v":0},{"$f":"+[1]Clientes!Q282","v":0},{"$f":"+[1]Clientes!R282","v":0},null,{"$f":"+[1]Clientes!T282","v":0},{"$f":"+[1]Clientes!U282","v":0},{"$f":"+[1]Clientes!V282","v":0},{"$f":"+[1]Clientes!W282","v":0},{"$f":"+[1]Clientes!X282","v":0},{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA282","v":0},{"$f":"+[1]Clientes!AB282","v":0},{"$f":"+[1]Clientes!AC282","v":0},{"$f":"+[1]Clientes!AD282","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!D365","v":"X2D"},{"$f":"+PremisaCosto!G365","v":"C"},null,null,null,{"$f":"+[1]Clientes!H283","v":0},{"$f":"+[1]Clientes!I283","v":0},{"$f":"+[1]Clientes!J283","v":0},{"$f":"+[1]Clientes!K283","v":0},{"$f":"+[1]Clientes!L283","v":0},null,{"$f":"+[1]Clientes!N283","v":0},{"$f":"+[1]Clientes!O283","v":0},{"$f":"+[1]Clientes!P283","v":0},{"$f":"+[1]Clientes!Q283","v":0},{"$f":"+[1]Clientes!R283","v":0},null,{"$f":"+[1]Clientes!T283","v":0},{"$f":"+[1]Clientes!U283","v":0},{"$f":"+[1]Clientes!V283","v":0},{"$f":"+[1]Clientes!W283","v":0},{"$f":"+[1]Clientes!X283","v":0},{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA283","v":0},{"$f":"+[1]Clientes!AB283","v":0},{"$f":"+[1]Clientes!AC283","v":0},{"$f":"+[1]Clientes!AD283","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!D366","v":"X2D"},{"$f":"+PremisaCosto!G366","v":"C"},null,null,null,{"$f":"+[1]Clientes!H284","v":0},{"$f":"+[1]Clientes!I284","v":0},{"$f":"+[1]Clientes!J284","v":0},{"$f":"+[1]Clientes!K284","v":0},{"$f":"+[1]Clientes!L284","v":0},null,{"$f":"+[1]Clientes!N284","v":0},{"$f":"+[1]Clientes!O284","v":0},{"$f":"+[1]Clientes!P284","v":0},{"$f":"+[1]Clientes!Q284","v":0},{"$f":"+[1]Clientes!R284","v":0},null,{"$f":"+[1]Clientes!T284","v":0},{"$f":"+[1]Clientes!U284","v":0},{"$f":"+[1]Clientes!V284","v":0},{"$f":"+[1]Clientes!W284","v":0},{"$f":"+[1]Clientes!X284","v":0},{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA284","v":0},{"$f":"+[1]Clientes!AB284","v":0},{"$f":"+[1]Clientes!AC284","v":0},{"$f":"+[1]Clientes!AD284","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!D367","v":"X2D"},{"$f":"+PremisaCosto!G367","v":"C"},null,null,null,{"$f":"+[1]Clientes!H285","v":0},{"$f":"+[1]Clientes!I285","v":0},{"$f":"+[1]Clientes!J285","v":0},{"$f":"+[1]Clientes!K285","v":0},{"$f":"+[1]Clientes!L285","v":0},null,{"$f":"+[1]Clientes!N285","v":0},{"$f":"+[1]Clientes!O285","v":0},{"$f":"+[1]Clientes!P285","v":0},{"$f":"+[1]Clientes!Q285","v":0},{"$f":"+[1]Clientes!R285","v":0},null,{"$f":"+[1]Clientes!T285","v":0},{"$f":"+[1]Clientes!U285","v":0},{"$f":"+[1]Clientes!V285","v":0},{"$f":"+[1]Clientes!W285","v":0},{"$f":"+[1]Clientes!X285","v":0},{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA285","v":0},{"$f":"+[1]Clientes!AB285","v":0},{"$f":"+[1]Clientes!AC285","v":0},{"$f":"+[1]Clientes!AD285","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!D368","v":"X2D"},{"$f":"+PremisaCosto!G368","v":"C"},null,null,null,{"$f":"+[1]Clientes!H286","v":0},{"$f":"+[1]Clientes!I286","v":0},{"$f":"+[1]Clientes!J286","v":0},{"$f":"+[1]Clientes!K286","v":0},{"$f":"+[1]Clientes!L286","v":0},null,{"$f":"+[1]Clientes!N286","v":0},{"$f":"+[1]Clientes!O286","v":0},{"$f":"+[1]Clientes!P286","v":0},{"$f":"+[1]Clientes!Q286","v":0},{"$f":"+[1]Clientes!R286","v":0},null,{"$f":"+[1]Clientes!T286","v":0},{"$f":"+[1]Clientes!U286","v":0},{"$f":"+[1]Clientes!V286","v":0},{"$f":"+[1]Clientes!W286","v":0},{"$f":"+[1]Clientes!X286","v":0},{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA286","v":0},{"$f":"+[1]Clientes!AB286","v":0},{"$f":"+[1]Clientes!AC286","v":0},{"$f":"+[1]Clientes!AD286","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!D369","v":"X2D"},{"$f":"+PremisaCosto!G369","v":"C"},null,null,null,{"$f":"+[1]Clientes!H287","v":0},{"$f":"+[1]Clientes!I287","v":0},{"$f":"+[1]Clientes!J287","v":0},{"$f":"+[1]Clientes!K287","v":0},{"$f":"+[1]Clientes!L287","v":0},null,{"$f":"+[1]Clientes!N287","v":0},{"$f":"+[1]Clientes!O287","v":0},{"$f":"+[1]Clientes!P287","v":0},{"$f":"+[1]Clientes!Q287","v":0},{"$f":"+[1]Clientes!R287","v":0},null,{"$f":"+[1]Clientes!T287","v":0},{"$f":"+[1]Clientes!U287","v":0},{"$f":"+[1]Clientes!V287","v":0},{"$f":"+[1]Clientes!W287","v":0},{"$f":"+[1]Clientes!X287","v":0},{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA287","v":0},{"$f":"+[1]Clientes!AB287","v":0},{"$f":"+[1]Clientes!AC287","v":0},{"$f":"+[1]Clientes!AD287","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!D370","v":"X2D"},{"$f":"+PremisaCosto!G370","v":"C"},null,null,null,{"$f":"+[1]Clientes!H288","v":0},{"$f":"+[1]Clientes!I288","v":0},{"$f":"+[1]Clientes!J288","v":0},{"$f":"+[1]Clientes!K288","v":0},{"$f":"+[1]Clientes!L288","v":0},null,{"$f":"+[1]Clientes!N288","v":0},{"$f":"+[1]Clientes!O288","v":0},{"$f":"+[1]Clientes!P288","v":0},{"$f":"+[1]Clientes!Q288","v":0},{"$f":"+[1]Clientes!R288","v":0},null,{"$f":"+[1]Clientes!T288","v":0},{"$f":"+[1]Clientes!U288","v":0},{"$f":"+[1]Clientes!V288","v":0},{"$f":"+[1]Clientes!W288","v":0},{"$f":"+[1]Clientes!X288","v":0},{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA288","v":0},{"$f":"+[1]Clientes!AB288","v":0},{"$f":"+[1]Clientes!AC288","v":0},{"$f":"+[1]Clientes!AD288","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D371","v":"X2D"},{"$f":"+PremisaCosto!G371","v":"C"},null,null,null,{"$f":"+[1]Clientes!H289","v":0},{"$f":"+[1]Clientes!I289","v":0},{"$f":"+[1]Clientes!J289","v":0},{"$f":"+[1]Clientes!K289","v":0},{"$f":"+[1]Clientes!L289","v":0},null,{"$f":"+[1]Clientes!N289","v":0},{"$f":"+[1]Clientes!O289","v":0},{"$f":"+[1]Clientes!P289","v":0},{"$f":"+[1]Clientes!Q289","v":0},{"$f":"+[1]Clientes!R289","v":0},null,{"$f":"+[1]Clientes!T289","v":0},{"$f":"+[1]Clientes!U289","v":0},{"$f":"+[1]Clientes!V289","v":0},{"$f":"+[1]Clientes!W289","v":0},{"$f":"+[1]Clientes!X289","v":0},{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA289","v":0},{"$f":"+[1]Clientes!AB289","v":0},{"$f":"+[1]Clientes!AC289","v":0},{"$f":"+[1]Clientes!AD289","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!D372","v":"X2D"},{"$f":"+PremisaCosto!G372","v":"C"},null,null,null,{"$f":"+[1]Clientes!H290","v":0},{"$f":"+[1]Clientes!I290","v":0},{"$f":"+[1]Clientes!J290","v":0},{"$f":"+[1]Clientes!K290","v":0},{"$f":"+[1]Clientes!L290","v":0},null,{"$f":"+[1]Clientes!N290","v":0},{"$f":"+[1]Clientes!O290","v":0},{"$f":"+[1]Clientes!P290","v":0},{"$f":"+[1]Clientes!Q290","v":0},{"$f":"+[1]Clientes!R290","v":0},null,{"$f":"+[1]Clientes!T290","v":0},{"$f":"+[1]Clientes!U290","v":0},{"$f":"+[1]Clientes!V290","v":0},{"$f":"+[1]Clientes!W290","v":0},{"$f":"+[1]Clientes!X290","v":0},{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA290","v":0},{"$f":"+[1]Clientes!AB290","v":0},{"$f":"+[1]Clientes!AC290","v":0},{"$f":"+[1]Clientes!AD290","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D373","v":0},{"$f":"+PremisaCosto!G373","v":0},null,null,null,{"$f":"+[1]Clientes!H291","v":0},{"$f":"+[1]Clientes!I291","v":0},{"$f":"+[1]Clientes!J291","v":0},{"$f":"+[1]Clientes!K291","v":0},{"$f":"+[1]Clientes!L291","v":0},null,{"$f":"+[1]Clientes!N291","v":0},{"$f":"+[1]Clientes!O291","v":0},{"$f":"+[1]Clientes!P291","v":0},{"$f":"+[1]Clientes!Q291","v":0},{"$f":"+[1]Clientes!R291","v":0},null,{"$f":"+[1]Clientes!T291","v":0},{"$f":"+[1]Clientes!U291","v":0},{"$f":"+[1]Clientes!V291","v":0},{"$f":"+[1]Clientes!W291","v":0},{"$f":"+[1]Clientes!X291","v":0},{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA291","v":0},{"$f":"+[1]Clientes!AB291","v":0},{"$f":"+[1]Clientes!AC291","v":0},{"$f":"+[1]Clientes!AD291","v":0},{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!D374","v":"X2D"},{"$f":"+PremisaCosto!G374","v":"C"},null,null,null,{"$f":"+[1]Clientes!H292","v":0},{"$f":"+[1]Clientes!I292","v":0},{"$f":"+[1]Clientes!J292","v":0},{"$f":"+[1]Clientes!K292","v":0},{"$f":"+[1]Clientes!L292","v":0},null,{"$f":"+[1]Clientes!N292","v":0},{"$f":"+[1]Clientes!O292","v":0},{"$f":"+[1]Clientes!P292","v":0},{"$f":"+[1]Clientes!Q292","v":0},{"$f":"+[1]Clientes!R292","v":0},null,{"$f":"+[1]Clientes!T292","v":0},{"$f":"+[1]Clientes!U292","v":0},{"$f":"+[1]Clientes!V292","v":0},{"$f":"+[1]Clientes!W292","v":0},{"$f":"+[1]Clientes!X292","v":0},{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA292","v":0},{"$f":"+[1]Clientes!AB292","v":0},{"$f":"+[1]Clientes!AC292","v":0},{"$f":"+[1]Clientes!AD292","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!D375","v":"X2D"},{"$f":"+PremisaCosto!G375","v":"C"},null,null,null,{"$f":"+[1]Clientes!H293","v":0},{"$f":"+[1]Clientes!I293","v":0},{"$f":"+[1]Clientes!J293","v":0},{"$f":"+[1]Clientes!K293","v":0},{"$f":"+[1]Clientes!L293","v":0},null,{"$f":"+[1]Clientes!N293","v":0},{"$f":"+[1]Clientes!O293","v":0},{"$f":"+[1]Clientes!P293","v":0},{"$f":"+[1]Clientes!Q293","v":0},{"$f":"+[1]Clientes!R293","v":0},null,{"$f":"+[1]Clientes!T293","v":0},{"$f":"+[1]Clientes!U293","v":0},{"$f":"+[1]Clientes!V293","v":0},{"$f":"+[1]Clientes!W293","v":0},{"$f":"+[1]Clientes!X293","v":0},{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA293","v":0},{"$f":"+[1]Clientes!AB293","v":0},{"$f":"+[1]Clientes!AC293","v":0},{"$f":"+[1]Clientes!AD293","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!D376","v":"X2D"},{"$f":"+PremisaCosto!G376","v":"C"},null,null,null,{"$f":"+[1]Clientes!H294","v":0},{"$f":"+[1]Clientes!I294","v":0},{"$f":"+[1]Clientes!J294","v":0},{"$f":"+[1]Clientes!K294","v":0},{"$f":"+[1]Clientes!L294","v":0},null,{"$f":"+[1]Clientes!N294","v":0},{"$f":"+[1]Clientes!O294","v":0},{"$f":"+[1]Clientes!P294","v":0},{"$f":"+[1]Clientes!Q294","v":0},{"$f":"+[1]Clientes!R294","v":0},null,{"$f":"+[1]Clientes!T294","v":0},{"$f":"+[1]Clientes!U294","v":0},{"$f":"+[1]Clientes!V294","v":0},{"$f":"+[1]Clientes!W294","v":0},{"$f":"+[1]Clientes!X294","v":0},{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA294","v":0},{"$f":"+[1]Clientes!AB294","v":0},{"$f":"+[1]Clientes!AC294","v":0},{"$f":"+[1]Clientes!AD294","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!D377","v":"X2D"},{"$f":"+PremisaCosto!G377","v":"C"},null,null,null,{"$f":"+[1]Clientes!H295","v":0},{"$f":"+[1]Clientes!I295","v":0},{"$f":"+[1]Clientes!J295","v":0},{"$f":"+[1]Clientes!K295","v":0},{"$f":"+[1]Clientes!L295","v":0},null,{"$f":"+[1]Clientes!N295","v":0},{"$f":"+[1]Clientes!O295","v":0},{"$f":"+[1]Clientes!P295","v":0},{"$f":"+[1]Clientes!Q295","v":0},{"$f":"+[1]Clientes!R295","v":0},null,{"$f":"+[1]Clientes!T295","v":0},{"$f":"+[1]Clientes!U295","v":0},{"$f":"+[1]Clientes!V295","v":0},{"$f":"+[1]Clientes!W295","v":0},{"$f":"+[1]Clientes!X295","v":0},{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA295","v":0},{"$f":"+[1]Clientes!AB295","v":0},{"$f":"+[1]Clientes!AC295","v":0},{"$f":"+[1]Clientes!AD295","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!D378","v":"X2D"},{"$f":"+PremisaCosto!G378","v":"C"},null,null,null,{"$f":"+[1]Clientes!H296","v":0},{"$f":"+[1]Clientes!I296","v":0},{"$f":"+[1]Clientes!J296","v":0},{"$f":"+[1]Clientes!K296","v":0},{"$f":"+[1]Clientes!L296","v":0},null,{"$f":"+[1]Clientes!N296","v":0},{"$f":"+[1]Clientes!O296","v":0},{"$f":"+[1]Clientes!P296","v":0},{"$f":"+[1]Clientes!Q296","v":0},{"$f":"+[1]Clientes!R296","v":0},null,{"$f":"+[1]Clientes!T296","v":0},{"$f":"+[1]Clientes!U296","v":0},{"$f":"+[1]Clientes!V296","v":0},{"$f":"+[1]Clientes!W296","v":0},{"$f":"+[1]Clientes!X296","v":0},{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA296","v":0},{"$f":"+[1]Clientes!AB296","v":0},{"$f":"+[1]Clientes!AC296","v":0},{"$f":"+[1]Clientes!AD296","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!D379","v":"X2D"},{"$f":"+PremisaCosto!G379","v":"C"},null,null,null,{"$f":"+[1]Clientes!H297","v":0},{"$f":"+[1]Clientes!I297","v":0},{"$f":"+[1]Clientes!J297","v":0},{"$f":"+[1]Clientes!K297","v":0},{"$f":"+[1]Clientes!L297","v":0},null,{"$f":"+[1]Clientes!N297","v":0},{"$f":"+[1]Clientes!O297","v":0},{"$f":"+[1]Clientes!P297","v":0},{"$f":"+[1]Clientes!Q297","v":0},{"$f":"+[1]Clientes!R297","v":0},null,{"$f":"+[1]Clientes!T297","v":0},{"$f":"+[1]Clientes!U297","v":0},{"$f":"+[1]Clientes!V297","v":0},{"$f":"+[1]Clientes!W297","v":0},{"$f":"+[1]Clientes!X297","v":0},{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA297","v":0},{"$f":"+[1]Clientes!AB297","v":0},{"$f":"+[1]Clientes!AC297","v":0},{"$f":"+[1]Clientes!AD297","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!D380","v":"X2D"},{"$f":"+PremisaCosto!G380","v":"C"},null,null,null,{"$f":"+[1]Clientes!H298","v":0},{"$f":"+[1]Clientes!I298","v":0},{"$f":"+[1]Clientes!J298","v":0},{"$f":"+[1]Clientes!K298","v":0},{"$f":"+[1]Clientes!L298","v":0},null,{"$f":"+[1]Clientes!N298","v":0},{"$f":"+[1]Clientes!O298","v":0},{"$f":"+[1]Clientes!P298","v":0},{"$f":"+[1]Clientes!Q298","v":0},{"$f":"+[1]Clientes!R298","v":0},null,{"$f":"+[1]Clientes!T298","v":0},{"$f":"+[1]Clientes!U298","v":0},{"$f":"+[1]Clientes!V298","v":0},{"$f":"+[1]Clientes!W298","v":0},{"$f":"+[1]Clientes!X298","v":0},{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA298","v":0},{"$f":"+[1]Clientes!AB298","v":0},{"$f":"+[1]Clientes!AC298","v":0},{"$f":"+[1]Clientes!AD298","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!D381","v":"X2D"},{"$f":"+PremisaCosto!G381","v":"C"},null,null,null,{"$f":"+[1]Clientes!H299","v":0},{"$f":"+[1]Clientes!I299","v":0},{"$f":"+[1]Clientes!J299","v":0},{"$f":"+[1]Clientes!K299","v":0},{"$f":"+[1]Clientes!L299","v":0},null,{"$f":"+[1]Clientes!N299","v":0},{"$f":"+[1]Clientes!O299","v":0},{"$f":"+[1]Clientes!P299","v":0},{"$f":"+[1]Clientes!Q299","v":0},{"$f":"+[1]Clientes!R299","v":0},null,{"$f":"+[1]Clientes!T299","v":0},{"$f":"+[1]Clientes!U299","v":0},{"$f":"+[1]Clientes!V299","v":0},{"$f":"+[1]Clientes!W299","v":0},{"$f":"+[1]Clientes!X299","v":0},{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA299","v":0},{"$f":"+[1]Clientes!AB299","v":0},{"$f":"+[1]Clientes!AC299","v":0},{"$f":"+[1]Clientes!AD299","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D382","v":"X2D"},{"$f":"+PremisaCosto!G382","v":"C"},null,null,null,{"$f":"+[1]Clientes!H300","v":0},{"$f":"+[1]Clientes!I300","v":0},{"$f":"+[1]Clientes!J300","v":0},{"$f":"+[1]Clientes!K300","v":0},{"$f":"+[1]Clientes!L300","v":0},null,{"$f":"+[1]Clientes!N300","v":0},{"$f":"+[1]Clientes!O300","v":0},{"$f":"+[1]Clientes!P300","v":0},{"$f":"+[1]Clientes!Q300","v":0},{"$f":"+[1]Clientes!R300","v":0},null,{"$f":"+[1]Clientes!T300","v":0},{"$f":"+[1]Clientes!U300","v":0},{"$f":"+[1]Clientes!V300","v":0},{"$f":"+[1]Clientes!W300","v":0},{"$f":"+[1]Clientes!X300","v":0},{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA300","v":0},{"$f":"+[1]Clientes!AB300","v":0},{"$f":"+[1]Clientes!AC300","v":0},{"$f":"+[1]Clientes!AD300","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!D383","v":"X2D"},{"$f":"+PremisaCosto!G383","v":"C"},null,null,null,{"$f":"+[1]Clientes!H301","v":0},{"$f":"+[1]Clientes!I301","v":0},{"$f":"+[1]Clientes!J301","v":0},{"$f":"+[1]Clientes!K301","v":0},{"$f":"+[1]Clientes!L301","v":0},null,{"$f":"+[1]Clientes!N301","v":0},{"$f":"+[1]Clientes!O301","v":0},{"$f":"+[1]Clientes!P301","v":0},{"$f":"+[1]Clientes!Q301","v":0},{"$f":"+[1]Clientes!R301","v":0},null,{"$f":"+[1]Clientes!T301","v":0},{"$f":"+[1]Clientes!U301","v":0},{"$f":"+[1]Clientes!V301","v":0},{"$f":"+[1]Clientes!W301","v":0},{"$f":"+[1]Clientes!X301","v":0},{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA301","v":0},{"$f":"+[1]Clientes!AB301","v":0},{"$f":"+[1]Clientes!AC301","v":0},{"$f":"+[1]Clientes!AD301","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!D384","v":0},{"$f":"+PremisaCosto!G384","v":0},null,null,null,{"$f":"+[1]Clientes!H302","v":0},{"$f":"+[1]Clientes!I302","v":0},{"$f":"+[1]Clientes!J302","v":0},{"$f":"+[1]Clientes!K302","v":0},{"$f":"+[1]Clientes!L302","v":0},null,{"$f":"+[1]Clientes!N302","v":0},{"$f":"+[1]Clientes!O302","v":0},{"$f":"+[1]Clientes!P302","v":0},{"$f":"+[1]Clientes!Q302","v":0},{"$f":"+[1]Clientes!R302","v":0},null,{"$f":"+[1]Clientes!T302","v":0},{"$f":"+[1]Clientes!U302","v":0},{"$f":"+[1]Clientes!V302","v":0},{"$f":"+[1]Clientes!W302","v":0},{"$f":"+[1]Clientes!X302","v":0},{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA302","v":0},{"$f":"+[1]Clientes!AB302","v":0},{"$f":"+[1]Clientes!AC302","v":0},{"$f":"+[1]Clientes!AD302","v":0},{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!D385","v":"X2D"},{"$f":"+PremisaCosto!G385","v":"C"},null,null,null,{"$f":"+[1]Clientes!H303","v":0},{"$f":"+[1]Clientes!I303","v":0},{"$f":"+[1]Clientes!J303","v":0},{"$f":"+[1]Clientes!K303","v":0},{"$f":"+[1]Clientes!L303","v":0},null,{"$f":"+[1]Clientes!N303","v":0},{"$f":"+[1]Clientes!O303","v":0},{"$f":"+[1]Clientes!P303","v":0},{"$f":"+[1]Clientes!Q303","v":0},{"$f":"+[1]Clientes!R303","v":0},null,{"$f":"+[1]Clientes!T303","v":0},{"$f":"+[1]Clientes!U303","v":0},{"$f":"+[1]Clientes!V303","v":0},{"$f":"+[1]Clientes!W303","v":0},{"$f":"+[1]Clientes!X303","v":0},{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA303","v":0},{"$f":"+[1]Clientes!AB303","v":0},{"$f":"+[1]Clientes!AC303","v":0},{"$f":"+[1]Clientes!AD303","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!D386","v":"X2D"},{"$f":"+PremisaCosto!G386","v":"C"},null,null,null,{"$f":"+[1]Clientes!H304","v":0},{"$f":"+[1]Clientes!I304","v":0},{"$f":"+[1]Clientes!J304","v":0},{"$f":"+[1]Clientes!K304","v":0},{"$f":"+[1]Clientes!L304","v":0},null,{"$f":"+[1]Clientes!N304","v":0},{"$f":"+[1]Clientes!O304","v":0},{"$f":"+[1]Clientes!P304","v":0},{"$f":"+[1]Clientes!Q304","v":0},{"$f":"+[1]Clientes!R304","v":0},null,{"$f":"+[1]Clientes!T304","v":0},{"$f":"+[1]Clientes!U304","v":0},{"$f":"+[1]Clientes!V304","v":0},{"$f":"+[1]Clientes!W304","v":0},{"$f":"+[1]Clientes!X304","v":0},{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA304","v":0},{"$f":"+[1]Clientes!AB304","v":0},{"$f":"+[1]Clientes!AC304","v":0},{"$f":"+[1]Clientes!AD304","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!D387","v":"X2D"},{"$f":"+PremisaCosto!G387","v":"C"},null,null,null,{"$f":"+[1]Clientes!H305","v":0},{"$f":"+[1]Clientes!I305","v":0},{"$f":"+[1]Clientes!J305","v":0},{"$f":"+[1]Clientes!K305","v":0},{"$f":"+[1]Clientes!L305","v":0},null,{"$f":"+[1]Clientes!N305","v":0},{"$f":"+[1]Clientes!O305","v":0},{"$f":"+[1]Clientes!P305","v":0},{"$f":"+[1]Clientes!Q305","v":0},{"$f":"+[1]Clientes!R305","v":0},null,{"$f":"+[1]Clientes!T305","v":0},{"$f":"+[1]Clientes!U305","v":0},{"$f":"+[1]Clientes!V305","v":0},{"$f":"+[1]Clientes!W305","v":0},{"$f":"+[1]Clientes!X305","v":0},{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA305","v":0},{"$f":"+[1]Clientes!AB305","v":0},{"$f":"+[1]Clientes!AC305","v":0},{"$f":"+[1]Clientes!AD305","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!D388","v":"X2D"},{"$f":"+PremisaCosto!G388","v":"C"},null,null,null,{"$f":"+[1]Clientes!H306","v":0},{"$f":"+[1]Clientes!I306","v":0},{"$f":"+[1]Clientes!J306","v":0},{"$f":"+[1]Clientes!K306","v":0},{"$f":"+[1]Clientes!L306","v":0},null,{"$f":"+[1]Clientes!N306","v":0},{"$f":"+[1]Clientes!O306","v":0},{"$f":"+[1]Clientes!P306","v":0},{"$f":"+[1]Clientes!Q306","v":0},{"$f":"+[1]Clientes!R306","v":0},null,{"$f":"+[1]Clientes!T306","v":0},{"$f":"+[1]Clientes!U306","v":0},{"$f":"+[1]Clientes!V306","v":0},{"$f":"+[1]Clientes!W306","v":0},{"$f":"+[1]Clientes!X306","v":0},{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA306","v":0},{"$f":"+[1]Clientes!AB306","v":0},{"$f":"+[1]Clientes!AC306","v":0},{"$f":"+[1]Clientes!AD306","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!D389","v":"X2D"},{"$f":"+PremisaCosto!G389","v":"C"},null,null,null,{"$f":"+[1]Clientes!H307","v":0},{"$f":"+[1]Clientes!I307","v":0},{"$f":"+[1]Clientes!J307","v":0},{"$f":"+[1]Clientes!K307","v":0},{"$f":"+[1]Clientes!L307","v":0},null,{"$f":"+[1]Clientes!N307","v":0},{"$f":"+[1]Clientes!O307","v":0},{"$f":"+[1]Clientes!P307","v":0},{"$f":"+[1]Clientes!Q307","v":0},{"$f":"+[1]Clientes!R307","v":0},null,{"$f":"+[1]Clientes!T307","v":0},{"$f":"+[1]Clientes!U307","v":0},{"$f":"+[1]Clientes!V307","v":0},{"$f":"+[1]Clientes!W307","v":0},{"$f":"+[1]Clientes!X307","v":0},{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA307","v":0},{"$f":"+[1]Clientes!AB307","v":0},{"$f":"+[1]Clientes!AC307","v":0},{"$f":"+[1]Clientes!AD307","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!D390","v":"X2D"},{"$f":"+PremisaCosto!G390","v":"C"},null,null,null,{"$f":"+[1]Clientes!H308","v":0},{"$f":"+[1]Clientes!I308","v":0},{"$f":"+[1]Clientes!J308","v":0},{"$f":"+[1]Clientes!K308","v":0},{"$f":"+[1]Clientes!L308","v":0},null,{"$f":"+[1]Clientes!N308","v":0},{"$f":"+[1]Clientes!O308","v":0},{"$f":"+[1]Clientes!P308","v":0},{"$f":"+[1]Clientes!Q308","v":0},{"$f":"+[1]Clientes!R308","v":0},null,{"$f":"+[1]Clientes!T308","v":0},{"$f":"+[1]Clientes!U308","v":0},{"$f":"+[1]Clientes!V308","v":0},{"$f":"+[1]Clientes!W308","v":0},{"$f":"+[1]Clientes!X308","v":0},{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA308","v":0},{"$f":"+[1]Clientes!AB308","v":0},{"$f":"+[1]Clientes!AC308","v":0},{"$f":"+[1]Clientes!AD308","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!D391","v":"X2D"},{"$f":"+PremisaCosto!G391","v":"C"},null,null,null,{"$f":"+[1]Clientes!H309","v":0},{"$f":"+[1]Clientes!I309","v":0},{"$f":"+[1]Clientes!J309","v":0},{"$f":"+[1]Clientes!K309","v":0},{"$f":"+[1]Clientes!L309","v":0},null,{"$f":"+[1]Clientes!N309","v":0},{"$f":"+[1]Clientes!O309","v":0},{"$f":"+[1]Clientes!P309","v":0},{"$f":"+[1]Clientes!Q309","v":0},{"$f":"+[1]Clientes!R309","v":0},null,{"$f":"+[1]Clientes!T309","v":0},{"$f":"+[1]Clientes!U309","v":0},{"$f":"+[1]Clientes!V309","v":0},{"$f":"+[1]Clientes!W309","v":0},{"$f":"+[1]Clientes!X309","v":0},{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA309","v":0},{"$f":"+[1]Clientes!AB309","v":0},{"$f":"+[1]Clientes!AC309","v":0},{"$f":"+[1]Clientes!AD309","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!D392","v":"X2D"},{"$f":"+PremisaCosto!G392","v":"C"},null,null,null,{"$f":"+[1]Clientes!H310","v":0},{"$f":"+[1]Clientes!I310","v":0},{"$f":"+[1]Clientes!J310","v":0},{"$f":"+[1]Clientes!K310","v":0},{"$f":"+[1]Clientes!L310","v":0},null,{"$f":"+[1]Clientes!N310","v":0},{"$f":"+[1]Clientes!O310","v":0},{"$f":"+[1]Clientes!P310","v":0},{"$f":"+[1]Clientes!Q310","v":0},{"$f":"+[1]Clientes!R310","v":0},null,{"$f":"+[1]Clientes!T310","v":0},{"$f":"+[1]Clientes!U310","v":0},{"$f":"+[1]Clientes!V310","v":0},{"$f":"+[1]Clientes!W310","v":0},{"$f":"+[1]Clientes!X310","v":0},{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA310","v":0},{"$f":"+[1]Clientes!AB310","v":0},{"$f":"+[1]Clientes!AC310","v":0},{"$f":"+[1]Clientes!AD310","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D393","v":"X2D"},{"$f":"+PremisaCosto!G393","v":"C"},null,null,null,{"$f":"+[1]Clientes!H311","v":0},{"$f":"+[1]Clientes!I311","v":0},{"$f":"+[1]Clientes!J311","v":0},{"$f":"+[1]Clientes!K311","v":0},{"$f":"+[1]Clientes!L311","v":0},null,{"$f":"+[1]Clientes!N311","v":0},{"$f":"+[1]Clientes!O311","v":0},{"$f":"+[1]Clientes!P311","v":0},{"$f":"+[1]Clientes!Q311","v":0},{"$f":"+[1]Clientes!R311","v":0},null,{"$f":"+[1]Clientes!T311","v":0},{"$f":"+[1]Clientes!U311","v":0},{"$f":"+[1]Clientes!V311","v":0},{"$f":"+[1]Clientes!W311","v":0},{"$f":"+[1]Clientes!X311","v":0},{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA311","v":0},{"$f":"+[1]Clientes!AB311","v":0},{"$f":"+[1]Clientes!AC311","v":0},{"$f":"+[1]Clientes!AD311","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!D394","v":"X2D"},{"$f":"+PremisaCosto!G394","v":"C"},null,null,null,{"$f":"+[1]Clientes!H312","v":0},{"$f":"+[1]Clientes!I312","v":0},{"$f":"+[1]Clientes!J312","v":0},{"$f":"+[1]Clientes!K312","v":0},{"$f":"+[1]Clientes!L312","v":0},null,{"$f":"+[1]Clientes!N312","v":0},{"$f":"+[1]Clientes!O312","v":0},{"$f":"+[1]Clientes!P312","v":0},{"$f":"+[1]Clientes!Q312","v":0},{"$f":"+[1]Clientes!R312","v":0},null,{"$f":"+[1]Clientes!T312","v":0},{"$f":"+[1]Clientes!U312","v":0},{"$f":"+[1]Clientes!V312","v":0},{"$f":"+[1]Clientes!W312","v":0},{"$f":"+[1]Clientes!X312","v":0},{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA312","v":0},{"$f":"+[1]Clientes!AB312","v":0},{"$f":"+[1]Clientes!AC312","v":0},{"$f":"+[1]Clientes!AD312","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!D395","v":0},{"$f":"+PremisaCosto!G395","v":0},null,null,null,{"$f":"+[1]Clientes!H313","v":0},{"$f":"+[1]Clientes!I313","v":0},{"$f":"+[1]Clientes!J313","v":0},{"$f":"+[1]Clientes!K313","v":0},{"$f":"+[1]Clientes!L313","v":0},null,{"$f":"+[1]Clientes!N313","v":0},{"$f":"+[1]Clientes!O313","v":0},{"$f":"+[1]Clientes!P313","v":0},{"$f":"+[1]Clientes!Q313","v":0},{"$f":"+[1]Clientes!R313","v":0},null,{"$f":"+[1]Clientes!T313","v":0},{"$f":"+[1]Clientes!U313","v":0},{"$f":"+[1]Clientes!V313","v":0},{"$f":"+[1]Clientes!W313","v":0},{"$f":"+[1]Clientes!X313","v":0},{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA313","v":0},{"$f":"+[1]Clientes!AB313","v":0},{"$f":"+[1]Clientes!AC313","v":0},{"$f":"+[1]Clientes!AD313","v":0},{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!D396","v":"X2D"},{"$f":"+PremisaCosto!G396","v":"C"},null,null,null,{"$f":"+[1]Clientes!H314","v":0},{"$f":"+[1]Clientes!I314","v":0},{"$f":"+[1]Clientes!J314","v":0},{"$f":"+[1]Clientes!K314","v":0},{"$f":"+[1]Clientes!L314","v":0},null,{"$f":"+[1]Clientes!N314","v":0},{"$f":"+[1]Clientes!O314","v":0},{"$f":"+[1]Clientes!P314","v":0},{"$f":"+[1]Clientes!Q314","v":0},{"$f":"+[1]Clientes!R314","v":0},null,{"$f":"+[1]Clientes!T314","v":0},{"$f":"+[1]Clientes!U314","v":0},{"$f":"+[1]Clientes!V314","v":0},{"$f":"+[1]Clientes!W314","v":0},{"$f":"+[1]Clientes!X314","v":0},{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA314","v":0},{"$f":"+[1]Clientes!AB314","v":0},{"$f":"+[1]Clientes!AC314","v":0},{"$f":"+[1]Clientes!AD314","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!D397","v":"X2D"},{"$f":"+PremisaCosto!G397","v":"C"},null,null,null,{"$f":"+[1]Clientes!H315","v":0},{"$f":"+[1]Clientes!I315","v":0},{"$f":"+[1]Clientes!J315","v":0},{"$f":"+[1]Clientes!K315","v":0},{"$f":"+[1]Clientes!L315","v":0},null,{"$f":"+[1]Clientes!N315","v":0},{"$f":"+[1]Clientes!O315","v":0},{"$f":"+[1]Clientes!P315","v":0},{"$f":"+[1]Clientes!Q315","v":0},{"$f":"+[1]Clientes!R315","v":0},null,{"$f":"+[1]Clientes!T315","v":0},{"$f":"+[1]Clientes!U315","v":0},{"$f":"+[1]Clientes!V315","v":0},{"$f":"+[1]Clientes!W315","v":0},{"$f":"+[1]Clientes!X315","v":0},{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA315","v":0},{"$f":"+[1]Clientes!AB315","v":0},{"$f":"+[1]Clientes!AC315","v":0},{"$f":"+[1]Clientes!AD315","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!D398","v":"X2D"},{"$f":"+PremisaCosto!G398","v":"C"},null,null,null,{"$f":"+[1]Clientes!H316","v":0},{"$f":"+[1]Clientes!I316","v":0},{"$f":"+[1]Clientes!J316","v":0},{"$f":"+[1]Clientes!K316","v":0},{"$f":"+[1]Clientes!L316","v":0},null,{"$f":"+[1]Clientes!N316","v":0},{"$f":"+[1]Clientes!O316","v":0},{"$f":"+[1]Clientes!P316","v":0},{"$f":"+[1]Clientes!Q316","v":0},{"$f":"+[1]Clientes!R316","v":0},null,{"$f":"+[1]Clientes!T316","v":0},{"$f":"+[1]Clientes!U316","v":0},{"$f":"+[1]Clientes!V316","v":0},{"$f":"+[1]Clientes!W316","v":0},{"$f":"+[1]Clientes!X316","v":0},{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA316","v":0},{"$f":"+[1]Clientes!AB316","v":0},{"$f":"+[1]Clientes!AC316","v":0},{"$f":"+[1]Clientes!AD316","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!D399","v":"X2D"},{"$f":"+PremisaCosto!G399","v":"C"},null,null,null,{"$f":"+[1]Clientes!H317","v":0},{"$f":"+[1]Clientes!I317","v":0},{"$f":"+[1]Clientes!J317","v":0},{"$f":"+[1]Clientes!K317","v":0},{"$f":"+[1]Clientes!L317","v":0},null,{"$f":"+[1]Clientes!N317","v":0},{"$f":"+[1]Clientes!O317","v":0},{"$f":"+[1]Clientes!P317","v":0},{"$f":"+[1]Clientes!Q317","v":0},{"$f":"+[1]Clientes!R317","v":0},null,{"$f":"+[1]Clientes!T317","v":0},{"$f":"+[1]Clientes!U317","v":0},{"$f":"+[1]Clientes!V317","v":0},{"$f":"+[1]Clientes!W317","v":0},{"$f":"+[1]Clientes!X317","v":0},{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA317","v":0},{"$f":"+[1]Clientes!AB317","v":0},{"$f":"+[1]Clientes!AC317","v":0},{"$f":"+[1]Clientes!AD317","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!D400","v":"X2D"},{"$f":"+PremisaCosto!G400","v":"C"},null,null,null,{"$f":"+[1]Clientes!H318","v":0},{"$f":"+[1]Clientes!I318","v":0},{"$f":"+[1]Clientes!J318","v":0},{"$f":"+[1]Clientes!K318","v":0},{"$f":"+[1]Clientes!L318","v":0},null,{"$f":"+[1]Clientes!N318","v":0},{"$f":"+[1]Clientes!O318","v":0},{"$f":"+[1]Clientes!P318","v":0},{"$f":"+[1]Clientes!Q318","v":0},{"$f":"+[1]Clientes!R318","v":0},null,{"$f":"+[1]Clientes!T318","v":0},{"$f":"+[1]Clientes!U318","v":0},{"$f":"+[1]Clientes!V318","v":0},{"$f":"+[1]Clientes!W318","v":0},{"$f":"+[1]Clientes!X318","v":0},{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA318","v":0},{"$f":"+[1]Clientes!AB318","v":0},{"$f":"+[1]Clientes!AC318","v":0},{"$f":"+[1]Clientes!AD318","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!D401","v":"X2D"},{"$f":"+PremisaCosto!G401","v":"C"},null,null,null,{"$f":"+[1]Clientes!H319","v":0},{"$f":"+[1]Clientes!I319","v":0},{"$f":"+[1]Clientes!J319","v":0},{"$f":"+[1]Clientes!K319","v":0},{"$f":"+[1]Clientes!L319","v":0},null,{"$f":"+[1]Clientes!N319","v":0},{"$f":"+[1]Clientes!O319","v":0},{"$f":"+[1]Clientes!P319","v":0},{"$f":"+[1]Clientes!Q319","v":0},{"$f":"+[1]Clientes!R319","v":0},null,{"$f":"+[1]Clientes!T319","v":0},{"$f":"+[1]Clientes!U319","v":0},{"$f":"+[1]Clientes!V319","v":0},{"$f":"+[1]Clientes!W319","v":0},{"$f":"+[1]Clientes!X319","v":0},{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA319","v":0},{"$f":"+[1]Clientes!AB319","v":0},{"$f":"+[1]Clientes!AC319","v":0},{"$f":"+[1]Clientes!AD319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!D402","v":"X2D"},{"$f":"+PremisaCosto!G402","v":"C"},null,null,null,{"$f":"+[1]Clientes!H320","v":0},{"$f":"+[1]Clientes!I320","v":0},{"$f":"+[1]Clientes!J320","v":0},{"$f":"+[1]Clientes!K320","v":0},{"$f":"+[1]Clientes!L320","v":0},null,{"$f":"+[1]Clientes!N320","v":0},{"$f":"+[1]Clientes!O320","v":0},{"$f":"+[1]Clientes!P320","v":0},{"$f":"+[1]Clientes!Q320","v":0},{"$f":"+[1]Clientes!R320","v":0},null,{"$f":"+[1]Clientes!T320","v":0},{"$f":"+[1]Clientes!U320","v":0},{"$f":"+[1]Clientes!V320","v":0},{"$f":"+[1]Clientes!W320","v":0},{"$f":"+[1]Clientes!X320","v":0},{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA320","v":0},{"$f":"+[1]Clientes!AB320","v":0},{"$f":"+[1]Clientes!AC320","v":0},{"$f":"+[1]Clientes!AD320","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!D403","v":"X2D"},{"$f":"+PremisaCosto!G403","v":"C"},null,null,null,{"$f":"+[1]Clientes!H321","v":0},{"$f":"+[1]Clientes!I321","v":0},{"$f":"+[1]Clientes!J321","v":0},{"$f":"+[1]Clientes!K321","v":0},{"$f":"+[1]Clientes!L321","v":0},null,{"$f":"+[1]Clientes!N321","v":0},{"$f":"+[1]Clientes!O321","v":0},{"$f":"+[1]Clientes!P321","v":0},{"$f":"+[1]Clientes!Q321","v":0},{"$f":"+[1]Clientes!R321","v":0},null,{"$f":"+[1]Clientes!T321","v":0},{"$f":"+[1]Clientes!U321","v":0},{"$f":"+[1]Clientes!V321","v":0},{"$f":"+[1]Clientes!W321","v":0},{"$f":"+[1]Clientes!X321","v":0},{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA321","v":0},{"$f":"+[1]Clientes!AB321","v":0},{"$f":"+[1]Clientes!AC321","v":0},{"$f":"+[1]Clientes!AD321","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D404","v":"X2D"},{"$f":"+PremisaCosto!G404","v":"C"},null,null,null,{"$f":"+[1]Clientes!H322","v":0},{"$f":"+[1]Clientes!I322","v":0},{"$f":"+[1]Clientes!J322","v":0},{"$f":"+[1]Clientes!K322","v":0},{"$f":"+[1]Clientes!L322","v":0},null,{"$f":"+[1]Clientes!N322","v":0},{"$f":"+[1]Clientes!O322","v":0},{"$f":"+[1]Clientes!P322","v":0},{"$f":"+[1]Clientes!Q322","v":0},{"$f":"+[1]Clientes!R322","v":0},null,{"$f":"+[1]Clientes!T322","v":0},{"$f":"+[1]Clientes!U322","v":0},{"$f":"+[1]Clientes!V322","v":0},{"$f":"+[1]Clientes!W322","v":0},{"$f":"+[1]Clientes!X322","v":0},{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA322","v":0},{"$f":"+[1]Clientes!AB322","v":0},{"$f":"+[1]Clientes!AC322","v":0},{"$f":"+[1]Clientes!AD322","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!D405","v":"X2D"},{"$f":"+PremisaCosto!G405","v":"C"},null,null,null,{"$f":"+[1]Clientes!H323","v":0},{"$f":"+[1]Clientes!I323","v":0},{"$f":"+[1]Clientes!J323","v":0},{"$f":"+[1]Clientes!K323","v":0},{"$f":"+[1]Clientes!L323","v":0},null,{"$f":"+[1]Clientes!N323","v":0},{"$f":"+[1]Clientes!O323","v":0},{"$f":"+[1]Clientes!P323","v":0},{"$f":"+[1]Clientes!Q323","v":0},{"$f":"+[1]Clientes!R323","v":0},null,{"$f":"+[1]Clientes!T323","v":0},{"$f":"+[1]Clientes!U323","v":0},{"$f":"+[1]Clientes!V323","v":0},{"$f":"+[1]Clientes!W323","v":0},{"$f":"+[1]Clientes!X323","v":0},{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA323","v":0},{"$f":"+[1]Clientes!AB323","v":0},{"$f":"+[1]Clientes!AC323","v":0},{"$f":"+[1]Clientes!AD323","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!D406","v":0},{"$f":"+PremisaCosto!G406","v":0},null,null,null,{"$f":"+[1]Clientes!H324","v":0},{"$f":"+[1]Clientes!I324","v":0},{"$f":"+[1]Clientes!J324","v":0},{"$f":"+[1]Clientes!K324","v":0},{"$f":"+[1]Clientes!L324","v":0},null,{"$f":"+[1]Clientes!N324","v":0},{"$f":"+[1]Clientes!O324","v":0},{"$f":"+[1]Clientes!P324","v":0},{"$f":"+[1]Clientes!Q324","v":0},{"$f":"+[1]Clientes!R324","v":0},null,{"$f":"+[1]Clientes!T324","v":0},{"$f":"+[1]Clientes!U324","v":0},{"$f":"+[1]Clientes!V324","v":0},{"$f":"+[1]Clientes!W324","v":0},{"$f":"+[1]Clientes!X324","v":0},{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA324","v":0},{"$f":"+[1]Clientes!AB324","v":0},{"$f":"+[1]Clientes!AC324","v":0},{"$f":"+[1]Clientes!AD324","v":0},{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!D407","v":0},{"$f":"+PremisaCosto!G407","v":0},null,null,null,{"$f":"+[1]Clientes!H325","v":0},{"$f":"+[1]Clientes!I325","v":0},{"$f":"+[1]Clientes!J325","v":0},{"$f":"+[1]Clientes!K325","v":0},{"$f":"+[1]Clientes!L325","v":0},null,{"$f":"+[1]Clientes!N325","v":0},{"$f":"+[1]Clientes!O325","v":0},{"$f":"+[1]Clientes!P325","v":0},{"$f":"+[1]Clientes!Q325","v":0},{"$f":"+[1]Clientes!R325","v":0},null,{"$f":"+[1]Clientes!T325","v":0},{"$f":"+[1]Clientes!U325","v":0},{"$f":"+[1]Clientes!V325","v":0},{"$f":"+[1]Clientes!W325","v":0},{"$f":"+[1]Clientes!X325","v":0},{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA325","v":0},{"$f":"+[1]Clientes!AB325","v":0},{"$f":"+[1]Clientes!AC325","v":0},{"$f":"+[1]Clientes!AD325","v":0},{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!D408","v":"X3D"},{"$f":"+PremisaCosto!G408","v":"C"},null,null,null,{"$f":"+[1]Clientes!H326","v":0},{"$f":"+[1]Clientes!I326","v":0},{"$f":"+[1]Clientes!J326","v":0},{"$f":"+[1]Clientes!K326","v":0},{"$f":"+[1]Clientes!L326","v":0},null,{"$f":"+[1]Clientes!N326","v":0},{"$f":"+[1]Clientes!O326","v":0},{"$f":"+[1]Clientes!P326","v":0},{"$f":"+[1]Clientes!Q326","v":0},{"$f":"+[1]Clientes!R326","v":0},null,{"$f":"+[1]Clientes!T326","v":0},{"$f":"+[1]Clientes!U326","v":0},{"$f":"+[1]Clientes!V326","v":0},{"$f":"+[1]Clientes!W326","v":0},{"$f":"+[1]Clientes!X326","v":0},{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA326","v":0},{"$f":"+[1]Clientes!AB326","v":0},{"$f":"+[1]Clientes!AC326","v":0},{"$f":"+[1]Clientes!AD326","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!D409","v":"X3D"},{"$f":"+PremisaCosto!G409","v":"C"},null,null,null,{"$f":"+[1]Clientes!H327","v":0},{"$f":"+[1]Clientes!I327","v":0},{"$f":"+[1]Clientes!J327","v":0},{"$f":"+[1]Clientes!K327","v":0},{"$f":"+[1]Clientes!L327","v":0},null,{"$f":"+[1]Clientes!N327","v":0},{"$f":"+[1]Clientes!O327","v":0},{"$f":"+[1]Clientes!P327","v":0},{"$f":"+[1]Clientes!Q327","v":0},{"$f":"+[1]Clientes!R327","v":0},null,{"$f":"+[1]Clientes!T327","v":0},{"$f":"+[1]Clientes!U327","v":0},{"$f":"+[1]Clientes!V327","v":0},{"$f":"+[1]Clientes!W327","v":0},{"$f":"+[1]Clientes!X327","v":0},{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA327","v":0},{"$f":"+[1]Clientes!AB327","v":0},{"$f":"+[1]Clientes!AC327","v":0},{"$f":"+[1]Clientes!AD327","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!D410","v":"X3D"},{"$f":"+PremisaCosto!G410","v":"C"},null,null,null,{"$f":"+[1]Clientes!H328","v":0},{"$f":"+[1]Clientes!I328","v":0},{"$f":"+[1]Clientes!J328","v":0},{"$f":"+[1]Clientes!K328","v":0},{"$f":"+[1]Clientes!L328","v":0},null,{"$f":"+[1]Clientes!N328","v":0},{"$f":"+[1]Clientes!O328","v":0},{"$f":"+[1]Clientes!P328","v":0},{"$f":"+[1]Clientes!Q328","v":0},{"$f":"+[1]Clientes!R328","v":0},null,{"$f":"+[1]Clientes!T328","v":0},{"$f":"+[1]Clientes!U328","v":0},{"$f":"+[1]Clientes!V328","v":0},{"$f":"+[1]Clientes!W328","v":0},{"$f":"+[1]Clientes!X328","v":0},{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA328","v":0},{"$f":"+[1]Clientes!AB328","v":0},{"$f":"+[1]Clientes!AC328","v":0},{"$f":"+[1]Clientes!AD328","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!D411","v":"X3D"},{"$f":"+PremisaCosto!G411","v":"C"},null,null,null,{"$f":"+[1]Clientes!H329","v":0},{"$f":"+[1]Clientes!I329","v":0},{"$f":"+[1]Clientes!J329","v":0},{"$f":"+[1]Clientes!K329","v":0},{"$f":"+[1]Clientes!L329","v":0},null,{"$f":"+[1]Clientes!N329","v":0},{"$f":"+[1]Clientes!O329","v":0},{"$f":"+[1]Clientes!P329","v":0},{"$f":"+[1]Clientes!Q329","v":0},{"$f":"+[1]Clientes!R329","v":0},null,{"$f":"+[1]Clientes!T329","v":0},{"$f":"+[1]Clientes!U329","v":0},{"$f":"+[1]Clientes!V329","v":0},{"$f":"+[1]Clientes!W329","v":0},{"$f":"+[1]Clientes!X329","v":0},{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA329","v":0},{"$f":"+[1]Clientes!AB329","v":0},{"$f":"+[1]Clientes!AC329","v":0},{"$f":"+[1]Clientes!AD329","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!D412","v":"X3D"},{"$f":"+PremisaCosto!G412","v":"C"},null,null,null,{"$f":"+[1]Clientes!H330","v":0},{"$f":"+[1]Clientes!I330","v":0},{"$f":"+[1]Clientes!J330","v":0},{"$f":"+[1]Clientes!K330","v":0},{"$f":"+[1]Clientes!L330","v":0},null,{"$f":"+[1]Clientes!N330","v":0},{"$f":"+[1]Clientes!O330","v":0},{"$f":"+[1]Clientes!P330","v":0},{"$f":"+[1]Clientes!Q330","v":0},{"$f":"+[1]Clientes!R330","v":0},null,{"$f":"+[1]Clientes!T330","v":0},{"$f":"+[1]Clientes!U330","v":0},{"$f":"+[1]Clientes!V330","v":0},{"$f":"+[1]Clientes!W330","v":0},{"$f":"+[1]Clientes!X330","v":0},{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA330","v":0},{"$f":"+[1]Clientes!AB330","v":0},{"$f":"+[1]Clientes!AC330","v":0},{"$f":"+[1]Clientes!AD330","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!D413","v":"X3D"},{"$f":"+PremisaCosto!G413","v":"C"},null,null,null,{"$f":"+[1]Clientes!H331","v":0},{"$f":"+[1]Clientes!I331","v":0},{"$f":"+[1]Clientes!J331","v":0},{"$f":"+[1]Clientes!K331","v":0},{"$f":"+[1]Clientes!L331","v":0},null,{"$f":"+[1]Clientes!N331","v":0},{"$f":"+[1]Clientes!O331","v":0},{"$f":"+[1]Clientes!P331","v":0},{"$f":"+[1]Clientes!Q331","v":0},{"$f":"+[1]Clientes!R331","v":0},null,{"$f":"+[1]Clientes!T331","v":0},{"$f":"+[1]Clientes!U331","v":0},{"$f":"+[1]Clientes!V331","v":0},{"$f":"+[1]Clientes!W331","v":0},{"$f":"+[1]Clientes!X331","v":0},{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA331","v":0},{"$f":"+[1]Clientes!AB331","v":0},{"$f":"+[1]Clientes!AC331","v":0},{"$f":"+[1]Clientes!AD331","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!D414","v":"X3D"},{"$f":"+PremisaCosto!G414","v":"C"},null,null,null,{"$f":"+[1]Clientes!H332","v":0},{"$f":"+[1]Clientes!I332","v":0},{"$f":"+[1]Clientes!J332","v":0},{"$f":"+[1]Clientes!K332","v":0},{"$f":"+[1]Clientes!L332","v":0},null,{"$f":"+[1]Clientes!N332","v":0},{"$f":"+[1]Clientes!O332","v":0},{"$f":"+[1]Clientes!P332","v":0},{"$f":"+[1]Clientes!Q332","v":0},{"$f":"+[1]Clientes!R332","v":0},null,{"$f":"+[1]Clientes!T332","v":0},{"$f":"+[1]Clientes!U332","v":0},{"$f":"+[1]Clientes!V332","v":0},{"$f":"+[1]Clientes!W332","v":0},{"$f":"+[1]Clientes!X332","v":0},{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA332","v":0},{"$f":"+[1]Clientes!AB332","v":0},{"$f":"+[1]Clientes!AC332","v":0},{"$f":"+[1]Clientes!AD332","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!D415","v":"X3D"},{"$f":"+PremisaCosto!G415","v":"C"},null,null,null,{"$f":"+[1]Clientes!H333","v":0},{"$f":"+[1]Clientes!I333","v":0},{"$f":"+[1]Clientes!J333","v":0},{"$f":"+[1]Clientes!K333","v":0},{"$f":"+[1]Clientes!L333","v":0},null,{"$f":"+[1]Clientes!N333","v":0},{"$f":"+[1]Clientes!O333","v":0},{"$f":"+[1]Clientes!P333","v":0},{"$f":"+[1]Clientes!Q333","v":0},{"$f":"+[1]Clientes!R333","v":0},null,{"$f":"+[1]Clientes!T333","v":0},{"$f":"+[1]Clientes!U333","v":0},{"$f":"+[1]Clientes!V333","v":0},{"$f":"+[1]Clientes!W333","v":0},{"$f":"+[1]Clientes!X333","v":0},{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA333","v":0},{"$f":"+[1]Clientes!AB333","v":0},{"$f":"+[1]Clientes!AC333","v":0},{"$f":"+[1]Clientes!AD333","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D416","v":"X3D"},{"$f":"+PremisaCosto!G416","v":"C"},null,null,null,{"$f":"+[1]Clientes!H334","v":0},{"$f":"+[1]Clientes!I334","v":0},{"$f":"+[1]Clientes!J334","v":0},{"$f":"+[1]Clientes!K334","v":0},{"$f":"+[1]Clientes!L334","v":0},null,{"$f":"+[1]Clientes!N334","v":0},{"$f":"+[1]Clientes!O334","v":0},{"$f":"+[1]Clientes!P334","v":0},{"$f":"+[1]Clientes!Q334","v":0},{"$f":"+[1]Clientes!R334","v":0},null,{"$f":"+[1]Clientes!T334","v":0},{"$f":"+[1]Clientes!U334","v":0},{"$f":"+[1]Clientes!V334","v":0},{"$f":"+[1]Clientes!W334","v":0},{"$f":"+[1]Clientes!X334","v":0},{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA334","v":0},{"$f":"+[1]Clientes!AB334","v":0},{"$f":"+[1]Clientes!AC334","v":0},{"$f":"+[1]Clientes!AD334","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!D417","v":"X3D"},{"$f":"+PremisaCosto!G417","v":"C"},null,null,null,{"$f":"+[1]Clientes!H335","v":0},{"$f":"+[1]Clientes!I335","v":0},{"$f":"+[1]Clientes!J335","v":0},{"$f":"+[1]Clientes!K335","v":0},{"$f":"+[1]Clientes!L335","v":0},null,{"$f":"+[1]Clientes!N335","v":0},{"$f":"+[1]Clientes!O335","v":0},{"$f":"+[1]Clientes!P335","v":0},{"$f":"+[1]Clientes!Q335","v":0},{"$f":"+[1]Clientes!R335","v":0},null,{"$f":"+[1]Clientes!T335","v":0},{"$f":"+[1]Clientes!U335","v":0},{"$f":"+[1]Clientes!V335","v":0},{"$f":"+[1]Clientes!W335","v":0},{"$f":"+[1]Clientes!X335","v":0},{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA335","v":0},{"$f":"+[1]Clientes!AB335","v":0},{"$f":"+[1]Clientes!AC335","v":0},{"$f":"+[1]Clientes!AD335","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D418","v":0},{"$f":"+PremisaCosto!G418","v":0},null,null,null,{"$f":"+[1]Clientes!H336","v":0},{"$f":"+[1]Clientes!I336","v":0},{"$f":"+[1]Clientes!J336","v":0},{"$f":"+[1]Clientes!K336","v":0},{"$f":"+[1]Clientes!L336","v":0},null,{"$f":"+[1]Clientes!N336","v":0},{"$f":"+[1]Clientes!O336","v":0},{"$f":"+[1]Clientes!P336","v":0},{"$f":"+[1]Clientes!Q336","v":0},{"$f":"+[1]Clientes!R336","v":0},null,{"$f":"+[1]Clientes!T336","v":0},{"$f":"+[1]Clientes!U336","v":0},{"$f":"+[1]Clientes!V336","v":0},{"$f":"+[1]Clientes!W336","v":0},{"$f":"+[1]Clientes!X336","v":0},{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA336","v":0},{"$f":"+[1]Clientes!AB336","v":0},{"$f":"+[1]Clientes!AC336","v":0},{"$f":"+[1]Clientes!AD336","v":0},{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!D419","v":"X3D"},{"$f":"+PremisaCosto!G419","v":"C"},null,null,null,{"$f":"+[1]Clientes!H337","v":0},{"$f":"+[1]Clientes!I337","v":0},{"$f":"+[1]Clientes!J337","v":0},{"$f":"+[1]Clientes!K337","v":0},{"$f":"+[1]Clientes!L337","v":0},null,{"$f":"+[1]Clientes!N337","v":0},{"$f":"+[1]Clientes!O337","v":0},{"$f":"+[1]Clientes!P337","v":0},{"$f":"+[1]Clientes!Q337","v":0},{"$f":"+[1]Clientes!R337","v":0},null,{"$f":"+[1]Clientes!T337","v":0},{"$f":"+[1]Clientes!U337","v":0},{"$f":"+[1]Clientes!V337","v":0},{"$f":"+[1]Clientes!W337","v":0},{"$f":"+[1]Clientes!X337","v":0},{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA337","v":0},{"$f":"+[1]Clientes!AB337","v":0},{"$f":"+[1]Clientes!AC337","v":0},{"$f":"+[1]Clientes!AD337","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!D420","v":"X3D"},{"$f":"+PremisaCosto!G420","v":"C"},null,null,null,{"$f":"+[1]Clientes!H338","v":0},{"$f":"+[1]Clientes!I338","v":0},{"$f":"+[1]Clientes!J338","v":0},{"$f":"+[1]Clientes!K338","v":0},{"$f":"+[1]Clientes!L338","v":0},null,{"$f":"+[1]Clientes!N338","v":0},{"$f":"+[1]Clientes!O338","v":0},{"$f":"+[1]Clientes!P338","v":0},{"$f":"+[1]Clientes!Q338","v":0},{"$f":"+[1]Clientes!R338","v":0},null,{"$f":"+[1]Clientes!T338","v":0},{"$f":"+[1]Clientes!U338","v":0},{"$f":"+[1]Clientes!V338","v":0},{"$f":"+[1]Clientes!W338","v":0},{"$f":"+[1]Clientes!X338","v":0},{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA338","v":0},{"$f":"+[1]Clientes!AB338","v":0},{"$f":"+[1]Clientes!AC338","v":0},{"$f":"+[1]Clientes!AD338","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!D421","v":"X3D"},{"$f":"+PremisaCosto!G421","v":"C"},null,null,null,{"$f":"+[1]Clientes!H339","v":0},{"$f":"+[1]Clientes!I339","v":0},{"$f":"+[1]Clientes!J339","v":0},{"$f":"+[1]Clientes!K339","v":0},{"$f":"+[1]Clientes!L339","v":0},null,{"$f":"+[1]Clientes!N339","v":0},{"$f":"+[1]Clientes!O339","v":0},{"$f":"+[1]Clientes!P339","v":0},{"$f":"+[1]Clientes!Q339","v":0},{"$f":"+[1]Clientes!R339","v":0},null,{"$f":"+[1]Clientes!T339","v":0},{"$f":"+[1]Clientes!U339","v":0},{"$f":"+[1]Clientes!V339","v":0},{"$f":"+[1]Clientes!W339","v":0},{"$f":"+[1]Clientes!X339","v":0},{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA339","v":0},{"$f":"+[1]Clientes!AB339","v":0},{"$f":"+[1]Clientes!AC339","v":0},{"$f":"+[1]Clientes!AD339","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!D422","v":"X3D"},{"$f":"+PremisaCosto!G422","v":"C"},null,null,null,{"$f":"+[1]Clientes!H340","v":0},{"$f":"+[1]Clientes!I340","v":0},{"$f":"+[1]Clientes!J340","v":0},{"$f":"+[1]Clientes!K340","v":0},{"$f":"+[1]Clientes!L340","v":0},null,{"$f":"+[1]Clientes!N340","v":0},{"$f":"+[1]Clientes!O340","v":0},{"$f":"+[1]Clientes!P340","v":0},{"$f":"+[1]Clientes!Q340","v":0},{"$f":"+[1]Clientes!R340","v":0},null,{"$f":"+[1]Clientes!T340","v":0},{"$f":"+[1]Clientes!U340","v":0},{"$f":"+[1]Clientes!V340","v":0},{"$f":"+[1]Clientes!W340","v":0},{"$f":"+[1]Clientes!X340","v":0},{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA340","v":0},{"$f":"+[1]Clientes!AB340","v":0},{"$f":"+[1]Clientes!AC340","v":0},{"$f":"+[1]Clientes!AD340","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!D423","v":"X3D"},{"$f":"+PremisaCosto!G423","v":"C"},null,null,null,{"$f":"+[1]Clientes!H341","v":0},{"$f":"+[1]Clientes!I341","v":0},{"$f":"+[1]Clientes!J341","v":0},{"$f":"+[1]Clientes!K341","v":0},{"$f":"+[1]Clientes!L341","v":0},null,{"$f":"+[1]Clientes!N341","v":0},{"$f":"+[1]Clientes!O341","v":0},{"$f":"+[1]Clientes!P341","v":0},{"$f":"+[1]Clientes!Q341","v":0},{"$f":"+[1]Clientes!R341","v":0},null,{"$f":"+[1]Clientes!T341","v":0},{"$f":"+[1]Clientes!U341","v":0},{"$f":"+[1]Clientes!V341","v":0},{"$f":"+[1]Clientes!W341","v":0},{"$f":"+[1]Clientes!X341","v":0},{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA341","v":0},{"$f":"+[1]Clientes!AB341","v":0},{"$f":"+[1]Clientes!AC341","v":0},{"$f":"+[1]Clientes!AD341","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!D424","v":"X3D"},{"$f":"+PremisaCosto!G424","v":"C"},null,null,null,{"$f":"+[1]Clientes!H342","v":0},{"$f":"+[1]Clientes!I342","v":0},{"$f":"+[1]Clientes!J342","v":0},{"$f":"+[1]Clientes!K342","v":0},{"$f":"+[1]Clientes!L342","v":0},null,{"$f":"+[1]Clientes!N342","v":0},{"$f":"+[1]Clientes!O342","v":0},{"$f":"+[1]Clientes!P342","v":0},{"$f":"+[1]Clientes!Q342","v":0},{"$f":"+[1]Clientes!R342","v":0},null,{"$f":"+[1]Clientes!T342","v":0},{"$f":"+[1]Clientes!U342","v":0},{"$f":"+[1]Clientes!V342","v":0},{"$f":"+[1]Clientes!W342","v":0},{"$f":"+[1]Clientes!X342","v":0},{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA342","v":0},{"$f":"+[1]Clientes!AB342","v":0},{"$f":"+[1]Clientes!AC342","v":0},{"$f":"+[1]Clientes!AD342","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!D425","v":"X3D"},{"$f":"+PremisaCosto!G425","v":"C"},null,null,null,{"$f":"+[1]Clientes!H343","v":0},{"$f":"+[1]Clientes!I343","v":0},{"$f":"+[1]Clientes!J343","v":0},{"$f":"+[1]Clientes!K343","v":0},{"$f":"+[1]Clientes!L343","v":0},null,{"$f":"+[1]Clientes!N343","v":0},{"$f":"+[1]Clientes!O343","v":0},{"$f":"+[1]Clientes!P343","v":0},{"$f":"+[1]Clientes!Q343","v":0},{"$f":"+[1]Clientes!R343","v":0},null,{"$f":"+[1]Clientes!T343","v":0},{"$f":"+[1]Clientes!U343","v":0},{"$f":"+[1]Clientes!V343","v":0},{"$f":"+[1]Clientes!W343","v":0},{"$f":"+[1]Clientes!X343","v":0},{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA343","v":0},{"$f":"+[1]Clientes!AB343","v":0},{"$f":"+[1]Clientes!AC343","v":0},{"$f":"+[1]Clientes!AD343","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!D426","v":"X3D"},{"$f":"+PremisaCosto!G426","v":"C"},null,null,null,{"$f":"+[1]Clientes!H344","v":0},{"$f":"+[1]Clientes!I344","v":0},{"$f":"+[1]Clientes!J344","v":0},{"$f":"+[1]Clientes!K344","v":0},{"$f":"+[1]Clientes!L344","v":0},null,{"$f":"+[1]Clientes!N344","v":0},{"$f":"+[1]Clientes!O344","v":0},{"$f":"+[1]Clientes!P344","v":0},{"$f":"+[1]Clientes!Q344","v":0},{"$f":"+[1]Clientes!R344","v":0},null,{"$f":"+[1]Clientes!T344","v":0},{"$f":"+[1]Clientes!U344","v":0},{"$f":"+[1]Clientes!V344","v":0},{"$f":"+[1]Clientes!W344","v":0},{"$f":"+[1]Clientes!X344","v":0},{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA344","v":0},{"$f":"+[1]Clientes!AB344","v":0},{"$f":"+[1]Clientes!AC344","v":0},{"$f":"+[1]Clientes!AD344","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D427","v":"X3D"},{"$f":"+PremisaCosto!G427","v":"C"},null,null,null,{"$f":"+[1]Clientes!H345","v":0},{"$f":"+[1]Clientes!I345","v":0},{"$f":"+[1]Clientes!J345","v":0},{"$f":"+[1]Clientes!K345","v":0},{"$f":"+[1]Clientes!L345","v":0},null,{"$f":"+[1]Clientes!N345","v":0},{"$f":"+[1]Clientes!O345","v":0},{"$f":"+[1]Clientes!P345","v":0},{"$f":"+[1]Clientes!Q345","v":0},{"$f":"+[1]Clientes!R345","v":0},null,{"$f":"+[1]Clientes!T345","v":0},{"$f":"+[1]Clientes!U345","v":0},{"$f":"+[1]Clientes!V345","v":0},{"$f":"+[1]Clientes!W345","v":0},{"$f":"+[1]Clientes!X345","v":0},{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA345","v":0},{"$f":"+[1]Clientes!AB345","v":0},{"$f":"+[1]Clientes!AC345","v":0},{"$f":"+[1]Clientes!AD345","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!D428","v":"X3D"},{"$f":"+PremisaCosto!G428","v":"C"},null,null,null,{"$f":"+[1]Clientes!H346","v":0},{"$f":"+[1]Clientes!I346","v":0},{"$f":"+[1]Clientes!J346","v":0},{"$f":"+[1]Clientes!K346","v":0},{"$f":"+[1]Clientes!L346","v":0},null,{"$f":"+[1]Clientes!N346","v":0},{"$f":"+[1]Clientes!O346","v":0},{"$f":"+[1]Clientes!P346","v":0},{"$f":"+[1]Clientes!Q346","v":0},{"$f":"+[1]Clientes!R346","v":0},null,{"$f":"+[1]Clientes!T346","v":0},{"$f":"+[1]Clientes!U346","v":0},{"$f":"+[1]Clientes!V346","v":0},{"$f":"+[1]Clientes!W346","v":0},{"$f":"+[1]Clientes!X346","v":0},{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA346","v":0},{"$f":"+[1]Clientes!AB346","v":0},{"$f":"+[1]Clientes!AC346","v":0},{"$f":"+[1]Clientes!AD346","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D429","v":0},{"$f":"+PremisaCosto!G429","v":0},null,null,null,{"$f":"+[1]Clientes!H347","v":0},{"$f":"+[1]Clientes!I347","v":0},{"$f":"+[1]Clientes!J347","v":0},{"$f":"+[1]Clientes!K347","v":0},{"$f":"+[1]Clientes!L347","v":0},null,{"$f":"+[1]Clientes!N347","v":0},{"$f":"+[1]Clientes!O347","v":0},{"$f":"+[1]Clientes!P347","v":0},{"$f":"+[1]Clientes!Q347","v":0},{"$f":"+[1]Clientes!R347","v":0},null,{"$f":"+[1]Clientes!T347","v":0},{"$f":"+[1]Clientes!U347","v":0},{"$f":"+[1]Clientes!V347","v":0},{"$f":"+[1]Clientes!W347","v":0},{"$f":"+[1]Clientes!X347","v":0},{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA347","v":0},{"$f":"+[1]Clientes!AB347","v":0},{"$f":"+[1]Clientes!AC347","v":0},{"$f":"+[1]Clientes!AD347","v":0},{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!D430","v":"X3D"},{"$f":"+PremisaCosto!G430","v":"C"},null,null,null,{"$f":"+[1]Clientes!H348","v":0},{"$f":"+[1]Clientes!I348","v":0},{"$f":"+[1]Clientes!J348","v":0},{"$f":"+[1]Clientes!K348","v":0},{"$f":"+[1]Clientes!L348","v":0},null,{"$f":"+[1]Clientes!N348","v":0},{"$f":"+[1]Clientes!O348","v":0},{"$f":"+[1]Clientes!P348","v":0},{"$f":"+[1]Clientes!Q348","v":0},{"$f":"+[1]Clientes!R348","v":0},null,{"$f":"+[1]Clientes!T348","v":0},{"$f":"+[1]Clientes!U348","v":0},{"$f":"+[1]Clientes!V348","v":0},{"$f":"+[1]Clientes!W348","v":0},{"$f":"+[1]Clientes!X348","v":0},{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA348","v":0},{"$f":"+[1]Clientes!AB348","v":0},{"$f":"+[1]Clientes!AC348","v":0},{"$f":"+[1]Clientes!AD348","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!D431","v":"X3D"},{"$f":"+PremisaCosto!G431","v":"C"},null,null,null,{"$f":"+[1]Clientes!H349","v":0},{"$f":"+[1]Clientes!I349","v":0},{"$f":"+[1]Clientes!J349","v":0},{"$f":"+[1]Clientes!K349","v":0},{"$f":"+[1]Clientes!L349","v":0},null,{"$f":"+[1]Clientes!N349","v":0},{"$f":"+[1]Clientes!O349","v":0},{"$f":"+[1]Clientes!P349","v":0},{"$f":"+[1]Clientes!Q349","v":0},{"$f":"+[1]Clientes!R349","v":0},null,{"$f":"+[1]Clientes!T349","v":0},{"$f":"+[1]Clientes!U349","v":0},{"$f":"+[1]Clientes!V349","v":0},{"$f":"+[1]Clientes!W349","v":0},{"$f":"+[1]Clientes!X349","v":0},{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA349","v":0},{"$f":"+[1]Clientes!AB349","v":0},{"$f":"+[1]Clientes!AC349","v":0},{"$f":"+[1]Clientes!AD349","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!D432","v":"X3D"},{"$f":"+PremisaCosto!G432","v":"C"},null,null,null,{"$f":"+[1]Clientes!H350","v":0},{"$f":"+[1]Clientes!I350","v":0},{"$f":"+[1]Clientes!J350","v":0},{"$f":"+[1]Clientes!K350","v":0},{"$f":"+[1]Clientes!L350","v":0},null,{"$f":"+[1]Clientes!N350","v":0},{"$f":"+[1]Clientes!O350","v":0},{"$f":"+[1]Clientes!P350","v":0},{"$f":"+[1]Clientes!Q350","v":0},{"$f":"+[1]Clientes!R350","v":0},null,{"$f":"+[1]Clientes!T350","v":0},{"$f":"+[1]Clientes!U350","v":0},{"$f":"+[1]Clientes!V350","v":0},{"$f":"+[1]Clientes!W350","v":0},{"$f":"+[1]Clientes!X350","v":0},{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA350","v":0},{"$f":"+[1]Clientes!AB350","v":0},{"$f":"+[1]Clientes!AC350","v":0},{"$f":"+[1]Clientes!AD350","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!D433","v":"X3D"},{"$f":"+PremisaCosto!G433","v":"C"},null,null,null,{"$f":"+[1]Clientes!H351","v":0},{"$f":"+[1]Clientes!I351","v":0},{"$f":"+[1]Clientes!J351","v":0},{"$f":"+[1]Clientes!K351","v":0},{"$f":"+[1]Clientes!L351","v":0},null,{"$f":"+[1]Clientes!N351","v":0},{"$f":"+[1]Clientes!O351","v":0},{"$f":"+[1]Clientes!P351","v":0},{"$f":"+[1]Clientes!Q351","v":0},{"$f":"+[1]Clientes!R351","v":0},null,{"$f":"+[1]Clientes!T351","v":0},{"$f":"+[1]Clientes!U351","v":0},{"$f":"+[1]Clientes!V351","v":0},{"$f":"+[1]Clientes!W351","v":0},{"$f":"+[1]Clientes!X351","v":0},{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA351","v":0},{"$f":"+[1]Clientes!AB351","v":0},{"$f":"+[1]Clientes!AC351","v":0},{"$f":"+[1]Clientes!AD351","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!D434","v":"X3D"},{"$f":"+PremisaCosto!G434","v":"C"},null,null,null,{"$f":"+[1]Clientes!H352","v":0},{"$f":"+[1]Clientes!I352","v":0},{"$f":"+[1]Clientes!J352","v":0},{"$f":"+[1]Clientes!K352","v":0},{"$f":"+[1]Clientes!L352","v":0},null,{"$f":"+[1]Clientes!N352","v":0},{"$f":"+[1]Clientes!O352","v":0},{"$f":"+[1]Clientes!P352","v":0},{"$f":"+[1]Clientes!Q352","v":0},{"$f":"+[1]Clientes!R352","v":0},null,{"$f":"+[1]Clientes!T352","v":0},{"$f":"+[1]Clientes!U352","v":0},{"$f":"+[1]Clientes!V352","v":0},{"$f":"+[1]Clientes!W352","v":0},{"$f":"+[1]Clientes!X352","v":0},{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA352","v":0},{"$f":"+[1]Clientes!AB352","v":0},{"$f":"+[1]Clientes!AC352","v":0},{"$f":"+[1]Clientes!AD352","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!D435","v":"X3D"},{"$f":"+PremisaCosto!G435","v":"C"},null,null,null,{"$f":"+[1]Clientes!H353","v":0},{"$f":"+[1]Clientes!I353","v":0},{"$f":"+[1]Clientes!J353","v":0},{"$f":"+[1]Clientes!K353","v":0},{"$f":"+[1]Clientes!L353","v":0},null,{"$f":"+[1]Clientes!N353","v":0},{"$f":"+[1]Clientes!O353","v":0},{"$f":"+[1]Clientes!P353","v":0},{"$f":"+[1]Clientes!Q353","v":0},{"$f":"+[1]Clientes!R353","v":0},null,{"$f":"+[1]Clientes!T353","v":0},{"$f":"+[1]Clientes!U353","v":0},{"$f":"+[1]Clientes!V353","v":0},{"$f":"+[1]Clientes!W353","v":0},{"$f":"+[1]Clientes!X353","v":0},{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA353","v":0},{"$f":"+[1]Clientes!AB353","v":0},{"$f":"+[1]Clientes!AC353","v":0},{"$f":"+[1]Clientes!AD353","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!D436","v":"X3D"},{"$f":"+PremisaCosto!G436","v":"C"},null,null,null,{"$f":"+[1]Clientes!H354","v":0},{"$f":"+[1]Clientes!I354","v":0},{"$f":"+[1]Clientes!J354","v":0},{"$f":"+[1]Clientes!K354","v":0},{"$f":"+[1]Clientes!L354","v":0},null,{"$f":"+[1]Clientes!N354","v":0},{"$f":"+[1]Clientes!O354","v":0},{"$f":"+[1]Clientes!P354","v":0},{"$f":"+[1]Clientes!Q354","v":0},{"$f":"+[1]Clientes!R354","v":0},null,{"$f":"+[1]Clientes!T354","v":0},{"$f":"+[1]Clientes!U354","v":0},{"$f":"+[1]Clientes!V354","v":0},{"$f":"+[1]Clientes!W354","v":0},{"$f":"+[1]Clientes!X354","v":0},{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA354","v":0},{"$f":"+[1]Clientes!AB354","v":0},{"$f":"+[1]Clientes!AC354","v":0},{"$f":"+[1]Clientes!AD354","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!D437","v":"X3D"},{"$f":"+PremisaCosto!G437","v":"C"},null,null,null,{"$f":"+[1]Clientes!H355","v":0},{"$f":"+[1]Clientes!I355","v":0},{"$f":"+[1]Clientes!J355","v":0},{"$f":"+[1]Clientes!K355","v":0},{"$f":"+[1]Clientes!L355","v":0},null,{"$f":"+[1]Clientes!N355","v":0},{"$f":"+[1]Clientes!O355","v":0},{"$f":"+[1]Clientes!P355","v":0},{"$f":"+[1]Clientes!Q355","v":0},{"$f":"+[1]Clientes!R355","v":0},null,{"$f":"+[1]Clientes!T355","v":0},{"$f":"+[1]Clientes!U355","v":0},{"$f":"+[1]Clientes!V355","v":0},{"$f":"+[1]Clientes!W355","v":0},{"$f":"+[1]Clientes!X355","v":0},{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA355","v":0},{"$f":"+[1]Clientes!AB355","v":0},{"$f":"+[1]Clientes!AC355","v":0},{"$f":"+[1]Clientes!AD355","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D438","v":"X3D"},{"$f":"+PremisaCosto!G438","v":"C"},null,null,null,{"$f":"+[1]Clientes!H356","v":0},{"$f":"+[1]Clientes!I356","v":0},{"$f":"+[1]Clientes!J356","v":0},{"$f":"+[1]Clientes!K356","v":0},{"$f":"+[1]Clientes!L356","v":0},null,{"$f":"+[1]Clientes!N356","v":0},{"$f":"+[1]Clientes!O356","v":0},{"$f":"+[1]Clientes!P356","v":0},{"$f":"+[1]Clientes!Q356","v":0},{"$f":"+[1]Clientes!R356","v":0},null,{"$f":"+[1]Clientes!T356","v":0},{"$f":"+[1]Clientes!U356","v":0},{"$f":"+[1]Clientes!V356","v":0},{"$f":"+[1]Clientes!W356","v":0},{"$f":"+[1]Clientes!X356","v":0},{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA356","v":0},{"$f":"+[1]Clientes!AB356","v":0},{"$f":"+[1]Clientes!AC356","v":0},{"$f":"+[1]Clientes!AD356","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!D439","v":"X3D"},{"$f":"+PremisaCosto!G439","v":"C"},null,null,null,{"$f":"+[1]Clientes!H357","v":0},{"$f":"+[1]Clientes!I357","v":0},{"$f":"+[1]Clientes!J357","v":0},{"$f":"+[1]Clientes!K357","v":0},{"$f":"+[1]Clientes!L357","v":0},null,{"$f":"+[1]Clientes!N357","v":0},{"$f":"+[1]Clientes!O357","v":0},{"$f":"+[1]Clientes!P357","v":0},{"$f":"+[1]Clientes!Q357","v":0},{"$f":"+[1]Clientes!R357","v":0},null,{"$f":"+[1]Clientes!T357","v":0},{"$f":"+[1]Clientes!U357","v":0},{"$f":"+[1]Clientes!V357","v":0},{"$f":"+[1]Clientes!W357","v":0},{"$f":"+[1]Clientes!X357","v":0},{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA357","v":0},{"$f":"+[1]Clientes!AB357","v":0},{"$f":"+[1]Clientes!AC357","v":0},{"$f":"+[1]Clientes!AD357","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!D440","v":0},{"$f":"+PremisaCosto!G440","v":0},null,null,null,{"$f":"+[1]Clientes!H358","v":0},{"$f":"+[1]Clientes!I358","v":0},{"$f":"+[1]Clientes!J358","v":0},{"$f":"+[1]Clientes!K358","v":0},{"$f":"+[1]Clientes!L358","v":0},null,{"$f":"+[1]Clientes!N358","v":0},{"$f":"+[1]Clientes!O358","v":0},{"$f":"+[1]Clientes!P358","v":0},{"$f":"+[1]Clientes!Q358","v":0},{"$f":"+[1]Clientes!R358","v":0},null,{"$f":"+[1]Clientes!T358","v":0},{"$f":"+[1]Clientes!U358","v":0},{"$f":"+[1]Clientes!V358","v":0},{"$f":"+[1]Clientes!W358","v":0},{"$f":"+[1]Clientes!X358","v":0},{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA358","v":0},{"$f":"+[1]Clientes!AB358","v":0},{"$f":"+[1]Clientes!AC358","v":0},{"$f":"+[1]Clientes!AD358","v":0},{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!D441","v":"X3D"},{"$f":"+PremisaCosto!G441","v":"C"},null,null,null,{"$f":"+[1]Clientes!H359","v":0},{"$f":"+[1]Clientes!I359","v":0},{"$f":"+[1]Clientes!J359","v":0},{"$f":"+[1]Clientes!K359","v":0},{"$f":"+[1]Clientes!L359","v":0},null,{"$f":"+[1]Clientes!N359","v":0},{"$f":"+[1]Clientes!O359","v":0},{"$f":"+[1]Clientes!P359","v":0},{"$f":"+[1]Clientes!Q359","v":0},{"$f":"+[1]Clientes!R359","v":0},null,{"$f":"+[1]Clientes!T359","v":0},{"$f":"+[1]Clientes!U359","v":0},{"$f":"+[1]Clientes!V359","v":0},{"$f":"+[1]Clientes!W359","v":0},{"$f":"+[1]Clientes!X359","v":0},{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA359","v":0},{"$f":"+[1]Clientes!AB359","v":0},{"$f":"+[1]Clientes!AC359","v":0},{"$f":"+[1]Clientes!AD359","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!D442","v":"X3D"},{"$f":"+PremisaCosto!G442","v":"C"},null,null,null,{"$f":"+[1]Clientes!H360","v":0},{"$f":"+[1]Clientes!I360","v":0},{"$f":"+[1]Clientes!J360","v":0},{"$f":"+[1]Clientes!K360","v":0},{"$f":"+[1]Clientes!L360","v":0},null,{"$f":"+[1]Clientes!N360","v":0},{"$f":"+[1]Clientes!O360","v":0},{"$f":"+[1]Clientes!P360","v":0},{"$f":"+[1]Clientes!Q360","v":0},{"$f":"+[1]Clientes!R360","v":0},null,{"$f":"+[1]Clientes!T360","v":0},{"$f":"+[1]Clientes!U360","v":0},{"$f":"+[1]Clientes!V360","v":0},{"$f":"+[1]Clientes!W360","v":0},{"$f":"+[1]Clientes!X360","v":0},{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA360","v":0},{"$f":"+[1]Clientes!AB360","v":0},{"$f":"+[1]Clientes!AC360","v":0},{"$f":"+[1]Clientes!AD360","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!D443","v":"X3D"},{"$f":"+PremisaCosto!G443","v":"C"},null,null,null,{"$f":"+[1]Clientes!H361","v":0},{"$f":"+[1]Clientes!I361","v":0},{"$f":"+[1]Clientes!J361","v":0},{"$f":"+[1]Clientes!K361","v":0},{"$f":"+[1]Clientes!L361","v":0},null,{"$f":"+[1]Clientes!N361","v":0},{"$f":"+[1]Clientes!O361","v":0},{"$f":"+[1]Clientes!P361","v":0},{"$f":"+[1]Clientes!Q361","v":0},{"$f":"+[1]Clientes!R361","v":0},null,{"$f":"+[1]Clientes!T361","v":0},{"$f":"+[1]Clientes!U361","v":0},{"$f":"+[1]Clientes!V361","v":0},{"$f":"+[1]Clientes!W361","v":0},{"$f":"+[1]Clientes!X361","v":0},{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA361","v":0},{"$f":"+[1]Clientes!AB361","v":0},{"$f":"+[1]Clientes!AC361","v":0},{"$f":"+[1]Clientes!AD361","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!D444","v":"X3D"},{"$f":"+PremisaCosto!G444","v":"C"},null,null,null,{"$f":"+[1]Clientes!H362","v":0},{"$f":"+[1]Clientes!I362","v":0},{"$f":"+[1]Clientes!J362","v":0},{"$f":"+[1]Clientes!K362","v":0},{"$f":"+[1]Clientes!L362","v":0},null,{"$f":"+[1]Clientes!N362","v":0},{"$f":"+[1]Clientes!O362","v":0},{"$f":"+[1]Clientes!P362","v":0},{"$f":"+[1]Clientes!Q362","v":0},{"$f":"+[1]Clientes!R362","v":0},null,{"$f":"+[1]Clientes!T362","v":0},{"$f":"+[1]Clientes!U362","v":0},{"$f":"+[1]Clientes!V362","v":0},{"$f":"+[1]Clientes!W362","v":0},{"$f":"+[1]Clientes!X362","v":0},{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA362","v":0},{"$f":"+[1]Clientes!AB362","v":0},{"$f":"+[1]Clientes!AC362","v":0},{"$f":"+[1]Clientes!AD362","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!D445","v":"X3D"},{"$f":"+PremisaCosto!G445","v":"C"},null,null,null,{"$f":"+[1]Clientes!H363","v":0},{"$f":"+[1]Clientes!I363","v":0},{"$f":"+[1]Clientes!J363","v":0},{"$f":"+[1]Clientes!K363","v":0},{"$f":"+[1]Clientes!L363","v":0},null,{"$f":"+[1]Clientes!N363","v":0},{"$f":"+[1]Clientes!O363","v":0},{"$f":"+[1]Clientes!P363","v":0},{"$f":"+[1]Clientes!Q363","v":0},{"$f":"+[1]Clientes!R363","v":0},null,{"$f":"+[1]Clientes!T363","v":0},{"$f":"+[1]Clientes!U363","v":0},{"$f":"+[1]Clientes!V363","v":0},{"$f":"+[1]Clientes!W363","v":0},{"$f":"+[1]Clientes!X363","v":0},{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA363","v":0},{"$f":"+[1]Clientes!AB363","v":0},{"$f":"+[1]Clientes!AC363","v":0},{"$f":"+[1]Clientes!AD363","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!D446","v":"X3D"},{"$f":"+PremisaCosto!G446","v":"C"},null,null,null,{"$f":"+[1]Clientes!H364","v":0},{"$f":"+[1]Clientes!I364","v":0},{"$f":"+[1]Clientes!J364","v":0},{"$f":"+[1]Clientes!K364","v":0},{"$f":"+[1]Clientes!L364","v":0},null,{"$f":"+[1]Clientes!N364","v":0},{"$f":"+[1]Clientes!O364","v":0},{"$f":"+[1]Clientes!P364","v":0},{"$f":"+[1]Clientes!Q364","v":0},{"$f":"+[1]Clientes!R364","v":0},null,{"$f":"+[1]Clientes!T364","v":0},{"$f":"+[1]Clientes!U364","v":0},{"$f":"+[1]Clientes!V364","v":0},{"$f":"+[1]Clientes!W364","v":0},{"$f":"+[1]Clientes!X364","v":0},{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA364","v":0},{"$f":"+[1]Clientes!AB364","v":0},{"$f":"+[1]Clientes!AC364","v":0},{"$f":"+[1]Clientes!AD364","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!D447","v":"X3D"},{"$f":"+PremisaCosto!G447","v":"C"},null,null,null,{"$f":"+[1]Clientes!H365","v":0},{"$f":"+[1]Clientes!I365","v":0},{"$f":"+[1]Clientes!J365","v":0},{"$f":"+[1]Clientes!K365","v":0},{"$f":"+[1]Clientes!L365","v":0},null,{"$f":"+[1]Clientes!N365","v":0},{"$f":"+[1]Clientes!O365","v":0},{"$f":"+[1]Clientes!P365","v":0},{"$f":"+[1]Clientes!Q365","v":0},{"$f":"+[1]Clientes!R365","v":0},null,{"$f":"+[1]Clientes!T365","v":0},{"$f":"+[1]Clientes!U365","v":0},{"$f":"+[1]Clientes!V365","v":0},{"$f":"+[1]Clientes!W365","v":0},{"$f":"+[1]Clientes!X365","v":0},{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA365","v":0},{"$f":"+[1]Clientes!AB365","v":0},{"$f":"+[1]Clientes!AC365","v":0},{"$f":"+[1]Clientes!AD365","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!D448","v":"X3D"},{"$f":"+PremisaCosto!G448","v":"C"},null,null,null,{"$f":"+[1]Clientes!H366","v":0},{"$f":"+[1]Clientes!I366","v":0},{"$f":"+[1]Clientes!J366","v":0},{"$f":"+[1]Clientes!K366","v":0},{"$f":"+[1]Clientes!L366","v":0},null,{"$f":"+[1]Clientes!N366","v":0},{"$f":"+[1]Clientes!O366","v":0},{"$f":"+[1]Clientes!P366","v":0},{"$f":"+[1]Clientes!Q366","v":0},{"$f":"+[1]Clientes!R366","v":0},null,{"$f":"+[1]Clientes!T366","v":0},{"$f":"+[1]Clientes!U366","v":0},{"$f":"+[1]Clientes!V366","v":0},{"$f":"+[1]Clientes!W366","v":0},{"$f":"+[1]Clientes!X366","v":0},{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA366","v":0},{"$f":"+[1]Clientes!AB366","v":0},{"$f":"+[1]Clientes!AC366","v":0},{"$f":"+[1]Clientes!AD366","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D449","v":"X3D"},{"$f":"+PremisaCosto!G449","v":"C"},null,null,null,{"$f":"+[1]Clientes!H367","v":0},{"$f":"+[1]Clientes!I367","v":0},{"$f":"+[1]Clientes!J367","v":0},{"$f":"+[1]Clientes!K367","v":0},{"$f":"+[1]Clientes!L367","v":0},null,{"$f":"+[1]Clientes!N367","v":0},{"$f":"+[1]Clientes!O367","v":0},{"$f":"+[1]Clientes!P367","v":0},{"$f":"+[1]Clientes!Q367","v":0},{"$f":"+[1]Clientes!R367","v":0},null,{"$f":"+[1]Clientes!T367","v":0},{"$f":"+[1]Clientes!U367","v":0},{"$f":"+[1]Clientes!V367","v":0},{"$f":"+[1]Clientes!W367","v":0},{"$f":"+[1]Clientes!X367","v":0},{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA367","v":0},{"$f":"+[1]Clientes!AB367","v":0},{"$f":"+[1]Clientes!AC367","v":0},{"$f":"+[1]Clientes!AD367","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!D450","v":"X3D"},{"$f":"+PremisaCosto!G450","v":"C"},null,null,null,{"$f":"+[1]Clientes!H368","v":0},{"$f":"+[1]Clientes!I368","v":0},{"$f":"+[1]Clientes!J368","v":0},{"$f":"+[1]Clientes!K368","v":0},{"$f":"+[1]Clientes!L368","v":0},null,{"$f":"+[1]Clientes!N368","v":0},{"$f":"+[1]Clientes!O368","v":0},{"$f":"+[1]Clientes!P368","v":0},{"$f":"+[1]Clientes!Q368","v":0},{"$f":"+[1]Clientes!R368","v":0},null,{"$f":"+[1]Clientes!T368","v":0},{"$f":"+[1]Clientes!U368","v":0},{"$f":"+[1]Clientes!V368","v":0},{"$f":"+[1]Clientes!W368","v":0},{"$f":"+[1]Clientes!X368","v":0},{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA368","v":0},{"$f":"+[1]Clientes!AB368","v":0},{"$f":"+[1]Clientes!AC368","v":0},{"$f":"+[1]Clientes!AD368","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!D451","v":0},{"$f":"+PremisaCosto!G451","v":0},null,null,null,{"$f":"+[1]Clientes!H369","v":0},{"$f":"+[1]Clientes!I369","v":0},{"$f":"+[1]Clientes!J369","v":0},{"$f":"+[1]Clientes!K369","v":0},{"$f":"+[1]Clientes!L369","v":0},null,{"$f":"+[1]Clientes!N369","v":0},{"$f":"+[1]Clientes!O369","v":0},{"$f":"+[1]Clientes!P369","v":0},{"$f":"+[1]Clientes!Q369","v":0},{"$f":"+[1]Clientes!R369","v":0},null,{"$f":"+[1]Clientes!T369","v":0},{"$f":"+[1]Clientes!U369","v":0},{"$f":"+[1]Clientes!V369","v":0},{"$f":"+[1]Clientes!W369","v":0},{"$f":"+[1]Clientes!X369","v":0},{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA369","v":0},{"$f":"+[1]Clientes!AB369","v":0},{"$f":"+[1]Clientes!AC369","v":0},{"$f":"+[1]Clientes!AD369","v":0},{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!D452","v":"X3D"},{"$f":"+PremisaCosto!G452","v":"C"},null,null,null,{"$f":"+[1]Clientes!H370","v":0},{"$f":"+[1]Clientes!I370","v":0},{"$f":"+[1]Clientes!J370","v":0},{"$f":"+[1]Clientes!K370","v":0},{"$f":"+[1]Clientes!L370","v":0},null,{"$f":"+[1]Clientes!N370","v":0},{"$f":"+[1]Clientes!O370","v":0},{"$f":"+[1]Clientes!P370","v":0},{"$f":"+[1]Clientes!Q370","v":0},{"$f":"+[1]Clientes!R370","v":0},null,{"$f":"+[1]Clientes!T370","v":0},{"$f":"+[1]Clientes!U370","v":0},{"$f":"+[1]Clientes!V370","v":0},{"$f":"+[1]Clientes!W370","v":0},{"$f":"+[1]Clientes!X370","v":0},{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA370","v":0},{"$f":"+[1]Clientes!AB370","v":0},{"$f":"+[1]Clientes!AC370","v":0},{"$f":"+[1]Clientes!AD370","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!D453","v":"X3D"},{"$f":"+PremisaCosto!G453","v":"C"},null,null,null,{"$f":"+[1]Clientes!H371","v":0},{"$f":"+[1]Clientes!I371","v":0},{"$f":"+[1]Clientes!J371","v":0},{"$f":"+[1]Clientes!K371","v":0},{"$f":"+[1]Clientes!L371","v":0},null,{"$f":"+[1]Clientes!N371","v":0},{"$f":"+[1]Clientes!O371","v":0},{"$f":"+[1]Clientes!P371","v":0},{"$f":"+[1]Clientes!Q371","v":0},{"$f":"+[1]Clientes!R371","v":0},null,{"$f":"+[1]Clientes!T371","v":0},{"$f":"+[1]Clientes!U371","v":0},{"$f":"+[1]Clientes!V371","v":0},{"$f":"+[1]Clientes!W371","v":0},{"$f":"+[1]Clientes!X371","v":0},{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA371","v":0},{"$f":"+[1]Clientes!AB371","v":0},{"$f":"+[1]Clientes!AC371","v":0},{"$f":"+[1]Clientes!AD371","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!D454","v":"X3D"},{"$f":"+PremisaCosto!G454","v":"C"},null,null,null,{"$f":"+[1]Clientes!H372","v":0},{"$f":"+[1]Clientes!I372","v":0},{"$f":"+[1]Clientes!J372","v":0},{"$f":"+[1]Clientes!K372","v":0},{"$f":"+[1]Clientes!L372","v":0},null,{"$f":"+[1]Clientes!N372","v":0},{"$f":"+[1]Clientes!O372","v":0},{"$f":"+[1]Clientes!P372","v":0},{"$f":"+[1]Clientes!Q372","v":0},{"$f":"+[1]Clientes!R372","v":0},null,{"$f":"+[1]Clientes!T372","v":0},{"$f":"+[1]Clientes!U372","v":0},{"$f":"+[1]Clientes!V372","v":0},{"$f":"+[1]Clientes!W372","v":0},{"$f":"+[1]Clientes!X372","v":0},{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA372","v":0},{"$f":"+[1]Clientes!AB372","v":0},{"$f":"+[1]Clientes!AC372","v":0},{"$f":"+[1]Clientes!AD372","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!D455","v":"X3D"},{"$f":"+PremisaCosto!G455","v":"C"},null,null,null,{"$f":"+[1]Clientes!H373","v":0},{"$f":"+[1]Clientes!I373","v":0},{"$f":"+[1]Clientes!J373","v":0},{"$f":"+[1]Clientes!K373","v":0},{"$f":"+[1]Clientes!L373","v":0},null,{"$f":"+[1]Clientes!N373","v":0},{"$f":"+[1]Clientes!O373","v":0},{"$f":"+[1]Clientes!P373","v":0},{"$f":"+[1]Clientes!Q373","v":0},{"$f":"+[1]Clientes!R373","v":0},null,{"$f":"+[1]Clientes!T373","v":0},{"$f":"+[1]Clientes!U373","v":0},{"$f":"+[1]Clientes!V373","v":0},{"$f":"+[1]Clientes!W373","v":0},{"$f":"+[1]Clientes!X373","v":0},{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA373","v":0},{"$f":"+[1]Clientes!AB373","v":0},{"$f":"+[1]Clientes!AC373","v":0},{"$f":"+[1]Clientes!AD373","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!D456","v":"X3D"},{"$f":"+PremisaCosto!G456","v":"C"},null,null,null,{"$f":"+[1]Clientes!H374","v":0},{"$f":"+[1]Clientes!I374","v":0},{"$f":"+[1]Clientes!J374","v":0},{"$f":"+[1]Clientes!K374","v":0},{"$f":"+[1]Clientes!L374","v":0},null,{"$f":"+[1]Clientes!N374","v":0},{"$f":"+[1]Clientes!O374","v":0},{"$f":"+[1]Clientes!P374","v":0},{"$f":"+[1]Clientes!Q374","v":0},{"$f":"+[1]Clientes!R374","v":0},null,{"$f":"+[1]Clientes!T374","v":0},{"$f":"+[1]Clientes!U374","v":0},{"$f":"+[1]Clientes!V374","v":0},{"$f":"+[1]Clientes!W374","v":0},{"$f":"+[1]Clientes!X374","v":0},{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA374","v":0},{"$f":"+[1]Clientes!AB374","v":0},{"$f":"+[1]Clientes!AC374","v":0},{"$f":"+[1]Clientes!AD374","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!D457","v":"X3D"},{"$f":"+PremisaCosto!G457","v":"C"},null,null,null,{"$f":"+[1]Clientes!H375","v":0},{"$f":"+[1]Clientes!I375","v":0},{"$f":"+[1]Clientes!J375","v":0},{"$f":"+[1]Clientes!K375","v":0},{"$f":"+[1]Clientes!L375","v":0},null,{"$f":"+[1]Clientes!N375","v":0},{"$f":"+[1]Clientes!O375","v":0},{"$f":"+[1]Clientes!P375","v":0},{"$f":"+[1]Clientes!Q375","v":0},{"$f":"+[1]Clientes!R375","v":0},null,{"$f":"+[1]Clientes!T375","v":0},{"$f":"+[1]Clientes!U375","v":0},{"$f":"+[1]Clientes!V375","v":0},{"$f":"+[1]Clientes!W375","v":0},{"$f":"+[1]Clientes!X375","v":0},{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA375","v":0},{"$f":"+[1]Clientes!AB375","v":0},{"$f":"+[1]Clientes!AC375","v":0},{"$f":"+[1]Clientes!AD375","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!D458","v":"X3D"},{"$f":"+PremisaCosto!G458","v":"C"},null,null,null,{"$f":"+[1]Clientes!H376","v":0},{"$f":"+[1]Clientes!I376","v":0},{"$f":"+[1]Clientes!J376","v":0},{"$f":"+[1]Clientes!K376","v":0},{"$f":"+[1]Clientes!L376","v":0},null,{"$f":"+[1]Clientes!N376","v":0},{"$f":"+[1]Clientes!O376","v":0},{"$f":"+[1]Clientes!P376","v":0},{"$f":"+[1]Clientes!Q376","v":0},{"$f":"+[1]Clientes!R376","v":0},null,{"$f":"+[1]Clientes!T376","v":0},{"$f":"+[1]Clientes!U376","v":0},{"$f":"+[1]Clientes!V376","v":0},{"$f":"+[1]Clientes!W376","v":0},{"$f":"+[1]Clientes!X376","v":0},{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA376","v":0},{"$f":"+[1]Clientes!AB376","v":0},{"$f":"+[1]Clientes!AC376","v":0},{"$f":"+[1]Clientes!AD376","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!D459","v":"X3D"},{"$f":"+PremisaCosto!G459","v":"C"},null,null,null,{"$f":"+[1]Clientes!H377","v":0},{"$f":"+[1]Clientes!I377","v":0},{"$f":"+[1]Clientes!J377","v":0},{"$f":"+[1]Clientes!K377","v":0},{"$f":"+[1]Clientes!L377","v":0},null,{"$f":"+[1]Clientes!N377","v":0},{"$f":"+[1]Clientes!O377","v":0},{"$f":"+[1]Clientes!P377","v":0},{"$f":"+[1]Clientes!Q377","v":0},{"$f":"+[1]Clientes!R377","v":0},null,{"$f":"+[1]Clientes!T377","v":0},{"$f":"+[1]Clientes!U377","v":0},{"$f":"+[1]Clientes!V377","v":0},{"$f":"+[1]Clientes!W377","v":0},{"$f":"+[1]Clientes!X377","v":0},{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA377","v":0},{"$f":"+[1]Clientes!AB377","v":0},{"$f":"+[1]Clientes!AC377","v":0},{"$f":"+[1]Clientes!AD377","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D460","v":"X3D"},{"$f":"+PremisaCosto!G460","v":"C"},null,null,null,{"$f":"+[1]Clientes!H378","v":0},{"$f":"+[1]Clientes!I378","v":0},{"$f":"+[1]Clientes!J378","v":0},{"$f":"+[1]Clientes!K378","v":0},{"$f":"+[1]Clientes!L378","v":0},null,{"$f":"+[1]Clientes!N378","v":0},{"$f":"+[1]Clientes!O378","v":0},{"$f":"+[1]Clientes!P378","v":0},{"$f":"+[1]Clientes!Q378","v":0},{"$f":"+[1]Clientes!R378","v":0},null,{"$f":"+[1]Clientes!T378","v":0},{"$f":"+[1]Clientes!U378","v":0},{"$f":"+[1]Clientes!V378","v":0},{"$f":"+[1]Clientes!W378","v":0},{"$f":"+[1]Clientes!X378","v":0},{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA378","v":0},{"$f":"+[1]Clientes!AB378","v":0},{"$f":"+[1]Clientes!AC378","v":0},{"$f":"+[1]Clientes!AD378","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!D461","v":"X3D"},{"$f":"+PremisaCosto!G461","v":"C"},null,null,null,{"$f":"+[1]Clientes!H379","v":0},{"$f":"+[1]Clientes!I379","v":0},{"$f":"+[1]Clientes!J379","v":0},{"$f":"+[1]Clientes!K379","v":0},{"$f":"+[1]Clientes!L379","v":0},null,{"$f":"+[1]Clientes!N379","v":0},{"$f":"+[1]Clientes!O379","v":0},{"$f":"+[1]Clientes!P379","v":0},{"$f":"+[1]Clientes!Q379","v":0},{"$f":"+[1]Clientes!R379","v":0},null,{"$f":"+[1]Clientes!T379","v":0},{"$f":"+[1]Clientes!U379","v":0},{"$f":"+[1]Clientes!V379","v":0},{"$f":"+[1]Clientes!W379","v":0},{"$f":"+[1]Clientes!X379","v":0},{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA379","v":0},{"$f":"+[1]Clientes!AB379","v":0},{"$f":"+[1]Clientes!AC379","v":0},{"$f":"+[1]Clientes!AD379","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Potencia","index":23,"n_rows":379,"n_cols":73,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,66,7,71],[7,5,7,10],[7,12,7,16],[7,18,7,23],[7,25,7,30],[7,52,7,57],[7,1,7,3],[7,32,7,37],[7,39,7,44],[7,45,7,50],[7,59,7,64]]}
[{"$f":"+\"Potencia\"&\" - \"&PremisaCosto!A2","v":"Potencia - EDECHI"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: se estiman las potencias para BTS",null,null,null,null,null,null,"Nota: Potencia Simultanea sin perdidas. Se utiliza para asignar costos de abastecimiento "]
[null,"Variables Auxiliares",null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)",null,null,null,null,null,null,"Demanda Potencia Estimada (para asignación de costos)",null,null,null,null,null,null,"Uso AT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso MT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,"Uso BT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso AT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso MT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso BT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)"]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2025},{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP",null,{"$f":"+F9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+BO9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+AG9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",{"$f":"+AN9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+Z9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+BA9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+BH9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":119.7123533333334},119.37027832795678,124.01329523656864,127.18972367510744,130.61508624541995,134.23211262289419,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":8.1384537041355592E-2},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":8.1151982796360697E-2},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":8.4308463903455824E-2},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":8.6467908194018395E-2},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":8.8796586389888826E-2},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":119.28889379091542},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":123.93214325377227},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":127.10541521120399},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":130.52861833722591},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":134.14331603650433},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T10:W10)","v":422.37458313712654},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":297.69820156575196},295.70590148891444,306.39352813188788,312.63444165745301,319.25206437562099,326.28259307862311,null,{"$f":"+SUM(AG11:AG279)-SUM(AG13:AG14,AG18:AG19,AG78:AG79,AG199:AG200,AG203:AG204,AG207:AG208)","v":201.34280867155346},{"$f":"+SUM(AH11:AH279)-SUM(AH13:AH14,AH18:AH19,AH78:AH79,AH199:AH200,AH203:AH204,AH207:AH208)","v":199.97463036496509},207.1874855748141,211.37843680137627,215.81980386315277,220.53928982861683,{"$f":"+SUMPRODUCT(AI10:AL10,PremisaCosto!$F$84:$I$84)","v":700.69687098382406},{"$f":"+SUM(AN11:AN279)-SUM(AN13:AN14,AN18:AN19,AN78:AN79,AN199:AN200,AN203:AN204,AN207:AN208)","v":201.21772833894408},{"$f":"+SUM(AO11:AO279)-SUM(AO13:AO14,AO18:AO19,AO78:AO79,AO199:AO200,AO203:AO204,AO207:AO208)","v":199.84990488986452},207.05790706419947,211.24553593263823,215.68332005873523,220.39902271298516,201.21772833894408,{"$f":"+SUM(AU11:AU279)-SUM(AU13:AU14,AU18:AU19,AU78:AU79,AU199:AU200,AU203:AU204,AU207:AU208)","v":199.84990488986452},{"$f":"+SUM(AV11:AV279)-SUM(AV13:AV14,AV18:AV19,AV78:AV79,AV199:AV200,AV203:AV204,AV207:AV208)","v":207.05790706419947},{"$f":"+SUM(AW11:AW279)-SUM(AW13:AW14,AW18:AW19,AW78:AW79,AW199:AW200,AW203:AW204,AW207:AW208)","v":211.24553593263823},{"$f":"+SUM(AX11:AX279)-SUM(AX13:AX14,AX18:AX19,AX78:AX79,AX199:AX200,AX203:AX204,AX207:AX208)","v":215.68332005873523},{"$f":"+SUM(AY11:AY279)-SUM(AY13:AY14,AY18:AY19,AY78:AY79,AY199:AY200,AY203:AY204,AY207:AY208)","v":220.39902271298516},null,{"$f":"+SUM(BA11:BA279)-SUM(BA13:BA14,BA18:BA19,BA78:BA79,BA199:BA200,BA203:BA204,BA207:BA208)","v":230.66863835715543},{"$f":"+SUM(BB11:BB279)-SUM(BB13:BB14,BB18:BB19,BB78:BB79,BB199:BB200,BB203:BB204,BB207:BB208)","v":229.07567519904549},221.17216424103856,229.90476830669741,234.73314150827707,239.86358646608426,{"$f":"+SUMPRODUCT(BC10:BF10,PremisaCosto!$F$84:$I$84)","v":758.1326039727694},{"$f":"+SUM(BH11:BH279)-SUM(BH13:BH14,BH18:BH19,BH78:BH79,BH199:BH200,BH203:BH204,BH207:BH208)","v":228.33468294546049},{"$f":"+SUM(BI11:BI279)-SUM(BI13:BI14,BI18:BI19,BI78:BI79,BI199:BI200,BI203:BI204,BI207:BI208)","v":226.75724632634876},220.03141066548466,228.42589057479785,233.22199765818695,238.31821776598125,{"$f":"+SUMPRODUCT(BJ10:BM10,PremisaCosto!$F$84:$I$84)","v":753.52150122104706},{"$f":"+SUM(BO11:BO279)-SUM(BO13:BO14,BO18:BO19,BO78:BO79,BO199:BO200,BO203:BO204,BO207:BO208)","v":190.8898792661646},{"$f":"+SUM(BP11:BP279)-SUM(BP13:BP14,BP18:BP19,BP78:BP79,BP199:BP200,BP203:BP204,BP207:BP208)","v":189.47061268318146},188.50444364638116,194.32977922913585,198.2518967169384,202.424325728415,{"$f":"+SUMPRODUCT(BQ10:BT10,PremisaCosto!$F$84:$I$84)","v":641.95133457825364}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,{"$f":"+[1]Potencia!F11","v":1.147},{"$f":"+[1]Potencia!G11","v":1.1437459187704087},{"$f":"+[1]Potencia!H11","v":1.1882487724044644},{"$f":"+[1]Potencia!I11","v":1.218715150996085},{"$f":"+[1]Potencia!J11","v":1.2515710535875577},{"$f":"+[1]Potencia!K11","v":1.2862644212186609},null,{"$f":"+[1]Potencia!M11","v":7.7976968447451356E-4},{"$f":"+[1]Potencia!N11","v":7.7755744917054419E-4},{"$f":"+[1]Potencia!O11","v":8.0781200552315375E-4},{"$f":"+[1]Potencia!P11","v":8.2852408784352778E-4},{"$f":"+[1]Potencia!Q11","v":8.5086065000296817E-4},null,{"$f":"+[1]Potencia!S11","v":1.1429661490859342},{"$f":"+[1]Potencia!T11","v":1.1874712149552937},{"$f":"+[1]Potencia!U11","v":1.2179073389905619},{"$f":"+[1]Potencia!V11","v":1.2507425294997141},{"$f":"+[1]Potencia!W11","v":1.2854135605686579},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T11:W11)","v":4.0471846154080913},null,{"$f":"+F11","v":1.147},1.1437459187704087,1.1882487724044644,1.218715150996085,1.2515710535875577,1.2862644212186609,null,{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI11:AL11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG11*IF($D11=\"BT\",Balance!D$98,IF($D11=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH11*IF($D11=\"BT\",Balance!E$98,IF($D11=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI11*IF($D11=\"BT\",Balance!F$98,IF($D11=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ11*IF($D11=\"BT\",Balance!G$98,IF($D11=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK11*IF($D11=\"BT\",Balance!H$98,IF($D11=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL11*IF($D11=\"BT\",Balance!I$98,IF($D11=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC11:BF11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN11*IF($D11=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO11*IF($D11=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP11*IF($D11=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ11*IF($D11=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR11*IF($D11=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS11*IF($D11=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ11:BM11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT11*IF($D11=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU11*IF($D11=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV11*IF($D11=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW11*IF($D11=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX11*IF($D11=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY11*IF($D11=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ11:BT11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!F94","v":"Pp"},{"$f":"+PremisaCosto!B94","v":"AT"},null,{"$f":"+[1]Potencia!F12","v":0.49558333333333332},{"$f":"+[1]Potencia!G12","v":0.49417734517056217},{"$f":"+[1]Potencia!H12","v":0.51340565602218446},{"$f":"+[1]Potencia!I12","v":0.52656923880948225},{"$f":"+[1]Potencia!J12","v":0.54076526123839008},{"$f":"+[1]Potencia!K12","v":0.55575519565441511},null,{"$f":"+[1]Potencia!M12","v":3.3691443719630429E-4},{"$f":"+[1]Potencia!N12","v":3.3595859853365479E-4},{"$f":"+[1]Potencia!O12","v":3.4903065946281558E-4},{"$f":"+[1]Potencia!P12","v":3.5797971159586293E-4},{"$f":"+[1]Potencia!Q12","v":3.6763065137806225E-4},null,{"$f":"+[1]Potencia!S12","v":0.49384043073336586},{"$f":"+[1]Potencia!T12","v":0.51306969742365083},{"$f":"+[1]Potencia!U12","v":0.52622020815001946},{"$f":"+[1]Potencia!V12","v":0.54040728152679418},{"$f":"+[1]Potencia!W12","v":0.5553875650030371},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T12:W12)","v":1.7486636811851137},null,0.49558333333333332,0.49417734517056217,0.51340565602218446,0.52656923880948225,0.54076526123839008,0.55575519565441511,null,{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.12468384480538343},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.12433011214713187},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.12916776419238496},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.13247959088819983},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.13605116914422072},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":0.1398224877715028},{"$f":"+SUMPRODUCT(AI12:AL12,PremisaCosto!$F$84:$I$84)","v":0.4402369597965658},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG12*IF($D12=\"BT\",Balance!D$98,IF($D12=\"MT\",Balance!D$102,Balance!D$105))","v":0.125889357030396},{"$f":"AH12*IF($D12=\"BT\",Balance!E$98,IF($D12=\"MT\",Balance!E$102,Balance!E$105))","v":0.12553224992509229},{"$f":"AI12*IF($D12=\"BT\",Balance!F$98,IF($D12=\"MT\",Balance!F$102,Balance!F$105))","v":0.12976101744235483},{"$f":"AJ12*IF($D12=\"BT\",Balance!G$98,IF($D12=\"MT\",Balance!G$102,Balance!G$105))","v":0.13325975980251029},{"$f":"AK12*IF($D12=\"BT\",Balance!H$98,IF($D12=\"MT\",Balance!H$102,Balance!H$105))","v":0.13685261465079671},{"$f":"AL12*IF($D12=\"BT\",Balance!I$98,IF($D12=\"MT\",Balance!I$102,Balance!I$105))","v":0.14064638296319615},{"$f":"+SUMPRODUCT(BC12:BF12,PremisaCosto!$F$84:$I$84)","v":0.44267074021554631},{"$f":"+AN12*IF($D12=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO12*IF($D12=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP12*IF($D12=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ12*IF($D12=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR12*IF($D12=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS12*IF($D12=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ12:BM12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT12*IF($D12=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU12*IF($D12=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV12*IF($D12=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW12*IF($D12=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX12*IF($D12=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY12*IF($D12=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ12:BT12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!F95","v":"Pfpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,{"$f":"+[1]Potencia!F13","v":0.23899999999999999},{"$f":"+[1]Potencia!G13","v":0.23832194820063435},{"$f":"+[1]Potencia!H13","v":0.24759499268061624},{"$f":"+[1]Potencia!I13","v":0.25394326162865227},{"$f":"+[1]Potencia!J13","v":0.26078943488005762},{"$f":"+[1]Potencia!K13","v":0.26801848009700063},null,{"$f":"+[1]Potencia!M13","v":1.6248034401866501E-4},{"$f":"+[1]Potencia!N13","v":1.6201938130057546E-4},{"$f":"+[1]Potencia!O13","v":1.6832351292069193E-4},{"$f":"+[1]Potencia!P13","v":1.7263928247131913E-4},{"$f":"+[1]Potencia!Q13","v":1.7729354433366107E-4},null,{"$f":"+[1]Potencia!S13","v":0.23815946785661568},{"$f":"+[1]Potencia!T13","v":0.24743297329931566},{"$f":"+[1]Potencia!U13","v":0.2537749381157316},{"$f":"+[1]Potencia!V13","v":0.26061679559758633},{"$f":"+[1]Potencia!W13","v":0.26784118655266698},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T13:W13)","v":0.84331048219924432},null,0.23899999999999999,{"$f":"+G13","v":0.23832194820063435},0.24759499268061624,0.25394326162865227,0.26078943488005762,0.26801848009700063,null,{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":3.3310482824262348E-2},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":3.3215979758083561E-2},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":3.4508404816154935E-2},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":3.539319102434469E-2},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":3.6347372348624452E-2},{"$f":"AE13*IF($C13=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":6.7430787780169851E-2},{"$f":"+SUMPRODUCT(AI13:AL13,PremisaCosto!$F$84:$I$84)","v":0.13868386632462576},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG13*IF($D13=\"BT\",Balance!D$98,IF($D13=\"MT\",Balance!D$102,Balance!D$105))","v":3.3632546956375041E-2},{"$f":"AH13*IF($D13=\"BT\",Balance!E$98,IF($D13=\"MT\",Balance!E$102,Balance!E$105))","v":3.3537142374360361E-2},{"$f":"AI13*IF($D13=\"BT\",Balance!F$98,IF($D13=\"MT\",Balance!F$102,Balance!F$105))","v":3.4666898101507221E-2},{"$f":"AJ13*IF($D13=\"BT\",Balance!G$98,IF($D13=\"MT\",Balance!G$102,Balance!G$105))","v":3.5601620618898232E-2},{"$f":"AK13*IF($D13=\"BT\",Balance!H$98,IF($D13=\"MT\",Balance!H$102,Balance!H$105))","v":3.6561486188497222E-2},{"$f":"AL13*IF($D13=\"BT\",Balance!I$98,IF($D13=\"MT\",Balance!I$102,Balance!I$105))","v":6.7828119444837173E-2},{"$f":"+SUMPRODUCT(BC13:BF13,PremisaCosto!$F$84:$I$84)","v":0.13945822975962099},{"$f":"+AN13*IF($D13=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO13*IF($D13=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP13*IF($D13=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ13*IF($D13=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR13*IF($D13=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS13*IF($D13=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ13:BM13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT13*IF($D13=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU13*IF($D13=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV13*IF($D13=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW13*IF($D13=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX13*IF($D13=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY13*IF($D13=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ13:BT13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!F96","v":"Pfp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,{"$f":"+[1]Potencia!F14","v":0.41241666666666665},{"$f":"+[1]Potencia!G14","v":0.41124662539921175},{"$f":"+[1]Potencia!H14","v":0.4272481237016631},{"$f":"+[1]Potencia!I14","v":0.43820265055794977},{"$f":"+[1]Potencia!J14","v":0.45001635746910917},{"$f":"+[1]Potencia!K14","v":0.46249074546724411},null,{"$f":"+[1]Potencia!M14","v":2.8037490325954432E-4},{"$f":"+[1]Potencia!N14","v":2.7957946933631375E-4},{"$f":"+[1]Potencia!O14","v":2.9045783313964586E-4},{"$f":"+[1]Potencia!P14","v":2.9790509377634525E-4},{"$f":"+[1]Potencia!Q14","v":3.0593645429124425E-4},null,{"$f":"+[1]Potencia!S14","v":0.4109662504959522},{"$f":"+[1]Potencia!T14","v":0.42696854423232677},{"$f":"+[1]Potencia!U14","v":0.43791219272481013},{"$f":"+[1]Potencia!V14","v":0.44971845237533281},{"$f":"+[1]Potencia!W14","v":0.46218480901295289},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T14:W14)","v":1.4552104520237308},null,{"$f":"+F14","v":0.41241666666666665},0.41124662539921175,0.4272481237016631,0.43820265055794977,0.45001635746910917,0.46249074546724411,null,{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":5.7480327579244893E-2},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":5.7317253773624663E-2},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":5.9547453080596495E-2},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":6.1074233744589208E-2},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":6.2720762117622869E-2},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":6.4459372524129394E-2},{"$f":"+SUMPRODUCT(AI14:AL14,PremisaCosto!$F$84:$I$84)","v":0.20295303454184851},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG14*IF($D14=\"BT\",Balance!D$98,IF($D14=\"MT\",Balance!D$102,Balance!D$105))","v":5.8036079109867529E-2},{"$f":"AH14*IF($D14=\"BT\",Balance!E$98,IF($D14=\"MT\",Balance!E$102,Balance!E$105))","v":5.7871449655059075E-2},{"$f":"AI14*IF($D14=\"BT\",Balance!F$98,IF($D14=\"MT\",Balance!F$102,Balance!F$105))","v":5.982094794433724E-2},{"$f":"AJ14*IF($D14=\"BT\",Balance!G$98,IF($D14=\"MT\",Balance!G$102,Balance!G$105))","v":6.1433898341327516E-2},{"$f":"AK14*IF($D14=\"BT\",Balance!H$98,IF($D14=\"MT\",Balance!H$102,Balance!H$105))","v":6.3090235406859388E-2},{"$f":"AL14*IF($D14=\"BT\",Balance!I$98,IF($D14=\"MT\",Balance!I$102,Balance!I$105))","v":6.4839195311784198E-2},{"$f":"+SUMPRODUCT(BC14:BF14,PremisaCosto!$F$84:$I$84)","v":0.20407502830100244},{"$f":"+AN14*IF($D14=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO14*IF($D14=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP14*IF($D14=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ14*IF($D14=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR14*IF($D14=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS14*IF($D14=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ14:BM14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT14*IF($D14=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU14*IF($D14=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV14*IF($D14=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW14*IF($D14=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX14*IF($D14=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY14*IF($D14=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ14:BT14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!F97","v":"Pp"},{"$f":"+PremisaCosto!B97","v":"AT"},null,{"$f":"+[1]Potencia!F15","v":4.4999999999999999E-4},{"$f":"+[1]Potencia!G15","v":4.4872333343215661E-4},{"$f":"+[1]Potencia!H15","v":4.6618304061203897E-4},{"$f":"+[1]Potencia!I15","v":4.7813584825478464E-4},{"$f":"+[1]Potencia!J15","v":4.9102613261935537E-4},{"$f":"+[1]Potencia!K15","v":5.0463730562196767E-4},null,{"$f":"+[1]Potencia!M15","v":3.0592533392635668E-7},{"$f":"+[1]Potencia!N15","v":3.0505741249062312E-7},{"$f":"+[1]Potencia!O15","v":3.1692711637787181E-7},{"$f":"+[1]Potencia!P15","v":3.2505304231001516E-7},{"$f":"+[1]Potencia!Q15","v":3.3381629686254177E-7},null,{"$f":"+[1]Potencia!S15","v":4.4841740809823023E-4},{"$f":"+[1]Potencia!T15","v":4.6587798319954832E-4},{"$f":"+[1]Potencia!U15","v":4.7781892113840679E-4},{"$f":"+[1]Potencia!V15","v":4.9070107957704533E-4},{"$f":"+[1]Potencia!W15","v":5.0430348932510517E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T15:W15)","v":1.5878230836387447E-3},null,4.4999999999999999E-4,{"$f":"+G15","v":4.4872333343215661E-4},{"$f":"+H15","v":4.6618304061203897E-4},{"$f":"+I15","v":4.7813584825478464E-4},{"$f":"+J15","v":4.9102613261935537E-4},{"$f":"+K15","v":5.0463730562196767E-4},null,{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":3.9648780392335546E-4},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":3.9536295342596303E-4},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":4.1074642221906616E-4},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":4.2127784989237844E-4},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":4.3263527331383669E-4},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":4.446278601863403E-4},{"$f":"+SUMPRODUCT(AI15:AL15,PremisaCosto!$F$84:$I$84)","v":1.3999294428888071E-3},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG15*IF($D15=\"BT\",Balance!D$98,IF($D15=\"MT\",Balance!D$102,Balance!D$105))","v":4.0032126683464155E-4},{"$f":"AH15*IF($D15=\"BT\",Balance!E$98,IF($D15=\"MT\",Balance!E$102,Balance!E$105))","v":3.9918568578026925E-4},{"$f":"AI15*IF($D15=\"BT\",Balance!F$98,IF($D15=\"MT\",Balance!F$102,Balance!F$105))","v":4.1263293509182923E-4},{"$f":"AJ15*IF($D15=\"BT\",Balance!G$98,IF($D15=\"MT\",Balance!G$102,Balance!G$105))","v":4.2375874434993265E-4},{"$f":"AK15*IF($D15=\"BT\",Balance!H$98,IF($D15=\"MT\",Balance!H$102,Balance!H$105))","v":4.3518382617056437E-4},{"$f":"AL15*IF($D15=\"BT\",Balance!I$98,IF($D15=\"MT\",Balance!I$102,Balance!I$105))","v":4.4724780181332007E-4},{"$f":"+SUMPRODUCT(BC15:BF15,PremisaCosto!$F$84:$I$84)","v":1.4076687314474767E-3},{"$f":"+AN15*IF($D15=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO15*IF($D15=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP15*IF($D15=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ15*IF($D15=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR15*IF($D15=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS15*IF($D15=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ15:BM15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT15*IF($D15=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU15*IF($D15=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV15*IF($D15=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW15*IF($D15=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX15*IF($D15=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY15*IF($D15=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ15:BT15,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!F98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,{"$f":"+[1]Potencia!F16","v":30.741826666666697},{"$f":"+[1]Potencia!G16","v":30.654610972578325},{"$f":"+[1]Potencia!H16","v":31.847373843188766},{"$f":"+[1]Potencia!I16","v":32.663931933707197},{"$f":"+[1]Potencia!J16","v":33.544533906195369},{"$f":"+[1]Potencia!K16","v":34.474383508809417},null,{"$f":"+[1]Potencia!M16","v":2.0899341307791523E-2},{"$f":"+[1]Potencia!N16","v":2.0840049107041292E-2},{"$f":"+[1]Potencia!O16","v":2.1650929950344538E-2},{"$f":"+[1]Potencia!P16","v":2.2206053964815911E-2},{"$f":"+[1]Potencia!Q16","v":2.2804717192570694E-2},null,{"$f":"+[1]Potencia!S16","v":30.633711631270533},{"$f":"+[1]Potencia!T16","v":31.826533794081726},{"$f":"+[1]Potencia!U16","v":32.64228100375685},{"$f":"+[1]Potencia!V16","v":33.522327852230553},{"$f":"+[1]Potencia!W16","v":34.451578791616846},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T16:W16)","v":108.47240447678779},null,30.741826666666697,30.654610972578325,31.847373843188766,32.663931933707197,33.544533906195369,34.474383508809417,null,{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI16:AL16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG16*IF($D16=\"BT\",Balance!D$98,IF($D16=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH16*IF($D16=\"BT\",Balance!E$98,IF($D16=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI16*IF($D16=\"BT\",Balance!F$98,IF($D16=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ16*IF($D16=\"BT\",Balance!G$98,IF($D16=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK16*IF($D16=\"BT\",Balance!H$98,IF($D16=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL16*IF($D16=\"BT\",Balance!I$98,IF($D16=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC16:BF16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN16*IF($D16=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO16*IF($D16=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP16*IF($D16=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ16*IF($D16=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR16*IF($D16=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS16*IF($D16=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ16:BM16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT16*IF($D16=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU16*IF($D16=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV16*IF($D16=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW16*IF($D16=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX16*IF($D16=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY16*IF($D16=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ16:BT16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!F99","v":"Pp"},{"$f":"+PremisaCosto!B99","v":"MT"},null,{"$f":"+[1]Potencia!F17","v":3.2619166666666661},{"$f":"+[1]Potencia!G17","v":3.2526624889879456},{"$f":"+[1]Potencia!H17","v":3.3792227330883406},{"$f":"+[1]Potencia!I17","v":3.4658650941179689},{"$f":"+[1]Potencia!J17","v":3.5593029461332271},{"$f":"+[1]Potencia!K17","v":3.6579663062890142},null,{"$f":"+[1]Potencia!M17","v":2.2175621010887734E-3},{"$f":"+[1]Potencia!N17","v":2.2112707957630483E-3},{"$f":"+[1]Potencia!O17","v":2.2973107622924144E-3},{"$f":"+[1]Potencia!P17","v":2.356213191692763E-3},{"$f":"+[1]Potencia!Q17","v":2.4197354274241617E-3},null,{"$f":"+[1]Potencia!S17","v":3.2504449268868569},{"$f":"+[1]Potencia!T17","v":3.3770114622925775},{"$f":"+[1]Potencia!U17","v":3.4635677833556766},{"$f":"+[1]Potencia!V17","v":3.5569467329415345},{"$f":"+[1]Potencia!W17","v":3.6555465708615902},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T17:W17)","v":11.509659067198402},null,3.2619166666666661,3.2526624889879456,3.3792227330883406,3.4658650941179689,3.5593029461332271,3.6579663062890142,null,{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.82066583776982049},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.81833757857326084},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.85017887906213607},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.8719772366128814},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.89548527220652963},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":0.92030799375146011},{"$f":"+SUMPRODUCT(AI17:AL17,PremisaCosto!$F$84:$I$84)","v":2.8976282692646667},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.82066583776982049},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.81833757857326084},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.85017887906213607},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.8719772366128814},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.89548527220652963},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":0.92030799375146011},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.82066583776982049},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.81833757857326084},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.85017887906213607},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.8719772366128814},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.89548527220652963},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0.92030799375146011},null,{"$f":"AG17*IF($D17=\"BT\",Balance!D$98,IF($D17=\"MT\",Balance!D$102,Balance!D$105))","v":0.87703819024553675},{"$f":"AH17*IF($D17=\"BT\",Balance!E$98,IF($D17=\"MT\",Balance!E$102,Balance!E$105))","v":0.8745520619893814},{"$f":"AI17*IF($D17=\"BT\",Balance!F$98,IF($D17=\"MT\",Balance!F$102,Balance!F$105))","v":0.87721282903712716},{"$f":"AJ17*IF($D17=\"BT\",Balance!G$98,IF($D17=\"MT\",Balance!G$102,Balance!G$105))","v":0.9077615950043828},{"$f":"AK17*IF($D17=\"BT\",Balance!H$98,IF($D17=\"MT\",Balance!H$102,Balance!H$105))","v":0.93224586625636208},{"$f":"AL17*IF($D17=\"BT\",Balance!I$98,IF($D17=\"MT\",Balance!I$102,Balance!I$105))","v":0.9580986260981611},{"$f":"+SUMPRODUCT(BC17:BF17,PremisaCosto!$F$84:$I$84)","v":3.0090918162910607},{"$f":"+AN17*IF($D17=\"BT\",Balance!D$99,Balance!D$103)","v":0.86863970219949316},{"$f":"+AO17*IF($D17=\"BT\",Balance!E$99,Balance!E$103)","v":0.86617706613661871},{"$f":"+AP17*IF($D17=\"BT\",Balance!F$99,Balance!F$103)","v":0.87320230744906435},{"$f":"+AQ17*IF($D17=\"BT\",Balance!G$99,Balance!G$103)","v":0.90244710712689546},{"$f":"+AR17*IF($D17=\"BT\",Balance!H$99,Balance!H$103)","v":0.92678638517562661},{"$f":"+AS17*IF($D17=\"BT\",Balance!I$99,Balance!I$103)","v":0.9524861614575536},{"$f":"+SUMPRODUCT(BJ17:BM17,PremisaCosto!$F$84:$I$84)","v":2.9925420630481492},{"$f":"+AT17*IF($D17=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU17*IF($D17=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV17*IF($D17=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW17*IF($D17=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX17*IF($D17=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY17*IF($D17=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ17:BT17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!F100","v":"Pfpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,{"$f":"+[1]Potencia!F18","v":10.209910000000001},{"$f":"+[1]Potencia!G18","v":10.180944109427358},{"$f":"+[1]Potencia!H18","v":10.577081973722809},{"$f":"+[1]Potencia!I18","v":10.848275507677798},{"$f":"+[1]Potencia!J18","v":11.140739159314853},{"$f":"+[1]Potencia!K18","v":11.449558828983969},null,{"$f":"+[1]Potencia!M18","v":6.9410447246845523E-3},{"$f":"+[1]Potencia!N18","v":6.921352725249197E-3},{"$f":"+[1]Potencia!O18","v":7.190660743950218E-3},{"$f":"+[1]Potencia!P18","v":7.3750273493587712E-3},{"$f":"+[1]Potencia!Q18","v":7.5738541055551884E-3},null,{"$f":"+[1]Potencia!S18","v":10.174003064702674},{"$f":"+[1]Potencia!T18","v":10.570160620997559},{"$f":"+[1]Potencia!U18","v":10.841084846933848},{"$f":"+[1]Potencia!V18","v":11.133364131965495},{"$f":"+[1]Potencia!W18","v":11.441984974878414},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T18:W18)","v":36.025623955275691},null,{"$f":"+F18","v":10.209910000000001},{"$f":"+G18","v":10.180944109427358},{"$f":"+H18","v":10.577081973722809},{"$f":"+I18","v":10.848275507677798},{"$f":"+J18","v":11.140739159314853},{"$f":"+K18","v":11.449558828983969},null,{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.4230001326036168},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.4189630288362129},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.474174508018864},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.5119719454868918},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.552733892953742},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.5957754507039825},{"$f":"+SUMPRODUCT(AI18:AL18,PremisaCosto!$F$84:$I$84)","v":5.0243658522509564},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.4230001326036168},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.4189630288362129},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.474174508018864},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.5119719454868918},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.552733892953742},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.5957754507039825},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.4230001326036168},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.4189630288362129},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.474174508018864},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.5119719454868918},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.552733892953742},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.5957754507039825},null,{"$f":"AG18*IF($D18=\"BT\",Balance!D$98,IF($D18=\"MT\",Balance!D$102,Balance!D$105))","v":1.5207474267594403},{"$f":"AH18*IF($D18=\"BT\",Balance!E$98,IF($D18=\"MT\",Balance!E$102,Balance!E$105))","v":1.516436584665912},{"$f":"AI18*IF($D18=\"BT\",Balance!F$98,IF($D18=\"MT\",Balance!F$102,Balance!F$105))","v":1.521050243097289},{"$f":"AJ18*IF($D18=\"BT\",Balance!G$98,IF($D18=\"MT\",Balance!G$102,Balance!G$105))","v":1.5740205216462471},{"$f":"AK18*IF($D18=\"BT\",Balance!H$98,IF($D18=\"MT\",Balance!H$102,Balance!H$105))","v":1.6164752207878015},{"$f":"AL18*IF($D18=\"BT\",Balance!I$98,IF($D18=\"MT\",Balance!I$102,Balance!I$105))","v":1.6613028217307428},{"$f":"+SUMPRODUCT(BC18:BF18,PremisaCosto!$F$84:$I$84)","v":5.2176389664700915},{"$f":"+AN18*IF($D18=\"BT\",Balance!D$99,Balance!D$103)","v":1.506184800836486},{"$f":"+AO18*IF($D18=\"BT\",Balance!E$99,Balance!E$103)","v":1.5019146932205187},{"$f":"+AP18*IF($D18=\"BT\",Balance!F$99,Balance!F$103)","v":1.5140961669203985},{"$f":"+AQ18*IF($D18=\"BT\",Balance!G$99,Balance!G$103)","v":1.5648054226298971},{"$f":"+AR18*IF($D18=\"BT\",Balance!H$99,Balance!H$103)","v":1.6070087096400421},{"$f":"+AS18*IF($D18=\"BT\",Balance!I$99,Balance!I$103)","v":1.6515710435084139},{"$f":"+SUMPRODUCT(BJ18:BM18,PremisaCosto!$F$84:$I$84)","v":5.1889423886727037},{"$f":"+AT18*IF($D18=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU18*IF($D18=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV18*IF($D18=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW18*IF($D18=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX18*IF($D18=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY18*IF($D18=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ18:BT18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!F101","v":"Pfp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,{"$f":"+[1]Potencia!F19","v":17.270000000000032},{"$f":"+[1]Potencia!G19","v":17.221004374163023},{"$f":"+[1]Potencia!H19","v":17.89106913637762},{"$f":"+[1]Potencia!I19","v":18.349791331911437},{"$f":"+[1]Potencia!J19","v":18.844491800747299},{"$f":"+[1]Potencia!K19","v":19.366858373536445},null,{"$f":"+[1]Potencia!M19","v":1.1740734482018201E-2},{"$f":"+[1]Potencia!N19","v":1.1707425586029049E-2},{"$f":"+[1]Potencia!O19","v":1.2162958444101904E-2},{"$f":"+[1]Potencia!P19","v":1.2474813423764382E-2},{"$f":"+[1]Potencia!Q19","v":1.2811127659591351E-2},null,{"$f":"+[1]Potencia!S19","v":17.209263639681005},{"$f":"+[1]Potencia!T19","v":17.879361710791592},{"$f":"+[1]Potencia!U19","v":18.337628373467336},{"$f":"+[1]Potencia!V19","v":18.832016987323534},{"$f":"+[1]Potencia!W19","v":19.354047245876853},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T19:W19)","v":60.937121454313719},null,17.270000000000032,17.221004374163023,17.89106913637762,18.349791331911437,18.844491800747299,19.366858373536445,null,{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.4069959764644846},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.40016724025985},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.4935571178870162},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.5574912510060002},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.6264398345637887},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":2.6992443649021221},{"$f":"+SUMPRODUCT(AI19:AL19,PremisaCosto!$F$84:$I$84)","v":8.4986839520009649},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.4069959764644846},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.40016724025985},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.4935571178870162},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.5574912510060002},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.6264398345637887},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":2.6992443649021221},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.4069959764644846},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.40016724025985},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.4935571178870162},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.5574912510060002},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.6264398345637887},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":2.6992443649021221},null,{"$f":"AG19*IF($D19=\"BT\",Balance!D$98,IF($D19=\"MT\",Balance!D$102,Balance!D$105))","v":2.5723349236316073},{"$f":"AH19*IF($D19=\"BT\",Balance!E$98,IF($D19=\"MT\",Balance!E$102,Balance!E$105))","v":2.5650431607311281},{"$f":"AI19*IF($D19=\"BT\",Balance!F$98,IF($D19=\"MT\",Balance!F$102,Balance!F$105))","v":2.5728471356055271},{"$f":"AJ19*IF($D19=\"BT\",Balance!G$98,IF($D19=\"MT\",Balance!G$102,Balance!G$105))","v":2.662446036138491},{"$f":"AK19*IF($D19=\"BT\",Balance!H$98,IF($D19=\"MT\",Balance!H$102,Balance!H$105))","v":2.7342578987479209},{"$f":"AL19*IF($D19=\"BT\",Balance!I$98,IF($D19=\"MT\",Balance!I$102,Balance!I$105))","v":2.8100835101670807},{"$f":"+SUMPRODUCT(BC19:BF19,PremisaCosto!$F$84:$I$84)","v":8.8256042365641463},{"$f":"+AN19*IF($D19=\"BT\",Balance!D$99,Balance!D$103)","v":2.5477023314060712},{"$f":"+AO19*IF($D19=\"BT\",Balance!E$99,Balance!E$103)","v":2.5404794706239731},{"$f":"+AP19*IF($D19=\"BT\",Balance!F$99,Balance!F$103)","v":2.5610843585022125},{"$f":"+AQ19*IF($D19=\"BT\",Balance!G$99,Balance!G$103)","v":2.6468587528017755},{"$f":"+AR19*IF($D19=\"BT\",Balance!H$99,Balance!H$103)","v":2.7182453533364717},{"$f":"+AS19*IF($D19=\"BT\",Balance!I$99,Balance!I$103)","v":2.7936222671297157},{"$f":"+SUMPRODUCT(BJ19:BM19,PremisaCosto!$F$84:$I$84)","v":8.7770641516308903},{"$f":"+AT19*IF($D19=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU19*IF($D19=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV19*IF($D19=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW19*IF($D19=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX19*IF($D19=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY19*IF($D19=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ19:BT19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!F102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,{"$f":"+[1]Potencia!F20","v":27.254500000000004},{"$f":"+[1]Potencia!G20","v":27.176065910767367},{"$f":"+[1]Potencia!H20","v":28.232686239905892},{"$f":"+[1]Potencia!I20","v":28.954998932400333},{"$f":"+[1]Potencia!J20","v":29.733854217041912},{"$f":"+[1]Potencia!K20","v":30.556308393780196},null,{"$f":"+[1]Potencia!M20","v":1.8528537807768641E-2},{"$f":"+[1]Potencia!N20","v":1.8475215641235967E-2},{"$f":"+[1]Potencia!O20","v":1.9193542145736146E-2},{"$f":"+[1]Potencia!P20","v":1.9684594927181942E-2},{"$f":"+[1]Potencia!Q20","v":2.0214087289480348E-2},null,{"$f":"+[1]Potencia!S20","v":27.157537372959599},{"$f":"+[1]Potencia!T20","v":28.214211024264657},{"$f":"+[1]Potencia!U20","v":28.935805390254597},{"$f":"+[1]Potencia!V20","v":29.714169622114731},{"$f":"+[1]Potencia!W20","v":30.536094306490714},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T20:W20)","v":96.153139332468271},null,27.254500000000004,27.176065910767367,28.232686239905892,28.954998932400333,29.733854217041912,30.556308393780196,null,{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI20:AL20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG20*IF($D20=\"BT\",Balance!D$98,IF($D20=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH20*IF($D20=\"BT\",Balance!E$98,IF($D20=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI20*IF($D20=\"BT\",Balance!F$98,IF($D20=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ20*IF($D20=\"BT\",Balance!G$98,IF($D20=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK20*IF($D20=\"BT\",Balance!H$98,IF($D20=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL20*IF($D20=\"BT\",Balance!I$98,IF($D20=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC20:BF20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN20*IF($D20=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO20*IF($D20=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP20*IF($D20=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ20*IF($D20=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR20*IF($D20=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS20*IF($D20=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ20:BM20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT20*IF($D20=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU20*IF($D20=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV20*IF($D20=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW20*IF($D20=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX20*IF($D20=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY20*IF($D20=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ20:BT20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!F103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,{"$f":"+[1]Potencia!F21","v":27.254500000000004},{"$f":"+[1]Potencia!G21","v":27.176065910767367},{"$f":"+[1]Potencia!H21","v":28.232686239905892},{"$f":"+[1]Potencia!I21","v":28.954998932400333},{"$f":"+[1]Potencia!J21","v":29.733854217041912},{"$f":"+[1]Potencia!K21","v":30.556308393780196},null,{"$f":"+[1]Potencia!M21","v":1.8528537807768641E-2},{"$f":"+[1]Potencia!N21","v":1.8475215641235967E-2},{"$f":"+[1]Potencia!O21","v":1.9193542145736146E-2},{"$f":"+[1]Potencia!P21","v":1.9684594927181942E-2},{"$f":"+[1]Potencia!Q21","v":2.0214087289480348E-2},null,{"$f":"+[1]Potencia!S21","v":27.157537372959599},{"$f":"+[1]Potencia!T21","v":28.214211024264657},{"$f":"+[1]Potencia!U21","v":28.935805390254597},{"$f":"+[1]Potencia!V21","v":29.714169622114731},{"$f":"+[1]Potencia!W21","v":30.536094306490714},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T21:W21)","v":96.153139332468271},null,27.254500000000004,27.176065910767367,28.232686239905892,28.954998932400333,29.733854217041912,30.556308393780196,null,{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI21:AL21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG21*IF($D21=\"BT\",Balance!D$98,IF($D21=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH21*IF($D21=\"BT\",Balance!E$98,IF($D21=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI21*IF($D21=\"BT\",Balance!F$98,IF($D21=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ21*IF($D21=\"BT\",Balance!G$98,IF($D21=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK21*IF($D21=\"BT\",Balance!H$98,IF($D21=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL21*IF($D21=\"BT\",Balance!I$98,IF($D21=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC21:BF21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN21*IF($D21=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO21*IF($D21=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP21*IF($D21=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ21*IF($D21=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR21*IF($D21=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS21*IF($D21=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ21:BM21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT21*IF($D21=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU21*IF($D21=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV21*IF($D21=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW21*IF($D21=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX21*IF($D21=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY21*IF($D21=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ21:BT21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!F104","v":"Pp"},{"$f":"+PremisaCosto!B104","v":"MT"},null,{"$f":"+[1]Potencia!F22","v":26.871416666666669},{"$f":"+[1]Potencia!G22","v":26.794093668284567},{"$f":"+[1]Potencia!H22","v":27.835868869575233},{"$f":"+[1]Potencia!I22","v":28.548041442481143},{"$f":"+[1]Potencia!J22","v":29.315963691940059},{"$f":"+[1]Potencia!K22","v":30.12687249953985},null,{"$f":"+[1]Potencia!M22","v":1.8268104704053927E-2},{"$f":"+[1]Potencia!N22","v":1.8215537894942301E-2},{"$f":"+[1]Potencia!O22","v":1.8923772175677957E-2},{"$f":"+[1]Potencia!P22","v":1.9407931358298918E-2},{"$f":"+[1]Potencia!Q22","v":1.9929991070732692E-2},null,{"$f":"+[1]Potencia!S22","v":26.775825563580515},{"$f":"+[1]Potencia!T22","v":27.81765333168029},{"$f":"+[1]Potencia!U22","v":28.529117670305464},{"$f":"+[1]Potencia!V22","v":29.296555760581761},{"$f":"+[1]Potencia!W22","v":30.106942508469118},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T22:W22)","v":94.801742361287836},null,26.871416666666669,26.794093668284567,27.835868869575233,28.548041442481143,29.315963691940059,30.12687249953985,null,{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":23.675975516613601},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":23.607847459232961},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":24.525738929769734},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":25.153222795205089},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":25.829826809142531},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":26.544305592047749},{"$f":"+SUMPRODUCT(AI22:AL22,PremisaCosto!$F$84:$I$84)","v":83.583464661714274},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":23.675975516613601},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":23.607847459232961},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":24.525738929769734},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":25.153222795205089},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":25.829826809142531},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":26.544305592047749},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":23.675975516613601},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":23.607847459232961},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":24.525738929769734},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":25.153222795205089},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":25.829826809142531},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":26.544305592047749},null,{"$f":"AG22*IF($D22=\"BT\",Balance!D$98,IF($D22=\"MT\",Balance!D$102,Balance!D$105))","v":25.302301818505207},{"$f":"AH22*IF($D22=\"BT\",Balance!E$98,IF($D22=\"MT\",Balance!E$102,Balance!E$105))","v":25.229553444923006},{"$f":"AI22*IF($D22=\"BT\",Balance!F$98,IF($D22=\"MT\",Balance!F$102,Balance!F$105))","v":25.305607279426333},{"$f":"AJ22*IF($D22=\"BT\",Balance!G$98,IF($D22=\"MT\",Balance!G$102,Balance!G$105))","v":26.185465268301321},{"$f":"AK22*IF($D22=\"BT\",Balance!H$98,IF($D22=\"MT\",Balance!H$102,Balance!H$105))","v":26.890167841182841},{"$f":"AL22*IF($D22=\"BT\",Balance!I$98,IF($D22=\"MT\",Balance!I$102,Balance!I$105))","v":27.634295139393203},{"$f":"+SUMPRODUCT(BC22:BF22,PremisaCosto!$F$84:$I$84)","v":86.798666677957399},{"$f":"+AN22*IF($D22=\"BT\",Balance!D$99,Balance!D$103)","v":25.060007832081869},{"$f":"+AO22*IF($D22=\"BT\",Balance!E$99,Balance!E$103)","v":24.98794701043855},{"$f":"+AP22*IF($D22=\"BT\",Balance!F$99,Balance!F$103)","v":25.189912796931615},{"$f":"+AQ22*IF($D22=\"BT\",Balance!G$99,Balance!G$103)","v":26.032162530555429},{"$f":"+AR22*IF($D22=\"BT\",Balance!H$99,Balance!H$103)","v":26.732691827718419},{"$f":"+AS22*IF($D22=\"BT\",Balance!I$99,Balance!I$103)","v":27.472415662569837},{"$f":"+SUMPRODUCT(BJ22:BM22,PremisaCosto!$F$84:$I$84)","v":86.321283710327862},{"$f":"+AT22*IF($D22=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU22*IF($D22=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV22*IF($D22=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW22*IF($D22=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX22*IF($D22=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY22*IF($D22=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ22:BT22,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!F105","v":"Pp"},{"$f":"+PremisaCosto!B105","v":"MT"},null,{"$f":"+[1]Potencia!F23","v":0.37516666666666704},{"$f":"+[1]Potencia!G23","v":0.37410230502066144},{"$f":"+[1]Potencia!H23","v":0.38865852756211144},{"$f":"+[1]Potencia!I23","v":0.39862362756352643},{"$f":"+[1]Potencia!J23","v":0.40937030538006303},{"$f":"+[1]Potencia!K23","v":0.42071799072409272},null,{"$f":"+[1]Potencia!M23","v":2.5505108395119615E-4},{"$f":"+[1]Potencia!N23","v":2.5432749463570131E-4},{"$f":"+[1]Potencia!O23","v":2.6422331072836676E-4},{"$f":"+[1]Potencia!P23","v":2.7099792527401657E-4},{"$f":"+[1]Potencia!Q23","v":2.7830388305095645E-4},null,{"$f":"+[1]Potencia!S23","v":0.37384725393671026},{"$f":"+[1]Potencia!T23","v":0.38840420006747572},{"$f":"+[1]Potencia!U23","v":0.39835940425279809},{"$f":"+[1]Potencia!V23","v":0.40909930745478901},{"$f":"+[1]Potencia!W23","v":0.42043968684104177},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T23:W23)","v":1.3237739856558586},null,0.37516666666666704,0.37410230502066144,0.38865852756211144,0.39862362756352643,0.40937030538006303,0.42071799072409272,null,{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.33055335060424967},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.32961555857846075},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.34244081348708111},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.3512209037436092},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.36068962971461016},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":0.37068789380720479},{"$f":"+SUMPRODUCT(AI23:AL23,PremisaCosto!$F$84:$I$84)","v":1.1671263614602623},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.33055335060424967},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.32961555857846075},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.34244081348708111},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.3512209037436092},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.36068962971461016},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":0.37068789380720479},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.33055335060424967},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.32961555857846075},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.34244081348708111},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.3512209037436092},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.36068962971461016},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0.37068789380720479},null,{"$f":"AG23*IF($D23=\"BT\",Balance!D$98,IF($D23=\"MT\",Balance!D$102,Balance!D$105))","v":0.35325938896321235},{"$f":"AH23*IF($D23=\"BT\",Balance!E$98,IF($D23=\"MT\",Balance!E$102,Balance!E$105))","v":0.35225800936717938},{"$f":"AI23*IF($D23=\"BT\",Balance!F$98,IF($D23=\"MT\",Balance!F$102,Balance!F$105))","v":0.35332973115981525},{"$f":"AJ23*IF($D23=\"BT\",Balance!G$98,IF($D23=\"MT\",Balance!G$102,Balance!G$105))","v":0.36563437024987772},{"$f":"AK23*IF($D23=\"BT\",Balance!H$98,IF($D23=\"MT\",Balance!H$102,Balance!H$105))","v":0.37549631103863884},{"$f":"AL23*IF($D23=\"BT\",Balance!I$98,IF($D23=\"MT\",Balance!I$102,Balance!I$105))","v":0.38590946094054884},{"$f":"+SUMPRODUCT(BC23:BF23,PremisaCosto!$F$84:$I$84)","v":1.2120224047023389},{"$f":"+AN23*IF($D23=\"BT\",Balance!D$99,Balance!D$103)","v":0.34987658900266605},{"$f":"+AO23*IF($D23=\"BT\",Balance!E$99,Balance!E$103)","v":0.34888467175152987},{"$f":"+AP23*IF($D23=\"BT\",Balance!F$99,Balance!F$103)","v":0.35171434608151414},{"$f":"+AQ23*IF($D23=\"BT\",Balance!G$99,Balance!G$103)","v":0.36349376478807},{"$f":"+AR23*IF($D23=\"BT\",Balance!H$99,Balance!H$103)","v":0.37329730423131058},{"$f":"+AS23*IF($D23=\"BT\",Balance!I$99,Balance!I$103)","v":0.38364883437768094},{"$f":"+SUMPRODUCT(BJ23:BM23,PremisaCosto!$F$84:$I$84)","v":1.2053563828767144},{"$f":"+AT23*IF($D23=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU23*IF($D23=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV23*IF($D23=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW23*IF($D23=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX23*IF($D23=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY23*IF($D23=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ23:BT23,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!F106","v":"Pp"},{"$f":"+PremisaCosto!B106","v":"MT"},null,{"$f":"+[1]Potencia!F24","v":0},{"$f":"+[1]Potencia!G24","v":0},{"$f":"+[1]Potencia!H24","v":0},{"$f":"+[1]Potencia!I24","v":0},{"$f":"+[1]Potencia!J24","v":0},{"$f":"+[1]Potencia!K24","v":0},null,{"$f":"+[1]Potencia!M24","v":0},{"$f":"+[1]Potencia!N24","v":0},{"$f":"+[1]Potencia!O24","v":0},{"$f":"+[1]Potencia!P24","v":0},{"$f":"+[1]Potencia!Q24","v":0},null,{"$f":"+[1]Potencia!S24","v":0},{"$f":"+[1]Potencia!T24","v":0},{"$f":"+[1]Potencia!U24","v":0},{"$f":"+[1]Potencia!V24","v":0},{"$f":"+[1]Potencia!W24","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T24:W24)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI24:AL24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG24*IF($D24=\"BT\",Balance!D$98,IF($D24=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH24*IF($D24=\"BT\",Balance!E$98,IF($D24=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI24*IF($D24=\"BT\",Balance!F$98,IF($D24=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ24*IF($D24=\"BT\",Balance!G$98,IF($D24=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK24*IF($D24=\"BT\",Balance!H$98,IF($D24=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL24*IF($D24=\"BT\",Balance!I$98,IF($D24=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC24:BF24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN24*IF($D24=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO24*IF($D24=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP24*IF($D24=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ24*IF($D24=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR24*IF($D24=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS24*IF($D24=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ24:BM24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT24*IF($D24=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU24*IF($D24=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV24*IF($D24=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW24*IF($D24=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX24*IF($D24=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY24*IF($D24=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ24:BT24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!F107","v":"Pp"},{"$f":"+PremisaCosto!B107","v":"MT"},null,{"$f":"+[1]Potencia!F25","v":7.9166666666666691E-3},{"$f":"+[1]Potencia!G25","v":7.822243972118113E-3},{"$f":"+[1]Potencia!H25","v":8.0752726259137216E-3},{"$f":"+[1]Potencia!I25","v":8.1809975967457073E-3},{"$f":"+[1]Potencia!J25","v":8.287930128666389E-3},{"$f":"+[1]Potencia!K25","v":8.403524563062972E-3},null,{"$f":"+[1]Potencia!M25","v":5.3820197635192398E-6},{"$f":"+[1]Potencia!N25","v":5.31782799827481E-6},{"$f":"+[1]Potencia!O25","v":5.4898454991756055E-6},{"$f":"+[1]Potencia!P25","v":5.5617209369670052E-6},{"$f":"+[1]Potencia!Q25","v":5.6344173159346162E-6},null,{"$f":"+[1]Potencia!S25","v":7.8168619523545941E-3},{"$f":"+[1]Potencia!T25","v":8.0699547979154462E-3},{"$f":"+[1]Potencia!U25","v":8.1755077512465323E-3},{"$f":"+[1]Potencia!V25","v":8.2823684077294214E-3},{"$f":"+[1]Potencia!W25","v":8.3978901457470376E-3},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T25:W25)","v":2.70119356607747E-2},null,7.9166666666666691E-3,7.822243972118113E-3,8.0752726259137216E-3,8.1809975967457073E-3,8.287930128666389E-3,8.403524563062972E-3,null,{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":6.9752484023553303E-3},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":6.8920540761284793E-3},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.1149935767353765E-3},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.2081461578576761E-3},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.3023627017447766E-3},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":7.4042111093884739E-3},{"$f":"+SUMPRODUCT(AI25:AL25,PremisaCosto!$F$84:$I$84)","v":2.3815678442349074E-2},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":6.9752484023553303E-3},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":6.8920540761284793E-3},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.1149935767353765E-3},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.2081461578576761E-3},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.3023627017447766E-3},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":7.4042111093884739E-3},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":6.9752484023553303E-3},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":6.8920540761284793E-3},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":7.1149935767353765E-3},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":7.2081461578576761E-3},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":7.3023627017447766E-3},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":7.4042111093884739E-3},null,{"$f":"AG25*IF($D25=\"BT\",Balance!D$98,IF($D25=\"MT\",Balance!D$102,Balance!D$105))","v":7.4543851513783092E-3},{"$f":"AH25*IF($D25=\"BT\",Balance!E$98,IF($D25=\"MT\",Balance!E$102,Balance!E$105))","v":7.3654934851325304E-3},{"$f":"AI25*IF($D25=\"BT\",Balance!F$98,IF($D25=\"MT\",Balance!F$102,Balance!F$105))","v":7.3412358242939506E-3},{"$f":"AJ25*IF($D25=\"BT\",Balance!G$98,IF($D25=\"MT\",Balance!G$102,Balance!G$105))","v":7.5039553540392689E-3},{"$f":"AK25*IF($D25=\"BT\",Balance!H$98,IF($D25=\"MT\",Balance!H$102,Balance!H$105))","v":7.6021322224896874E-3},{"$f":"AL25*IF($D25=\"BT\",Balance!I$98,IF($D25=\"MT\",Balance!I$102,Balance!I$105))","v":7.7082504329106655E-3},{"$f":"+SUMPRODUCT(BC25:BF25,PremisaCosto!$F$84:$I$84)","v":2.4730677051810864E-2},{"$f":"+AN25*IF($D25=\"BT\",Balance!D$99,Balance!D$103)","v":7.3830022112957019E-3},{"$f":"+AO25*IF($D25=\"BT\",Balance!E$99,Balance!E$103)","v":7.2949591166568371E-3},{"$f":"+AP25*IF($D25=\"BT\",Balance!F$99,Balance!F$103)","v":7.3076724930454685E-3},{"$f":"+AQ25*IF($D25=\"BT\",Balance!G$99,Balance!G$103)","v":7.4600234670970204E-3},{"$f":"+AR25*IF($D25=\"BT\",Balance!H$99,Balance!H$103)","v":7.5576121033406494E-3},{"$f":"+AS25*IF($D25=\"BT\",Balance!I$99,Balance!I$103)","v":7.6630961222612041E-3},{"$f":"+SUMPRODUCT(BJ25:BM25,PremisaCosto!$F$84:$I$84)","v":2.4594821638468413E-2},{"$f":"+AT25*IF($D25=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU25*IF($D25=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV25*IF($D25=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW25*IF($D25=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX25*IF($D25=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY25*IF($D25=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ25:BT25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!F108","v":"Pp"},{"$f":"+PremisaCosto!B108","v":"MT"},null,{"$f":"+[1]Potencia!F26","v":0},{"$f":"+[1]Potencia!G26","v":0},{"$f":"+[1]Potencia!H26","v":0},{"$f":"+[1]Potencia!I26","v":0},{"$f":"+[1]Potencia!J26","v":0},{"$f":"+[1]Potencia!K26","v":0},null,{"$f":"+[1]Potencia!M26","v":0},{"$f":"+[1]Potencia!N26","v":0},{"$f":"+[1]Potencia!O26","v":0},{"$f":"+[1]Potencia!P26","v":0},{"$f":"+[1]Potencia!Q26","v":0},null,{"$f":"+[1]Potencia!S26","v":0},{"$f":"+[1]Potencia!T26","v":0},{"$f":"+[1]Potencia!U26","v":0},{"$f":"+[1]Potencia!V26","v":0},{"$f":"+[1]Potencia!W26","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T26:W26)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI26:AL26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG26*IF($D26=\"BT\",Balance!D$98,IF($D26=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH26*IF($D26=\"BT\",Balance!E$98,IF($D26=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI26*IF($D26=\"BT\",Balance!F$98,IF($D26=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ26*IF($D26=\"BT\",Balance!G$98,IF($D26=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK26*IF($D26=\"BT\",Balance!H$98,IF($D26=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL26*IF($D26=\"BT\",Balance!I$98,IF($D26=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC26:BF26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN26*IF($D26=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO26*IF($D26=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP26*IF($D26=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ26*IF($D26=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR26*IF($D26=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS26*IF($D26=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ26:BM26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT26*IF($D26=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU26*IF($D26=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV26*IF($D26=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW26*IF($D26=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX26*IF($D26=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY26*IF($D26=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ26:BT26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!F109","v":"Pp"},{"$f":"+PremisaCosto!B109","v":"MT"},null,{"$f":"+[1]Potencia!F27","v":0},{"$f":"+[1]Potencia!G27","v":0},{"$f":"+[1]Potencia!H27","v":0},{"$f":"+[1]Potencia!I27","v":0},{"$f":"+[1]Potencia!J27","v":0},{"$f":"+[1]Potencia!K27","v":0},null,{"$f":"+[1]Potencia!M27","v":0},{"$f":"+[1]Potencia!N27","v":0},{"$f":"+[1]Potencia!O27","v":0},{"$f":"+[1]Potencia!P27","v":0},{"$f":"+[1]Potencia!Q27","v":0},null,{"$f":"+[1]Potencia!S27","v":0},{"$f":"+[1]Potencia!T27","v":0},{"$f":"+[1]Potencia!U27","v":0},{"$f":"+[1]Potencia!V27","v":0},{"$f":"+[1]Potencia!W27","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T27:W27)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI27:AL27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG27*IF($D27=\"BT\",Balance!D$98,IF($D27=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH27*IF($D27=\"BT\",Balance!E$98,IF($D27=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI27*IF($D27=\"BT\",Balance!F$98,IF($D27=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ27*IF($D27=\"BT\",Balance!G$98,IF($D27=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK27*IF($D27=\"BT\",Balance!H$98,IF($D27=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL27*IF($D27=\"BT\",Balance!I$98,IF($D27=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC27:BF27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN27*IF($D27=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO27*IF($D27=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP27*IF($D27=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ27*IF($D27=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR27*IF($D27=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS27*IF($D27=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ27:BM27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT27*IF($D27=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU27*IF($D27=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV27*IF($D27=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW27*IF($D27=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX27*IF($D27=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY27*IF($D27=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ27:BT27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!F110","v":"Pp"},{"$f":"+PremisaCosto!B110","v":"MT"},null,{"$f":"+[1]Potencia!F28","v":0},{"$f":"+[1]Potencia!G28","v":0},{"$f":"+[1]Potencia!H28","v":0},{"$f":"+[1]Potencia!I28","v":0},{"$f":"+[1]Potencia!J28","v":0},{"$f":"+[1]Potencia!K28","v":0},null,{"$f":"+[1]Potencia!M28","v":0},{"$f":"+[1]Potencia!N28","v":0},{"$f":"+[1]Potencia!O28","v":0},{"$f":"+[1]Potencia!P28","v":0},{"$f":"+[1]Potencia!Q28","v":0},null,{"$f":"+[1]Potencia!S28","v":0},{"$f":"+[1]Potencia!T28","v":0},{"$f":"+[1]Potencia!U28","v":0},{"$f":"+[1]Potencia!V28","v":0},{"$f":"+[1]Potencia!W28","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T28:W28)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI28:AL28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG28*IF($D28=\"BT\",Balance!D$98,IF($D28=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH28*IF($D28=\"BT\",Balance!E$98,IF($D28=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI28*IF($D28=\"BT\",Balance!F$98,IF($D28=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ28*IF($D28=\"BT\",Balance!G$98,IF($D28=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK28*IF($D28=\"BT\",Balance!H$98,IF($D28=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL28*IF($D28=\"BT\",Balance!I$98,IF($D28=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC28:BF28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN28*IF($D28=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO28*IF($D28=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP28*IF($D28=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ28*IF($D28=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR28*IF($D28=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS28*IF($D28=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ28:BM28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT28*IF($D28=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU28*IF($D28=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV28*IF($D28=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW28*IF($D28=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX28*IF($D28=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY28*IF($D28=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ28:BT28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!F111","v":"Pp"},{"$f":"+PremisaCosto!B111","v":"MT"},null,{"$f":"+[1]Potencia!F29","v":0},{"$f":"+[1]Potencia!G29","v":0},{"$f":"+[1]Potencia!H29","v":0},{"$f":"+[1]Potencia!I29","v":0},{"$f":"+[1]Potencia!J29","v":0},{"$f":"+[1]Potencia!K29","v":0},null,{"$f":"+[1]Potencia!M29","v":0},{"$f":"+[1]Potencia!N29","v":0},{"$f":"+[1]Potencia!O29","v":0},{"$f":"+[1]Potencia!P29","v":0},{"$f":"+[1]Potencia!Q29","v":0},null,{"$f":"+[1]Potencia!S29","v":0},{"$f":"+[1]Potencia!T29","v":0},{"$f":"+[1]Potencia!U29","v":0},{"$f":"+[1]Potencia!V29","v":0},{"$f":"+[1]Potencia!W29","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T29:W29)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI29:AL29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG29*IF($D29=\"BT\",Balance!D$98,IF($D29=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH29*IF($D29=\"BT\",Balance!E$98,IF($D29=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI29*IF($D29=\"BT\",Balance!F$98,IF($D29=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ29*IF($D29=\"BT\",Balance!G$98,IF($D29=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK29*IF($D29=\"BT\",Balance!H$98,IF($D29=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL29*IF($D29=\"BT\",Balance!I$98,IF($D29=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC29:BF29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN29*IF($D29=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO29*IF($D29=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP29*IF($D29=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ29*IF($D29=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR29*IF($D29=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS29*IF($D29=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ29:BM29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT29*IF($D29=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU29*IF($D29=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV29*IF($D29=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW29*IF($D29=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX29*IF($D29=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY29*IF($D29=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ29:BT29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!F112","v":"Pp"},{"$f":"+PremisaCosto!B112","v":"MT"},null,{"$f":"+[1]Potencia!F30","v":0},{"$f":"+[1]Potencia!G30","v":0},{"$f":"+[1]Potencia!H30","v":0},{"$f":"+[1]Potencia!I30","v":0},{"$f":"+[1]Potencia!J30","v":0},{"$f":"+[1]Potencia!K30","v":0},null,{"$f":"+[1]Potencia!M30","v":0},{"$f":"+[1]Potencia!N30","v":0},{"$f":"+[1]Potencia!O30","v":0},{"$f":"+[1]Potencia!P30","v":0},{"$f":"+[1]Potencia!Q30","v":0},null,{"$f":"+[1]Potencia!S30","v":0},{"$f":"+[1]Potencia!T30","v":0},{"$f":"+[1]Potencia!U30","v":0},{"$f":"+[1]Potencia!V30","v":0},{"$f":"+[1]Potencia!W30","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T30:W30)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI30:AL30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG30*IF($D30=\"BT\",Balance!D$98,IF($D30=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH30*IF($D30=\"BT\",Balance!E$98,IF($D30=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI30*IF($D30=\"BT\",Balance!F$98,IF($D30=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ30*IF($D30=\"BT\",Balance!G$98,IF($D30=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK30*IF($D30=\"BT\",Balance!H$98,IF($D30=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL30*IF($D30=\"BT\",Balance!I$98,IF($D30=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC30:BF30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN30*IF($D30=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO30*IF($D30=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP30*IF($D30=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ30*IF($D30=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR30*IF($D30=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS30*IF($D30=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ30:BM30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT30*IF($D30=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU30*IF($D30=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV30*IF($D30=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW30*IF($D30=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX30*IF($D30=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY30*IF($D30=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ30:BT30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!F113","v":"Pp"},{"$f":"+PremisaCosto!B113","v":"MT"},null,{"$f":"+[1]Potencia!F31","v":0},{"$f":"+[1]Potencia!G31","v":0},{"$f":"+[1]Potencia!H31","v":0},{"$f":"+[1]Potencia!I31","v":0},{"$f":"+[1]Potencia!J31","v":0},{"$f":"+[1]Potencia!K31","v":0},null,{"$f":"+[1]Potencia!M31","v":0},{"$f":"+[1]Potencia!N31","v":0},{"$f":"+[1]Potencia!O31","v":0},{"$f":"+[1]Potencia!P31","v":0},{"$f":"+[1]Potencia!Q31","v":0},null,{"$f":"+[1]Potencia!S31","v":0},{"$f":"+[1]Potencia!T31","v":0},{"$f":"+[1]Potencia!U31","v":0},{"$f":"+[1]Potencia!V31","v":0},{"$f":"+[1]Potencia!W31","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T31:W31)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI31:AL31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG31*IF($D31=\"BT\",Balance!D$98,IF($D31=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH31*IF($D31=\"BT\",Balance!E$98,IF($D31=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI31*IF($D31=\"BT\",Balance!F$98,IF($D31=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ31*IF($D31=\"BT\",Balance!G$98,IF($D31=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK31*IF($D31=\"BT\",Balance!H$98,IF($D31=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL31*IF($D31=\"BT\",Balance!I$98,IF($D31=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC31:BF31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN31*IF($D31=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO31*IF($D31=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP31*IF($D31=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ31*IF($D31=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR31*IF($D31=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS31*IF($D31=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ31:BM31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT31*IF($D31=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU31*IF($D31=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV31*IF($D31=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW31*IF($D31=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX31*IF($D31=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY31*IF($D31=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ31:BT31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!F114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,{"$f":"+[1]Potencia!F32","v":0},{"$f":"+[1]Potencia!G32","v":0},{"$f":"+[1]Potencia!H32","v":0},{"$f":"+[1]Potencia!I32","v":0},{"$f":"+[1]Potencia!J32","v":0},{"$f":"+[1]Potencia!K32","v":0},null,{"$f":"+[1]Potencia!M32","v":0},{"$f":"+[1]Potencia!N32","v":0},{"$f":"+[1]Potencia!O32","v":0},{"$f":"+[1]Potencia!P32","v":0},{"$f":"+[1]Potencia!Q32","v":0},null,{"$f":"+[1]Potencia!S32","v":0},{"$f":"+[1]Potencia!T32","v":0},{"$f":"+[1]Potencia!U32","v":0},{"$f":"+[1]Potencia!V32","v":0},{"$f":"+[1]Potencia!W32","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T32:W32)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI32:AL32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG32*IF($D32=\"BT\",Balance!D$98,IF($D32=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH32*IF($D32=\"BT\",Balance!E$98,IF($D32=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI32*IF($D32=\"BT\",Balance!F$98,IF($D32=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ32*IF($D32=\"BT\",Balance!G$98,IF($D32=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK32*IF($D32=\"BT\",Balance!H$98,IF($D32=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL32*IF($D32=\"BT\",Balance!I$98,IF($D32=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC32:BF32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN32*IF($D32=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO32*IF($D32=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP32*IF($D32=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ32*IF($D32=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR32*IF($D32=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS32*IF($D32=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ32:BM32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT32*IF($D32=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU32*IF($D32=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV32*IF($D32=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW32*IF($D32=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX32*IF($D32=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY32*IF($D32=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ32:BT32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!F115","v":"Pp"},{"$f":"+PremisaCosto!B115","v":"MT"},null,{"$f":"+[1]Potencia!F33","v":0},{"$f":"+[1]Potencia!G33","v":0},{"$f":"+[1]Potencia!H33","v":0},{"$f":"+[1]Potencia!I33","v":0},{"$f":"+[1]Potencia!J33","v":0},{"$f":"+[1]Potencia!K33","v":0},null,{"$f":"+[1]Potencia!M33","v":0},{"$f":"+[1]Potencia!N33","v":0},{"$f":"+[1]Potencia!O33","v":0},{"$f":"+[1]Potencia!P33","v":0},{"$f":"+[1]Potencia!Q33","v":0},null,{"$f":"+[1]Potencia!S33","v":0},{"$f":"+[1]Potencia!T33","v":0},{"$f":"+[1]Potencia!U33","v":0},{"$f":"+[1]Potencia!V33","v":0},{"$f":"+[1]Potencia!W33","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T33:W33)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI33:AL33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG33*IF($D33=\"BT\",Balance!D$98,IF($D33=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH33*IF($D33=\"BT\",Balance!E$98,IF($D33=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI33*IF($D33=\"BT\",Balance!F$98,IF($D33=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ33*IF($D33=\"BT\",Balance!G$98,IF($D33=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK33*IF($D33=\"BT\",Balance!H$98,IF($D33=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL33*IF($D33=\"BT\",Balance!I$98,IF($D33=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC33:BF33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN33*IF($D33=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO33*IF($D33=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP33*IF($D33=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ33*IF($D33=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR33*IF($D33=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS33*IF($D33=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ33:BM33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT33*IF($D33=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU33*IF($D33=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV33*IF($D33=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW33*IF($D33=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX33*IF($D33=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY33*IF($D33=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ33:BT33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!F116","v":"Pp"},{"$f":"+PremisaCosto!B116","v":"MT"},null,{"$f":"+[1]Potencia!F34","v":0},{"$f":"+[1]Potencia!G34","v":0},{"$f":"+[1]Potencia!H34","v":0},{"$f":"+[1]Potencia!I34","v":0},{"$f":"+[1]Potencia!J34","v":0},{"$f":"+[1]Potencia!K34","v":0},null,{"$f":"+[1]Potencia!M34","v":0},{"$f":"+[1]Potencia!N34","v":0},{"$f":"+[1]Potencia!O34","v":0},{"$f":"+[1]Potencia!P34","v":0},{"$f":"+[1]Potencia!Q34","v":0},null,{"$f":"+[1]Potencia!S34","v":0},{"$f":"+[1]Potencia!T34","v":0},{"$f":"+[1]Potencia!U34","v":0},{"$f":"+[1]Potencia!V34","v":0},{"$f":"+[1]Potencia!W34","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T34:W34)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI34:AL34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG34*IF($D34=\"BT\",Balance!D$98,IF($D34=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH34*IF($D34=\"BT\",Balance!E$98,IF($D34=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI34*IF($D34=\"BT\",Balance!F$98,IF($D34=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ34*IF($D34=\"BT\",Balance!G$98,IF($D34=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK34*IF($D34=\"BT\",Balance!H$98,IF($D34=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL34*IF($D34=\"BT\",Balance!I$98,IF($D34=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC34:BF34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN34*IF($D34=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO34*IF($D34=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP34*IF($D34=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ34*IF($D34=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR34*IF($D34=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS34*IF($D34=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ34:BM34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT34*IF($D34=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU34*IF($D34=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV34*IF($D34=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW34*IF($D34=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX34*IF($D34=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY34*IF($D34=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ34:BT34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!F117","v":"Pp"},{"$f":"+PremisaCosto!B117","v":"MT"},null,{"$f":"+[1]Potencia!F35","v":0},{"$f":"+[1]Potencia!G35","v":0},{"$f":"+[1]Potencia!H35","v":0},{"$f":"+[1]Potencia!I35","v":0},{"$f":"+[1]Potencia!J35","v":0},{"$f":"+[1]Potencia!K35","v":0},null,{"$f":"+[1]Potencia!M35","v":0},{"$f":"+[1]Potencia!N35","v":0},{"$f":"+[1]Potencia!O35","v":0},{"$f":"+[1]Potencia!P35","v":0},{"$f":"+[1]Potencia!Q35","v":0},null,{"$f":"+[1]Potencia!S35","v":0},{"$f":"+[1]Potencia!T35","v":0},{"$f":"+[1]Potencia!U35","v":0},{"$f":"+[1]Potencia!V35","v":0},{"$f":"+[1]Potencia!W35","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T35:W35)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI35:AL35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG35*IF($D35=\"BT\",Balance!D$98,IF($D35=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH35*IF($D35=\"BT\",Balance!E$98,IF($D35=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI35*IF($D35=\"BT\",Balance!F$98,IF($D35=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ35*IF($D35=\"BT\",Balance!G$98,IF($D35=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK35*IF($D35=\"BT\",Balance!H$98,IF($D35=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL35*IF($D35=\"BT\",Balance!I$98,IF($D35=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC35:BF35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN35*IF($D35=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO35*IF($D35=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP35*IF($D35=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ35*IF($D35=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR35*IF($D35=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS35*IF($D35=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ35:BM35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT35*IF($D35=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU35*IF($D35=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV35*IF($D35=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW35*IF($D35=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX35*IF($D35=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY35*IF($D35=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ35:BT35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!F118","v":"Pp"},{"$f":"+PremisaCosto!B118","v":"MT"},null,{"$f":"+[1]Potencia!F36","v":0},{"$f":"+[1]Potencia!G36","v":0},{"$f":"+[1]Potencia!H36","v":0},{"$f":"+[1]Potencia!I36","v":0},{"$f":"+[1]Potencia!J36","v":0},{"$f":"+[1]Potencia!K36","v":0},null,{"$f":"+[1]Potencia!M36","v":0},{"$f":"+[1]Potencia!N36","v":0},{"$f":"+[1]Potencia!O36","v":0},{"$f":"+[1]Potencia!P36","v":0},{"$f":"+[1]Potencia!Q36","v":0},null,{"$f":"+[1]Potencia!S36","v":0},{"$f":"+[1]Potencia!T36","v":0},{"$f":"+[1]Potencia!U36","v":0},{"$f":"+[1]Potencia!V36","v":0},{"$f":"+[1]Potencia!W36","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T36:W36)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI36:AL36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG36*IF($D36=\"BT\",Balance!D$98,IF($D36=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH36*IF($D36=\"BT\",Balance!E$98,IF($D36=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI36*IF($D36=\"BT\",Balance!F$98,IF($D36=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ36*IF($D36=\"BT\",Balance!G$98,IF($D36=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK36*IF($D36=\"BT\",Balance!H$98,IF($D36=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL36*IF($D36=\"BT\",Balance!I$98,IF($D36=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC36:BF36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN36*IF($D36=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO36*IF($D36=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP36*IF($D36=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ36*IF($D36=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR36*IF($D36=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS36*IF($D36=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ36:BM36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT36*IF($D36=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU36*IF($D36=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV36*IF($D36=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW36*IF($D36=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX36*IF($D36=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY36*IF($D36=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ36:BT36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!F119","v":"Pp"},{"$f":"+PremisaCosto!B119","v":"MT"},null,{"$f":"+[1]Potencia!F37","v":0},{"$f":"+[1]Potencia!G37","v":0},{"$f":"+[1]Potencia!H37","v":0},{"$f":"+[1]Potencia!I37","v":0},{"$f":"+[1]Potencia!J37","v":0},{"$f":"+[1]Potencia!K37","v":0},null,{"$f":"+[1]Potencia!M37","v":0},{"$f":"+[1]Potencia!N37","v":0},{"$f":"+[1]Potencia!O37","v":0},{"$f":"+[1]Potencia!P37","v":0},{"$f":"+[1]Potencia!Q37","v":0},null,{"$f":"+[1]Potencia!S37","v":0},{"$f":"+[1]Potencia!T37","v":0},{"$f":"+[1]Potencia!U37","v":0},{"$f":"+[1]Potencia!V37","v":0},{"$f":"+[1]Potencia!W37","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T37:W37)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI37:AL37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG37*IF($D37=\"BT\",Balance!D$98,IF($D37=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH37*IF($D37=\"BT\",Balance!E$98,IF($D37=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI37*IF($D37=\"BT\",Balance!F$98,IF($D37=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ37*IF($D37=\"BT\",Balance!G$98,IF($D37=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK37*IF($D37=\"BT\",Balance!H$98,IF($D37=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL37*IF($D37=\"BT\",Balance!I$98,IF($D37=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC37:BF37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN37*IF($D37=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO37*IF($D37=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP37*IF($D37=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ37*IF($D37=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR37*IF($D37=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS37*IF($D37=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ37:BM37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT37*IF($D37=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU37*IF($D37=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV37*IF($D37=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW37*IF($D37=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX37*IF($D37=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY37*IF($D37=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ37:BT37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!F120","v":"Pp"},{"$f":"+PremisaCosto!B120","v":"MT"},null,{"$f":"+[1]Potencia!F38","v":0},{"$f":"+[1]Potencia!G38","v":0},{"$f":"+[1]Potencia!H38","v":0},{"$f":"+[1]Potencia!I38","v":0},{"$f":"+[1]Potencia!J38","v":0},{"$f":"+[1]Potencia!K38","v":0},null,{"$f":"+[1]Potencia!M38","v":0},{"$f":"+[1]Potencia!N38","v":0},{"$f":"+[1]Potencia!O38","v":0},{"$f":"+[1]Potencia!P38","v":0},{"$f":"+[1]Potencia!Q38","v":0},null,{"$f":"+[1]Potencia!S38","v":0},{"$f":"+[1]Potencia!T38","v":0},{"$f":"+[1]Potencia!U38","v":0},{"$f":"+[1]Potencia!V38","v":0},{"$f":"+[1]Potencia!W38","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T38:W38)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI38:AL38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG38*IF($D38=\"BT\",Balance!D$98,IF($D38=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH38*IF($D38=\"BT\",Balance!E$98,IF($D38=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI38*IF($D38=\"BT\",Balance!F$98,IF($D38=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ38*IF($D38=\"BT\",Balance!G$98,IF($D38=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK38*IF($D38=\"BT\",Balance!H$98,IF($D38=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL38*IF($D38=\"BT\",Balance!I$98,IF($D38=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC38:BF38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN38*IF($D38=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO38*IF($D38=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP38*IF($D38=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ38*IF($D38=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR38*IF($D38=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS38*IF($D38=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ38:BM38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT38*IF($D38=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU38*IF($D38=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV38*IF($D38=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW38*IF($D38=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX38*IF($D38=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY38*IF($D38=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ38:BT38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!F121","v":"Pp"},{"$f":"+PremisaCosto!B121","v":"MT"},null,{"$f":"+[1]Potencia!F39","v":0},{"$f":"+[1]Potencia!G39","v":0},{"$f":"+[1]Potencia!H39","v":0},{"$f":"+[1]Potencia!I39","v":0},{"$f":"+[1]Potencia!J39","v":0},{"$f":"+[1]Potencia!K39","v":0},null,{"$f":"+[1]Potencia!M39","v":0},{"$f":"+[1]Potencia!N39","v":0},{"$f":"+[1]Potencia!O39","v":0},{"$f":"+[1]Potencia!P39","v":0},{"$f":"+[1]Potencia!Q39","v":0},null,{"$f":"+[1]Potencia!S39","v":0},{"$f":"+[1]Potencia!T39","v":0},{"$f":"+[1]Potencia!U39","v":0},{"$f":"+[1]Potencia!V39","v":0},{"$f":"+[1]Potencia!W39","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T39:W39)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI39:AL39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG39*IF($D39=\"BT\",Balance!D$98,IF($D39=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH39*IF($D39=\"BT\",Balance!E$98,IF($D39=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI39*IF($D39=\"BT\",Balance!F$98,IF($D39=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ39*IF($D39=\"BT\",Balance!G$98,IF($D39=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK39*IF($D39=\"BT\",Balance!H$98,IF($D39=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL39*IF($D39=\"BT\",Balance!I$98,IF($D39=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC39:BF39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN39*IF($D39=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO39*IF($D39=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP39*IF($D39=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ39*IF($D39=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR39*IF($D39=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS39*IF($D39=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ39:BM39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT39*IF($D39=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU39*IF($D39=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV39*IF($D39=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW39*IF($D39=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX39*IF($D39=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY39*IF($D39=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ39:BT39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!F122","v":"Pp"},{"$f":"+PremisaCosto!B122","v":"MT"},null,{"$f":"+[1]Potencia!F40","v":0},{"$f":"+[1]Potencia!G40","v":0},{"$f":"+[1]Potencia!H40","v":0},{"$f":"+[1]Potencia!I40","v":0},{"$f":"+[1]Potencia!J40","v":0},{"$f":"+[1]Potencia!K40","v":0},null,{"$f":"+[1]Potencia!M40","v":0},{"$f":"+[1]Potencia!N40","v":0},{"$f":"+[1]Potencia!O40","v":0},{"$f":"+[1]Potencia!P40","v":0},{"$f":"+[1]Potencia!Q40","v":0},null,{"$f":"+[1]Potencia!S40","v":0},{"$f":"+[1]Potencia!T40","v":0},{"$f":"+[1]Potencia!U40","v":0},{"$f":"+[1]Potencia!V40","v":0},{"$f":"+[1]Potencia!W40","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T40:W40)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI40:AL40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG40*IF($D40=\"BT\",Balance!D$98,IF($D40=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH40*IF($D40=\"BT\",Balance!E$98,IF($D40=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI40*IF($D40=\"BT\",Balance!F$98,IF($D40=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ40*IF($D40=\"BT\",Balance!G$98,IF($D40=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK40*IF($D40=\"BT\",Balance!H$98,IF($D40=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL40*IF($D40=\"BT\",Balance!I$98,IF($D40=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC40:BF40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN40*IF($D40=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO40*IF($D40=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP40*IF($D40=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ40*IF($D40=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR40*IF($D40=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS40*IF($D40=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ40:BM40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT40*IF($D40=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU40*IF($D40=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV40*IF($D40=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW40*IF($D40=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX40*IF($D40=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY40*IF($D40=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ40:BT40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!F123","v":"Pp"},{"$f":"+PremisaCosto!B123","v":"MT"},null,{"$f":"+[1]Potencia!F41","v":0},{"$f":"+[1]Potencia!G41","v":0},{"$f":"+[1]Potencia!H41","v":0},{"$f":"+[1]Potencia!I41","v":0},{"$f":"+[1]Potencia!J41","v":0},{"$f":"+[1]Potencia!K41","v":0},null,{"$f":"+[1]Potencia!M41","v":0},{"$f":"+[1]Potencia!N41","v":0},{"$f":"+[1]Potencia!O41","v":0},{"$f":"+[1]Potencia!P41","v":0},{"$f":"+[1]Potencia!Q41","v":0},null,{"$f":"+[1]Potencia!S41","v":0},{"$f":"+[1]Potencia!T41","v":0},{"$f":"+[1]Potencia!U41","v":0},{"$f":"+[1]Potencia!V41","v":0},{"$f":"+[1]Potencia!W41","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T41:W41)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI41:AL41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG41*IF($D41=\"BT\",Balance!D$98,IF($D41=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH41*IF($D41=\"BT\",Balance!E$98,IF($D41=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI41*IF($D41=\"BT\",Balance!F$98,IF($D41=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ41*IF($D41=\"BT\",Balance!G$98,IF($D41=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK41*IF($D41=\"BT\",Balance!H$98,IF($D41=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL41*IF($D41=\"BT\",Balance!I$98,IF($D41=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC41:BF41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN41*IF($D41=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO41*IF($D41=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP41*IF($D41=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ41*IF($D41=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR41*IF($D41=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS41*IF($D41=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ41:BM41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT41*IF($D41=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU41*IF($D41=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV41*IF($D41=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW41*IF($D41=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX41*IF($D41=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY41*IF($D41=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ41:BT41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!F124","v":"Pp"},{"$f":"+PremisaCosto!B124","v":"MT"},null,{"$f":"+[1]Potencia!F42","v":0},{"$f":"+[1]Potencia!G42","v":0},{"$f":"+[1]Potencia!H42","v":0},{"$f":"+[1]Potencia!I42","v":0},{"$f":"+[1]Potencia!J42","v":0},{"$f":"+[1]Potencia!K42","v":0},null,{"$f":"+[1]Potencia!M42","v":0},{"$f":"+[1]Potencia!N42","v":0},{"$f":"+[1]Potencia!O42","v":0},{"$f":"+[1]Potencia!P42","v":0},{"$f":"+[1]Potencia!Q42","v":0},null,{"$f":"+[1]Potencia!S42","v":0},{"$f":"+[1]Potencia!T42","v":0},{"$f":"+[1]Potencia!U42","v":0},{"$f":"+[1]Potencia!V42","v":0},{"$f":"+[1]Potencia!W42","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T42:W42)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI42:AL42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG42*IF($D42=\"BT\",Balance!D$98,IF($D42=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH42*IF($D42=\"BT\",Balance!E$98,IF($D42=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI42*IF($D42=\"BT\",Balance!F$98,IF($D42=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ42*IF($D42=\"BT\",Balance!G$98,IF($D42=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK42*IF($D42=\"BT\",Balance!H$98,IF($D42=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL42*IF($D42=\"BT\",Balance!I$98,IF($D42=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC42:BF42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN42*IF($D42=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO42*IF($D42=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP42*IF($D42=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ42*IF($D42=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR42*IF($D42=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS42*IF($D42=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ42:BM42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT42*IF($D42=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU42*IF($D42=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV42*IF($D42=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW42*IF($D42=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX42*IF($D42=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY42*IF($D42=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ42:BT42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!F125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,{"$f":"+[1]Potencia!F43","v":0},{"$f":"+[1]Potencia!G43","v":0},{"$f":"+[1]Potencia!H43","v":0},{"$f":"+[1]Potencia!I43","v":0},{"$f":"+[1]Potencia!J43","v":0},{"$f":"+[1]Potencia!K43","v":0},null,{"$f":"+[1]Potencia!M43","v":0},{"$f":"+[1]Potencia!N43","v":0},{"$f":"+[1]Potencia!O43","v":0},{"$f":"+[1]Potencia!P43","v":0},{"$f":"+[1]Potencia!Q43","v":0},null,{"$f":"+[1]Potencia!S43","v":0},{"$f":"+[1]Potencia!T43","v":0},{"$f":"+[1]Potencia!U43","v":0},{"$f":"+[1]Potencia!V43","v":0},{"$f":"+[1]Potencia!W43","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T43:W43)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI43:AL43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG43*IF($D43=\"BT\",Balance!D$98,IF($D43=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH43*IF($D43=\"BT\",Balance!E$98,IF($D43=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI43*IF($D43=\"BT\",Balance!F$98,IF($D43=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ43*IF($D43=\"BT\",Balance!G$98,IF($D43=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK43*IF($D43=\"BT\",Balance!H$98,IF($D43=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL43*IF($D43=\"BT\",Balance!I$98,IF($D43=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC43:BF43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN43*IF($D43=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO43*IF($D43=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP43*IF($D43=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ43*IF($D43=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR43*IF($D43=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS43*IF($D43=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ43:BM43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT43*IF($D43=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU43*IF($D43=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV43*IF($D43=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW43*IF($D43=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX43*IF($D43=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY43*IF($D43=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ43:BT43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!F126","v":"Pp"},{"$f":"+PremisaCosto!B126","v":"MT"},null,{"$f":"+[1]Potencia!F44","v":0},{"$f":"+[1]Potencia!G44","v":0},{"$f":"+[1]Potencia!H44","v":0},{"$f":"+[1]Potencia!I44","v":0},{"$f":"+[1]Potencia!J44","v":0},{"$f":"+[1]Potencia!K44","v":0},null,{"$f":"+[1]Potencia!M44","v":0},{"$f":"+[1]Potencia!N44","v":0},{"$f":"+[1]Potencia!O44","v":0},{"$f":"+[1]Potencia!P44","v":0},{"$f":"+[1]Potencia!Q44","v":0},null,{"$f":"+[1]Potencia!S44","v":0},{"$f":"+[1]Potencia!T44","v":0},{"$f":"+[1]Potencia!U44","v":0},{"$f":"+[1]Potencia!V44","v":0},{"$f":"+[1]Potencia!W44","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T44:W44)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI44:AL44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG44*IF($D44=\"BT\",Balance!D$98,IF($D44=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH44*IF($D44=\"BT\",Balance!E$98,IF($D44=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI44*IF($D44=\"BT\",Balance!F$98,IF($D44=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ44*IF($D44=\"BT\",Balance!G$98,IF($D44=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK44*IF($D44=\"BT\",Balance!H$98,IF($D44=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL44*IF($D44=\"BT\",Balance!I$98,IF($D44=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC44:BF44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN44*IF($D44=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO44*IF($D44=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP44*IF($D44=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ44*IF($D44=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR44*IF($D44=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS44*IF($D44=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ44:BM44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT44*IF($D44=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU44*IF($D44=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV44*IF($D44=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW44*IF($D44=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX44*IF($D44=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY44*IF($D44=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ44:BT44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!F127","v":"Pp"},{"$f":"+PremisaCosto!B127","v":"MT"},null,{"$f":"+[1]Potencia!F45","v":0},{"$f":"+[1]Potencia!G45","v":0},{"$f":"+[1]Potencia!H45","v":0},{"$f":"+[1]Potencia!I45","v":0},{"$f":"+[1]Potencia!J45","v":0},{"$f":"+[1]Potencia!K45","v":0},null,{"$f":"+[1]Potencia!M45","v":0},{"$f":"+[1]Potencia!N45","v":0},{"$f":"+[1]Potencia!O45","v":0},{"$f":"+[1]Potencia!P45","v":0},{"$f":"+[1]Potencia!Q45","v":0},null,{"$f":"+[1]Potencia!S45","v":0},{"$f":"+[1]Potencia!T45","v":0},{"$f":"+[1]Potencia!U45","v":0},{"$f":"+[1]Potencia!V45","v":0},{"$f":"+[1]Potencia!W45","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T45:W45)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI45:AL45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG45*IF($D45=\"BT\",Balance!D$98,IF($D45=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH45*IF($D45=\"BT\",Balance!E$98,IF($D45=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI45*IF($D45=\"BT\",Balance!F$98,IF($D45=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ45*IF($D45=\"BT\",Balance!G$98,IF($D45=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK45*IF($D45=\"BT\",Balance!H$98,IF($D45=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL45*IF($D45=\"BT\",Balance!I$98,IF($D45=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC45:BF45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN45*IF($D45=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO45*IF($D45=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP45*IF($D45=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ45*IF($D45=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR45*IF($D45=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS45*IF($D45=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ45:BM45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT45*IF($D45=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU45*IF($D45=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV45*IF($D45=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW45*IF($D45=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX45*IF($D45=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY45*IF($D45=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ45:BT45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!F128","v":"Pp"},{"$f":"+PremisaCosto!B128","v":"MT"},null,{"$f":"+[1]Potencia!F46","v":0},{"$f":"+[1]Potencia!G46","v":0},{"$f":"+[1]Potencia!H46","v":0},{"$f":"+[1]Potencia!I46","v":0},{"$f":"+[1]Potencia!J46","v":0},{"$f":"+[1]Potencia!K46","v":0},null,{"$f":"+[1]Potencia!M46","v":0},{"$f":"+[1]Potencia!N46","v":0},{"$f":"+[1]Potencia!O46","v":0},{"$f":"+[1]Potencia!P46","v":0},{"$f":"+[1]Potencia!Q46","v":0},null,{"$f":"+[1]Potencia!S46","v":0},{"$f":"+[1]Potencia!T46","v":0},{"$f":"+[1]Potencia!U46","v":0},{"$f":"+[1]Potencia!V46","v":0},{"$f":"+[1]Potencia!W46","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T46:W46)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI46:AL46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG46*IF($D46=\"BT\",Balance!D$98,IF($D46=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH46*IF($D46=\"BT\",Balance!E$98,IF($D46=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI46*IF($D46=\"BT\",Balance!F$98,IF($D46=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ46*IF($D46=\"BT\",Balance!G$98,IF($D46=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK46*IF($D46=\"BT\",Balance!H$98,IF($D46=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL46*IF($D46=\"BT\",Balance!I$98,IF($D46=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC46:BF46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN46*IF($D46=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO46*IF($D46=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP46*IF($D46=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ46*IF($D46=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR46*IF($D46=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS46*IF($D46=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ46:BM46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT46*IF($D46=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU46*IF($D46=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV46*IF($D46=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW46*IF($D46=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX46*IF($D46=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY46*IF($D46=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ46:BT46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!F129","v":"Pp"},{"$f":"+PremisaCosto!B129","v":"MT"},null,{"$f":"+[1]Potencia!F47","v":0},{"$f":"+[1]Potencia!G47","v":0},{"$f":"+[1]Potencia!H47","v":0},{"$f":"+[1]Potencia!I47","v":0},{"$f":"+[1]Potencia!J47","v":0},{"$f":"+[1]Potencia!K47","v":0},null,{"$f":"+[1]Potencia!M47","v":0},{"$f":"+[1]Potencia!N47","v":0},{"$f":"+[1]Potencia!O47","v":0},{"$f":"+[1]Potencia!P47","v":0},{"$f":"+[1]Potencia!Q47","v":0},null,{"$f":"+[1]Potencia!S47","v":0},{"$f":"+[1]Potencia!T47","v":0},{"$f":"+[1]Potencia!U47","v":0},{"$f":"+[1]Potencia!V47","v":0},{"$f":"+[1]Potencia!W47","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T47:W47)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI47:AL47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG47*IF($D47=\"BT\",Balance!D$98,IF($D47=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH47*IF($D47=\"BT\",Balance!E$98,IF($D47=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI47*IF($D47=\"BT\",Balance!F$98,IF($D47=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ47*IF($D47=\"BT\",Balance!G$98,IF($D47=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK47*IF($D47=\"BT\",Balance!H$98,IF($D47=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL47*IF($D47=\"BT\",Balance!I$98,IF($D47=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC47:BF47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN47*IF($D47=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO47*IF($D47=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP47*IF($D47=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ47*IF($D47=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR47*IF($D47=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS47*IF($D47=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ47:BM47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT47*IF($D47=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU47*IF($D47=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV47*IF($D47=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW47*IF($D47=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX47*IF($D47=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY47*IF($D47=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ47:BT47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!F130","v":"Pp"},{"$f":"+PremisaCosto!B130","v":"MT"},null,{"$f":"+[1]Potencia!F48","v":0},{"$f":"+[1]Potencia!G48","v":0},{"$f":"+[1]Potencia!H48","v":0},{"$f":"+[1]Potencia!I48","v":0},{"$f":"+[1]Potencia!J48","v":0},{"$f":"+[1]Potencia!K48","v":0},null,{"$f":"+[1]Potencia!M48","v":0},{"$f":"+[1]Potencia!N48","v":0},{"$f":"+[1]Potencia!O48","v":0},{"$f":"+[1]Potencia!P48","v":0},{"$f":"+[1]Potencia!Q48","v":0},null,{"$f":"+[1]Potencia!S48","v":0},{"$f":"+[1]Potencia!T48","v":0},{"$f":"+[1]Potencia!U48","v":0},{"$f":"+[1]Potencia!V48","v":0},{"$f":"+[1]Potencia!W48","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T48:W48)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI48:AL48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG48*IF($D48=\"BT\",Balance!D$98,IF($D48=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH48*IF($D48=\"BT\",Balance!E$98,IF($D48=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI48*IF($D48=\"BT\",Balance!F$98,IF($D48=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ48*IF($D48=\"BT\",Balance!G$98,IF($D48=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK48*IF($D48=\"BT\",Balance!H$98,IF($D48=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL48*IF($D48=\"BT\",Balance!I$98,IF($D48=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC48:BF48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN48*IF($D48=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO48*IF($D48=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP48*IF($D48=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ48*IF($D48=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR48*IF($D48=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS48*IF($D48=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ48:BM48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT48*IF($D48=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU48*IF($D48=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV48*IF($D48=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW48*IF($D48=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX48*IF($D48=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY48*IF($D48=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ48:BT48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!F131","v":"Pp"},{"$f":"+PremisaCosto!B131","v":"MT"},null,{"$f":"+[1]Potencia!F49","v":0},{"$f":"+[1]Potencia!G49","v":0},{"$f":"+[1]Potencia!H49","v":0},{"$f":"+[1]Potencia!I49","v":0},{"$f":"+[1]Potencia!J49","v":0},{"$f":"+[1]Potencia!K49","v":0},null,{"$f":"+[1]Potencia!M49","v":0},{"$f":"+[1]Potencia!N49","v":0},{"$f":"+[1]Potencia!O49","v":0},{"$f":"+[1]Potencia!P49","v":0},{"$f":"+[1]Potencia!Q49","v":0},null,{"$f":"+[1]Potencia!S49","v":0},{"$f":"+[1]Potencia!T49","v":0},{"$f":"+[1]Potencia!U49","v":0},{"$f":"+[1]Potencia!V49","v":0},{"$f":"+[1]Potencia!W49","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T49:W49)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI49:AL49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG49*IF($D49=\"BT\",Balance!D$98,IF($D49=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH49*IF($D49=\"BT\",Balance!E$98,IF($D49=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI49*IF($D49=\"BT\",Balance!F$98,IF($D49=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ49*IF($D49=\"BT\",Balance!G$98,IF($D49=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK49*IF($D49=\"BT\",Balance!H$98,IF($D49=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL49*IF($D49=\"BT\",Balance!I$98,IF($D49=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC49:BF49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN49*IF($D49=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO49*IF($D49=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP49*IF($D49=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ49*IF($D49=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR49*IF($D49=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS49*IF($D49=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ49:BM49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT49*IF($D49=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU49*IF($D49=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV49*IF($D49=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW49*IF($D49=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX49*IF($D49=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY49*IF($D49=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ49:BT49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!F132","v":"Pp"},{"$f":"+PremisaCosto!B132","v":"MT"},null,{"$f":"+[1]Potencia!F50","v":0},{"$f":"+[1]Potencia!G50","v":0},{"$f":"+[1]Potencia!H50","v":0},{"$f":"+[1]Potencia!I50","v":0},{"$f":"+[1]Potencia!J50","v":0},{"$f":"+[1]Potencia!K50","v":0},null,{"$f":"+[1]Potencia!M50","v":0},{"$f":"+[1]Potencia!N50","v":0},{"$f":"+[1]Potencia!O50","v":0},{"$f":"+[1]Potencia!P50","v":0},{"$f":"+[1]Potencia!Q50","v":0},null,{"$f":"+[1]Potencia!S50","v":0},{"$f":"+[1]Potencia!T50","v":0},{"$f":"+[1]Potencia!U50","v":0},{"$f":"+[1]Potencia!V50","v":0},{"$f":"+[1]Potencia!W50","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T50:W50)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI50:AL50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG50*IF($D50=\"BT\",Balance!D$98,IF($D50=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH50*IF($D50=\"BT\",Balance!E$98,IF($D50=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI50*IF($D50=\"BT\",Balance!F$98,IF($D50=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ50*IF($D50=\"BT\",Balance!G$98,IF($D50=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK50*IF($D50=\"BT\",Balance!H$98,IF($D50=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL50*IF($D50=\"BT\",Balance!I$98,IF($D50=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC50:BF50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN50*IF($D50=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO50*IF($D50=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP50*IF($D50=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ50*IF($D50=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR50*IF($D50=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS50*IF($D50=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ50:BM50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT50*IF($D50=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU50*IF($D50=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV50*IF($D50=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW50*IF($D50=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX50*IF($D50=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY50*IF($D50=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ50:BT50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!F133","v":"Pp"},{"$f":"+PremisaCosto!B133","v":"MT"},null,{"$f":"+[1]Potencia!F51","v":0},{"$f":"+[1]Potencia!G51","v":0},{"$f":"+[1]Potencia!H51","v":0},{"$f":"+[1]Potencia!I51","v":0},{"$f":"+[1]Potencia!J51","v":0},{"$f":"+[1]Potencia!K51","v":0},null,{"$f":"+[1]Potencia!M51","v":0},{"$f":"+[1]Potencia!N51","v":0},{"$f":"+[1]Potencia!O51","v":0},{"$f":"+[1]Potencia!P51","v":0},{"$f":"+[1]Potencia!Q51","v":0},null,{"$f":"+[1]Potencia!S51","v":0},{"$f":"+[1]Potencia!T51","v":0},{"$f":"+[1]Potencia!U51","v":0},{"$f":"+[1]Potencia!V51","v":0},{"$f":"+[1]Potencia!W51","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T51:W51)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI51:AL51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG51*IF($D51=\"BT\",Balance!D$98,IF($D51=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH51*IF($D51=\"BT\",Balance!E$98,IF($D51=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI51*IF($D51=\"BT\",Balance!F$98,IF($D51=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ51*IF($D51=\"BT\",Balance!G$98,IF($D51=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK51*IF($D51=\"BT\",Balance!H$98,IF($D51=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL51*IF($D51=\"BT\",Balance!I$98,IF($D51=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC51:BF51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN51*IF($D51=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO51*IF($D51=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP51*IF($D51=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ51*IF($D51=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR51*IF($D51=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS51*IF($D51=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ51:BM51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT51*IF($D51=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU51*IF($D51=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV51*IF($D51=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW51*IF($D51=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX51*IF($D51=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY51*IF($D51=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ51:BT51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!F134","v":"Pp"},{"$f":"+PremisaCosto!B134","v":"MT"},null,{"$f":"+[1]Potencia!F52","v":0},{"$f":"+[1]Potencia!G52","v":0},{"$f":"+[1]Potencia!H52","v":0},{"$f":"+[1]Potencia!I52","v":0},{"$f":"+[1]Potencia!J52","v":0},{"$f":"+[1]Potencia!K52","v":0},null,{"$f":"+[1]Potencia!M52","v":0},{"$f":"+[1]Potencia!N52","v":0},{"$f":"+[1]Potencia!O52","v":0},{"$f":"+[1]Potencia!P52","v":0},{"$f":"+[1]Potencia!Q52","v":0},null,{"$f":"+[1]Potencia!S52","v":0},{"$f":"+[1]Potencia!T52","v":0},{"$f":"+[1]Potencia!U52","v":0},{"$f":"+[1]Potencia!V52","v":0},{"$f":"+[1]Potencia!W52","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T52:W52)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI52:AL52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG52*IF($D52=\"BT\",Balance!D$98,IF($D52=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH52*IF($D52=\"BT\",Balance!E$98,IF($D52=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI52*IF($D52=\"BT\",Balance!F$98,IF($D52=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ52*IF($D52=\"BT\",Balance!G$98,IF($D52=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK52*IF($D52=\"BT\",Balance!H$98,IF($D52=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL52*IF($D52=\"BT\",Balance!I$98,IF($D52=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC52:BF52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN52*IF($D52=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO52*IF($D52=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP52*IF($D52=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ52*IF($D52=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR52*IF($D52=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS52*IF($D52=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ52:BM52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT52*IF($D52=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU52*IF($D52=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV52*IF($D52=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW52*IF($D52=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX52*IF($D52=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY52*IF($D52=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ52:BT52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!F135","v":"Pp"},{"$f":"+PremisaCosto!B135","v":"MT"},null,{"$f":"+[1]Potencia!F53","v":0},{"$f":"+[1]Potencia!G53","v":0},{"$f":"+[1]Potencia!H53","v":0},{"$f":"+[1]Potencia!I53","v":0},{"$f":"+[1]Potencia!J53","v":0},{"$f":"+[1]Potencia!K53","v":0},null,{"$f":"+[1]Potencia!M53","v":0},{"$f":"+[1]Potencia!N53","v":0},{"$f":"+[1]Potencia!O53","v":0},{"$f":"+[1]Potencia!P53","v":0},{"$f":"+[1]Potencia!Q53","v":0},null,{"$f":"+[1]Potencia!S53","v":0},{"$f":"+[1]Potencia!T53","v":0},{"$f":"+[1]Potencia!U53","v":0},{"$f":"+[1]Potencia!V53","v":0},{"$f":"+[1]Potencia!W53","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T53:W53)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI53:AL53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG53*IF($D53=\"BT\",Balance!D$98,IF($D53=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH53*IF($D53=\"BT\",Balance!E$98,IF($D53=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI53*IF($D53=\"BT\",Balance!F$98,IF($D53=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ53*IF($D53=\"BT\",Balance!G$98,IF($D53=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK53*IF($D53=\"BT\",Balance!H$98,IF($D53=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL53*IF($D53=\"BT\",Balance!I$98,IF($D53=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC53:BF53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN53*IF($D53=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO53*IF($D53=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP53*IF($D53=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ53*IF($D53=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR53*IF($D53=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS53*IF($D53=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ53:BM53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT53*IF($D53=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU53*IF($D53=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV53*IF($D53=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW53*IF($D53=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX53*IF($D53=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY53*IF($D53=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ53:BT53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!F136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,{"$f":"+[1]Potencia!F54","v":0},{"$f":"+[1]Potencia!G54","v":0},{"$f":"+[1]Potencia!H54","v":0},{"$f":"+[1]Potencia!I54","v":0},{"$f":"+[1]Potencia!J54","v":0},{"$f":"+[1]Potencia!K54","v":0},null,{"$f":"+[1]Potencia!M54","v":0},{"$f":"+[1]Potencia!N54","v":0},{"$f":"+[1]Potencia!O54","v":0},{"$f":"+[1]Potencia!P54","v":0},{"$f":"+[1]Potencia!Q54","v":0},null,{"$f":"+[1]Potencia!S54","v":0},{"$f":"+[1]Potencia!T54","v":0},{"$f":"+[1]Potencia!U54","v":0},{"$f":"+[1]Potencia!V54","v":0},{"$f":"+[1]Potencia!W54","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T54:W54)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI54:AL54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG54*IF($D54=\"BT\",Balance!D$98,IF($D54=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH54*IF($D54=\"BT\",Balance!E$98,IF($D54=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI54*IF($D54=\"BT\",Balance!F$98,IF($D54=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ54*IF($D54=\"BT\",Balance!G$98,IF($D54=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK54*IF($D54=\"BT\",Balance!H$98,IF($D54=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL54*IF($D54=\"BT\",Balance!I$98,IF($D54=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC54:BF54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN54*IF($D54=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO54*IF($D54=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP54*IF($D54=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ54*IF($D54=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR54*IF($D54=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS54*IF($D54=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ54:BM54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT54*IF($D54=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU54*IF($D54=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV54*IF($D54=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW54*IF($D54=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX54*IF($D54=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY54*IF($D54=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ54:BT54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!F137","v":"Pp"},{"$f":"+PremisaCosto!B137","v":"MT"},null,{"$f":"+[1]Potencia!F55","v":0},{"$f":"+[1]Potencia!G55","v":0},{"$f":"+[1]Potencia!H55","v":0},{"$f":"+[1]Potencia!I55","v":0},{"$f":"+[1]Potencia!J55","v":0},{"$f":"+[1]Potencia!K55","v":0},null,{"$f":"+[1]Potencia!M55","v":0},{"$f":"+[1]Potencia!N55","v":0},{"$f":"+[1]Potencia!O55","v":0},{"$f":"+[1]Potencia!P55","v":0},{"$f":"+[1]Potencia!Q55","v":0},null,{"$f":"+[1]Potencia!S55","v":0},{"$f":"+[1]Potencia!T55","v":0},{"$f":"+[1]Potencia!U55","v":0},{"$f":"+[1]Potencia!V55","v":0},{"$f":"+[1]Potencia!W55","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T55:W55)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI55:AL55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG55*IF($D55=\"BT\",Balance!D$98,IF($D55=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH55*IF($D55=\"BT\",Balance!E$98,IF($D55=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI55*IF($D55=\"BT\",Balance!F$98,IF($D55=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ55*IF($D55=\"BT\",Balance!G$98,IF($D55=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK55*IF($D55=\"BT\",Balance!H$98,IF($D55=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL55*IF($D55=\"BT\",Balance!I$98,IF($D55=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC55:BF55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN55*IF($D55=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO55*IF($D55=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP55*IF($D55=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ55*IF($D55=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR55*IF($D55=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS55*IF($D55=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ55:BM55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT55*IF($D55=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU55*IF($D55=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV55*IF($D55=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW55*IF($D55=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX55*IF($D55=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY55*IF($D55=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ55:BT55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!F138","v":"Pp"},{"$f":"+PremisaCosto!B138","v":"MT"},null,{"$f":"+[1]Potencia!F56","v":0},{"$f":"+[1]Potencia!G56","v":0},{"$f":"+[1]Potencia!H56","v":0},{"$f":"+[1]Potencia!I56","v":0},{"$f":"+[1]Potencia!J56","v":0},{"$f":"+[1]Potencia!K56","v":0},null,{"$f":"+[1]Potencia!M56","v":0},{"$f":"+[1]Potencia!N56","v":0},{"$f":"+[1]Potencia!O56","v":0},{"$f":"+[1]Potencia!P56","v":0},{"$f":"+[1]Potencia!Q56","v":0},null,{"$f":"+[1]Potencia!S56","v":0},{"$f":"+[1]Potencia!T56","v":0},{"$f":"+[1]Potencia!U56","v":0},{"$f":"+[1]Potencia!V56","v":0},{"$f":"+[1]Potencia!W56","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T56:W56)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI56:AL56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG56*IF($D56=\"BT\",Balance!D$98,IF($D56=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH56*IF($D56=\"BT\",Balance!E$98,IF($D56=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI56*IF($D56=\"BT\",Balance!F$98,IF($D56=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ56*IF($D56=\"BT\",Balance!G$98,IF($D56=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK56*IF($D56=\"BT\",Balance!H$98,IF($D56=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL56*IF($D56=\"BT\",Balance!I$98,IF($D56=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC56:BF56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN56*IF($D56=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO56*IF($D56=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP56*IF($D56=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ56*IF($D56=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR56*IF($D56=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS56*IF($D56=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ56:BM56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT56*IF($D56=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU56*IF($D56=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV56*IF($D56=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW56*IF($D56=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX56*IF($D56=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY56*IF($D56=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ56:BT56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!F139","v":"Pp"},{"$f":"+PremisaCosto!B139","v":"MT"},null,{"$f":"+[1]Potencia!F57","v":0},{"$f":"+[1]Potencia!G57","v":0},{"$f":"+[1]Potencia!H57","v":0},{"$f":"+[1]Potencia!I57","v":0},{"$f":"+[1]Potencia!J57","v":0},{"$f":"+[1]Potencia!K57","v":0},null,{"$f":"+[1]Potencia!M57","v":0},{"$f":"+[1]Potencia!N57","v":0},{"$f":"+[1]Potencia!O57","v":0},{"$f":"+[1]Potencia!P57","v":0},{"$f":"+[1]Potencia!Q57","v":0},null,{"$f":"+[1]Potencia!S57","v":0},{"$f":"+[1]Potencia!T57","v":0},{"$f":"+[1]Potencia!U57","v":0},{"$f":"+[1]Potencia!V57","v":0},{"$f":"+[1]Potencia!W57","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T57:W57)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI57:AL57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG57*IF($D57=\"BT\",Balance!D$98,IF($D57=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH57*IF($D57=\"BT\",Balance!E$98,IF($D57=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI57*IF($D57=\"BT\",Balance!F$98,IF($D57=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ57*IF($D57=\"BT\",Balance!G$98,IF($D57=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK57*IF($D57=\"BT\",Balance!H$98,IF($D57=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL57*IF($D57=\"BT\",Balance!I$98,IF($D57=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC57:BF57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN57*IF($D57=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO57*IF($D57=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP57*IF($D57=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ57*IF($D57=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR57*IF($D57=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS57*IF($D57=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ57:BM57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT57*IF($D57=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU57*IF($D57=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV57*IF($D57=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW57*IF($D57=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX57*IF($D57=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY57*IF($D57=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ57:BT57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!F140","v":"Pp"},{"$f":"+PremisaCosto!B140","v":"MT"},null,{"$f":"+[1]Potencia!F58","v":0},{"$f":"+[1]Potencia!G58","v":0},{"$f":"+[1]Potencia!H58","v":0},{"$f":"+[1]Potencia!I58","v":0},{"$f":"+[1]Potencia!J58","v":0},{"$f":"+[1]Potencia!K58","v":0},null,{"$f":"+[1]Potencia!M58","v":0},{"$f":"+[1]Potencia!N58","v":0},{"$f":"+[1]Potencia!O58","v":0},{"$f":"+[1]Potencia!P58","v":0},{"$f":"+[1]Potencia!Q58","v":0},null,{"$f":"+[1]Potencia!S58","v":0},{"$f":"+[1]Potencia!T58","v":0},{"$f":"+[1]Potencia!U58","v":0},{"$f":"+[1]Potencia!V58","v":0},{"$f":"+[1]Potencia!W58","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T58:W58)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI58:AL58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG58*IF($D58=\"BT\",Balance!D$98,IF($D58=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH58*IF($D58=\"BT\",Balance!E$98,IF($D58=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI58*IF($D58=\"BT\",Balance!F$98,IF($D58=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ58*IF($D58=\"BT\",Balance!G$98,IF($D58=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK58*IF($D58=\"BT\",Balance!H$98,IF($D58=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL58*IF($D58=\"BT\",Balance!I$98,IF($D58=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC58:BF58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN58*IF($D58=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO58*IF($D58=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP58*IF($D58=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ58*IF($D58=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR58*IF($D58=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS58*IF($D58=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ58:BM58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT58*IF($D58=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU58*IF($D58=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV58*IF($D58=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW58*IF($D58=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX58*IF($D58=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY58*IF($D58=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ58:BT58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!F141","v":"Pp"},{"$f":"+PremisaCosto!B141","v":"MT"},null,{"$f":"+[1]Potencia!F59","v":0},{"$f":"+[1]Potencia!G59","v":0},{"$f":"+[1]Potencia!H59","v":0},{"$f":"+[1]Potencia!I59","v":0},{"$f":"+[1]Potencia!J59","v":0},{"$f":"+[1]Potencia!K59","v":0},null,{"$f":"+[1]Potencia!M59","v":0},{"$f":"+[1]Potencia!N59","v":0},{"$f":"+[1]Potencia!O59","v":0},{"$f":"+[1]Potencia!P59","v":0},{"$f":"+[1]Potencia!Q59","v":0},null,{"$f":"+[1]Potencia!S59","v":0},{"$f":"+[1]Potencia!T59","v":0},{"$f":"+[1]Potencia!U59","v":0},{"$f":"+[1]Potencia!V59","v":0},{"$f":"+[1]Potencia!W59","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T59:W59)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI59:AL59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG59*IF($D59=\"BT\",Balance!D$98,IF($D59=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH59*IF($D59=\"BT\",Balance!E$98,IF($D59=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI59*IF($D59=\"BT\",Balance!F$98,IF($D59=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ59*IF($D59=\"BT\",Balance!G$98,IF($D59=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK59*IF($D59=\"BT\",Balance!H$98,IF($D59=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL59*IF($D59=\"BT\",Balance!I$98,IF($D59=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC59:BF59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN59*IF($D59=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO59*IF($D59=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP59*IF($D59=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ59*IF($D59=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR59*IF($D59=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS59*IF($D59=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ59:BM59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT59*IF($D59=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU59*IF($D59=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV59*IF($D59=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW59*IF($D59=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX59*IF($D59=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY59*IF($D59=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ59:BT59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!F142","v":"Pp"},{"$f":"+PremisaCosto!B142","v":"MT"},null,{"$f":"+[1]Potencia!F60","v":0},{"$f":"+[1]Potencia!G60","v":0},{"$f":"+[1]Potencia!H60","v":0},{"$f":"+[1]Potencia!I60","v":0},{"$f":"+[1]Potencia!J60","v":0},{"$f":"+[1]Potencia!K60","v":0},null,{"$f":"+[1]Potencia!M60","v":0},{"$f":"+[1]Potencia!N60","v":0},{"$f":"+[1]Potencia!O60","v":0},{"$f":"+[1]Potencia!P60","v":0},{"$f":"+[1]Potencia!Q60","v":0},null,{"$f":"+[1]Potencia!S60","v":0},{"$f":"+[1]Potencia!T60","v":0},{"$f":"+[1]Potencia!U60","v":0},{"$f":"+[1]Potencia!V60","v":0},{"$f":"+[1]Potencia!W60","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T60:W60)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI60:AL60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG60*IF($D60=\"BT\",Balance!D$98,IF($D60=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH60*IF($D60=\"BT\",Balance!E$98,IF($D60=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI60*IF($D60=\"BT\",Balance!F$98,IF($D60=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ60*IF($D60=\"BT\",Balance!G$98,IF($D60=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK60*IF($D60=\"BT\",Balance!H$98,IF($D60=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL60*IF($D60=\"BT\",Balance!I$98,IF($D60=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC60:BF60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN60*IF($D60=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO60*IF($D60=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP60*IF($D60=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ60*IF($D60=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR60*IF($D60=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS60*IF($D60=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ60:BM60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT60*IF($D60=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU60*IF($D60=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV60*IF($D60=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW60*IF($D60=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX60*IF($D60=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY60*IF($D60=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ60:BT60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!F143","v":"Pp"},{"$f":"+PremisaCosto!B143","v":"MT"},null,{"$f":"+[1]Potencia!F61","v":0},{"$f":"+[1]Potencia!G61","v":0},{"$f":"+[1]Potencia!H61","v":0},{"$f":"+[1]Potencia!I61","v":0},{"$f":"+[1]Potencia!J61","v":0},{"$f":"+[1]Potencia!K61","v":0},null,{"$f":"+[1]Potencia!M61","v":0},{"$f":"+[1]Potencia!N61","v":0},{"$f":"+[1]Potencia!O61","v":0},{"$f":"+[1]Potencia!P61","v":0},{"$f":"+[1]Potencia!Q61","v":0},null,{"$f":"+[1]Potencia!S61","v":0},{"$f":"+[1]Potencia!T61","v":0},{"$f":"+[1]Potencia!U61","v":0},{"$f":"+[1]Potencia!V61","v":0},{"$f":"+[1]Potencia!W61","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T61:W61)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI61:AL61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG61*IF($D61=\"BT\",Balance!D$98,IF($D61=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH61*IF($D61=\"BT\",Balance!E$98,IF($D61=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI61*IF($D61=\"BT\",Balance!F$98,IF($D61=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ61*IF($D61=\"BT\",Balance!G$98,IF($D61=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK61*IF($D61=\"BT\",Balance!H$98,IF($D61=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL61*IF($D61=\"BT\",Balance!I$98,IF($D61=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC61:BF61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN61*IF($D61=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO61*IF($D61=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP61*IF($D61=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ61*IF($D61=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR61*IF($D61=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS61*IF($D61=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ61:BM61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT61*IF($D61=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU61*IF($D61=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV61*IF($D61=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW61*IF($D61=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX61*IF($D61=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY61*IF($D61=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ61:BT61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!F144","v":"Pp"},{"$f":"+PremisaCosto!B144","v":"MT"},null,{"$f":"+[1]Potencia!F62","v":0},{"$f":"+[1]Potencia!G62","v":0},{"$f":"+[1]Potencia!H62","v":0},{"$f":"+[1]Potencia!I62","v":0},{"$f":"+[1]Potencia!J62","v":0},{"$f":"+[1]Potencia!K62","v":0},null,{"$f":"+[1]Potencia!M62","v":0},{"$f":"+[1]Potencia!N62","v":0},{"$f":"+[1]Potencia!O62","v":0},{"$f":"+[1]Potencia!P62","v":0},{"$f":"+[1]Potencia!Q62","v":0},null,{"$f":"+[1]Potencia!S62","v":0},{"$f":"+[1]Potencia!T62","v":0},{"$f":"+[1]Potencia!U62","v":0},{"$f":"+[1]Potencia!V62","v":0},{"$f":"+[1]Potencia!W62","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T62:W62)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI62:AL62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG62*IF($D62=\"BT\",Balance!D$98,IF($D62=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH62*IF($D62=\"BT\",Balance!E$98,IF($D62=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI62*IF($D62=\"BT\",Balance!F$98,IF($D62=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ62*IF($D62=\"BT\",Balance!G$98,IF($D62=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK62*IF($D62=\"BT\",Balance!H$98,IF($D62=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL62*IF($D62=\"BT\",Balance!I$98,IF($D62=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC62:BF62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN62*IF($D62=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO62*IF($D62=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP62*IF($D62=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ62*IF($D62=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR62*IF($D62=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS62*IF($D62=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ62:BM62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT62*IF($D62=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU62*IF($D62=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV62*IF($D62=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW62*IF($D62=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX62*IF($D62=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY62*IF($D62=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ62:BT62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!F145","v":"Pp"},{"$f":"+PremisaCosto!B145","v":"MT"},null,{"$f":"+[1]Potencia!F63","v":0},{"$f":"+[1]Potencia!G63","v":0},{"$f":"+[1]Potencia!H63","v":0},{"$f":"+[1]Potencia!I63","v":0},{"$f":"+[1]Potencia!J63","v":0},{"$f":"+[1]Potencia!K63","v":0},null,{"$f":"+[1]Potencia!M63","v":0},{"$f":"+[1]Potencia!N63","v":0},{"$f":"+[1]Potencia!O63","v":0},{"$f":"+[1]Potencia!P63","v":0},{"$f":"+[1]Potencia!Q63","v":0},null,{"$f":"+[1]Potencia!S63","v":0},{"$f":"+[1]Potencia!T63","v":0},{"$f":"+[1]Potencia!U63","v":0},{"$f":"+[1]Potencia!V63","v":0},{"$f":"+[1]Potencia!W63","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T63:W63)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI63:AL63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG63*IF($D63=\"BT\",Balance!D$98,IF($D63=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH63*IF($D63=\"BT\",Balance!E$98,IF($D63=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI63*IF($D63=\"BT\",Balance!F$98,IF($D63=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ63*IF($D63=\"BT\",Balance!G$98,IF($D63=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK63*IF($D63=\"BT\",Balance!H$98,IF($D63=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL63*IF($D63=\"BT\",Balance!I$98,IF($D63=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC63:BF63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN63*IF($D63=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO63*IF($D63=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP63*IF($D63=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ63*IF($D63=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR63*IF($D63=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS63*IF($D63=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ63:BM63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT63*IF($D63=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU63*IF($D63=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV63*IF($D63=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW63*IF($D63=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX63*IF($D63=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY63*IF($D63=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ63:BT63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!F146","v":"Pp"},{"$f":"+PremisaCosto!B146","v":"MT"},null,{"$f":"+[1]Potencia!F64","v":0},{"$f":"+[1]Potencia!G64","v":0},{"$f":"+[1]Potencia!H64","v":0},{"$f":"+[1]Potencia!I64","v":0},{"$f":"+[1]Potencia!J64","v":0},{"$f":"+[1]Potencia!K64","v":0},null,{"$f":"+[1]Potencia!M64","v":0},{"$f":"+[1]Potencia!N64","v":0},{"$f":"+[1]Potencia!O64","v":0},{"$f":"+[1]Potencia!P64","v":0},{"$f":"+[1]Potencia!Q64","v":0},null,{"$f":"+[1]Potencia!S64","v":0},{"$f":"+[1]Potencia!T64","v":0},{"$f":"+[1]Potencia!U64","v":0},{"$f":"+[1]Potencia!V64","v":0},{"$f":"+[1]Potencia!W64","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T64:W64)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI64:AL64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG64*IF($D64=\"BT\",Balance!D$98,IF($D64=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH64*IF($D64=\"BT\",Balance!E$98,IF($D64=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI64*IF($D64=\"BT\",Balance!F$98,IF($D64=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ64*IF($D64=\"BT\",Balance!G$98,IF($D64=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK64*IF($D64=\"BT\",Balance!H$98,IF($D64=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL64*IF($D64=\"BT\",Balance!I$98,IF($D64=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC64:BF64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN64*IF($D64=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO64*IF($D64=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP64*IF($D64=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ64*IF($D64=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR64*IF($D64=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS64*IF($D64=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ64:BM64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT64*IF($D64=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU64*IF($D64=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV64*IF($D64=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW64*IF($D64=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX64*IF($D64=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY64*IF($D64=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ64:BT64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!F147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,{"$f":"+[1]Potencia!F65","v":0},{"$f":"+[1]Potencia!G65","v":0},{"$f":"+[1]Potencia!H65","v":0},{"$f":"+[1]Potencia!I65","v":0},{"$f":"+[1]Potencia!J65","v":0},{"$f":"+[1]Potencia!K65","v":0},null,{"$f":"+[1]Potencia!M65","v":0},{"$f":"+[1]Potencia!N65","v":0},{"$f":"+[1]Potencia!O65","v":0},{"$f":"+[1]Potencia!P65","v":0},{"$f":"+[1]Potencia!Q65","v":0},null,{"$f":"+[1]Potencia!S65","v":0},{"$f":"+[1]Potencia!T65","v":0},{"$f":"+[1]Potencia!U65","v":0},{"$f":"+[1]Potencia!V65","v":0},{"$f":"+[1]Potencia!W65","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T65:W65)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI65:AL65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG65*IF($D65=\"BT\",Balance!D$98,IF($D65=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH65*IF($D65=\"BT\",Balance!E$98,IF($D65=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI65*IF($D65=\"BT\",Balance!F$98,IF($D65=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ65*IF($D65=\"BT\",Balance!G$98,IF($D65=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK65*IF($D65=\"BT\",Balance!H$98,IF($D65=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL65*IF($D65=\"BT\",Balance!I$98,IF($D65=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC65:BF65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN65*IF($D65=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO65*IF($D65=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP65*IF($D65=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ65*IF($D65=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR65*IF($D65=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS65*IF($D65=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ65:BM65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT65*IF($D65=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU65*IF($D65=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV65*IF($D65=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW65*IF($D65=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX65*IF($D65=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY65*IF($D65=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ65:BT65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!F148","v":"Pp"},{"$f":"+PremisaCosto!B148","v":"MT"},null,{"$f":"+[1]Potencia!F66","v":0},{"$f":"+[1]Potencia!G66","v":0},{"$f":"+[1]Potencia!H66","v":0},{"$f":"+[1]Potencia!I66","v":0},{"$f":"+[1]Potencia!J66","v":0},{"$f":"+[1]Potencia!K66","v":0},null,{"$f":"+[1]Potencia!M66","v":0},{"$f":"+[1]Potencia!N66","v":0},{"$f":"+[1]Potencia!O66","v":0},{"$f":"+[1]Potencia!P66","v":0},{"$f":"+[1]Potencia!Q66","v":0},null,{"$f":"+[1]Potencia!S66","v":0},{"$f":"+[1]Potencia!T66","v":0},{"$f":"+[1]Potencia!U66","v":0},{"$f":"+[1]Potencia!V66","v":0},{"$f":"+[1]Potencia!W66","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T66:W66)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI66:AL66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG66*IF($D66=\"BT\",Balance!D$98,IF($D66=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH66*IF($D66=\"BT\",Balance!E$98,IF($D66=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI66*IF($D66=\"BT\",Balance!F$98,IF($D66=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ66*IF($D66=\"BT\",Balance!G$98,IF($D66=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK66*IF($D66=\"BT\",Balance!H$98,IF($D66=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL66*IF($D66=\"BT\",Balance!I$98,IF($D66=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC66:BF66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN66*IF($D66=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO66*IF($D66=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP66*IF($D66=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ66*IF($D66=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR66*IF($D66=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS66*IF($D66=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ66:BM66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT66*IF($D66=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU66*IF($D66=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV66*IF($D66=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW66*IF($D66=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX66*IF($D66=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY66*IF($D66=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ66:BT66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!F149","v":"Pp"},{"$f":"+PremisaCosto!B149","v":"MT"},null,{"$f":"+[1]Potencia!F67","v":0},{"$f":"+[1]Potencia!G67","v":0},{"$f":"+[1]Potencia!H67","v":0},{"$f":"+[1]Potencia!I67","v":0},{"$f":"+[1]Potencia!J67","v":0},{"$f":"+[1]Potencia!K67","v":0},null,{"$f":"+[1]Potencia!M67","v":0},{"$f":"+[1]Potencia!N67","v":0},{"$f":"+[1]Potencia!O67","v":0},{"$f":"+[1]Potencia!P67","v":0},{"$f":"+[1]Potencia!Q67","v":0},null,{"$f":"+[1]Potencia!S67","v":0},{"$f":"+[1]Potencia!T67","v":0},{"$f":"+[1]Potencia!U67","v":0},{"$f":"+[1]Potencia!V67","v":0},{"$f":"+[1]Potencia!W67","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T67:W67)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI67:AL67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG67*IF($D67=\"BT\",Balance!D$98,IF($D67=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH67*IF($D67=\"BT\",Balance!E$98,IF($D67=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI67*IF($D67=\"BT\",Balance!F$98,IF($D67=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ67*IF($D67=\"BT\",Balance!G$98,IF($D67=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK67*IF($D67=\"BT\",Balance!H$98,IF($D67=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL67*IF($D67=\"BT\",Balance!I$98,IF($D67=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC67:BF67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN67*IF($D67=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO67*IF($D67=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP67*IF($D67=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ67*IF($D67=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR67*IF($D67=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS67*IF($D67=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ67:BM67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT67*IF($D67=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU67*IF($D67=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV67*IF($D67=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW67*IF($D67=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX67*IF($D67=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY67*IF($D67=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ67:BT67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!F150","v":"Pp"},{"$f":"+PremisaCosto!B150","v":"MT"},null,{"$f":"+[1]Potencia!F68","v":0},{"$f":"+[1]Potencia!G68","v":0},{"$f":"+[1]Potencia!H68","v":0},{"$f":"+[1]Potencia!I68","v":0},{"$f":"+[1]Potencia!J68","v":0},{"$f":"+[1]Potencia!K68","v":0},null,{"$f":"+[1]Potencia!M68","v":0},{"$f":"+[1]Potencia!N68","v":0},{"$f":"+[1]Potencia!O68","v":0},{"$f":"+[1]Potencia!P68","v":0},{"$f":"+[1]Potencia!Q68","v":0},null,{"$f":"+[1]Potencia!S68","v":0},{"$f":"+[1]Potencia!T68","v":0},{"$f":"+[1]Potencia!U68","v":0},{"$f":"+[1]Potencia!V68","v":0},{"$f":"+[1]Potencia!W68","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T68:W68)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI68:AL68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG68*IF($D68=\"BT\",Balance!D$98,IF($D68=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH68*IF($D68=\"BT\",Balance!E$98,IF($D68=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI68*IF($D68=\"BT\",Balance!F$98,IF($D68=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ68*IF($D68=\"BT\",Balance!G$98,IF($D68=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK68*IF($D68=\"BT\",Balance!H$98,IF($D68=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL68*IF($D68=\"BT\",Balance!I$98,IF($D68=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC68:BF68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN68*IF($D68=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO68*IF($D68=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP68*IF($D68=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ68*IF($D68=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR68*IF($D68=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS68*IF($D68=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ68:BM68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT68*IF($D68=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU68*IF($D68=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV68*IF($D68=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW68*IF($D68=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX68*IF($D68=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY68*IF($D68=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ68:BT68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!F151","v":"Pp"},{"$f":"+PremisaCosto!B151","v":"MT"},null,{"$f":"+[1]Potencia!F69","v":0},{"$f":"+[1]Potencia!G69","v":0},{"$f":"+[1]Potencia!H69","v":0},{"$f":"+[1]Potencia!I69","v":0},{"$f":"+[1]Potencia!J69","v":0},{"$f":"+[1]Potencia!K69","v":0},null,{"$f":"+[1]Potencia!M69","v":0},{"$f":"+[1]Potencia!N69","v":0},{"$f":"+[1]Potencia!O69","v":0},{"$f":"+[1]Potencia!P69","v":0},{"$f":"+[1]Potencia!Q69","v":0},null,{"$f":"+[1]Potencia!S69","v":0},{"$f":"+[1]Potencia!T69","v":0},{"$f":"+[1]Potencia!U69","v":0},{"$f":"+[1]Potencia!V69","v":0},{"$f":"+[1]Potencia!W69","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T69:W69)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI69:AL69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG69*IF($D69=\"BT\",Balance!D$98,IF($D69=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH69*IF($D69=\"BT\",Balance!E$98,IF($D69=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI69*IF($D69=\"BT\",Balance!F$98,IF($D69=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ69*IF($D69=\"BT\",Balance!G$98,IF($D69=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK69*IF($D69=\"BT\",Balance!H$98,IF($D69=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL69*IF($D69=\"BT\",Balance!I$98,IF($D69=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC69:BF69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN69*IF($D69=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO69*IF($D69=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP69*IF($D69=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ69*IF($D69=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR69*IF($D69=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS69*IF($D69=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ69:BM69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT69*IF($D69=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU69*IF($D69=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV69*IF($D69=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW69*IF($D69=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX69*IF($D69=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY69*IF($D69=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ69:BT69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!F152","v":"Pp"},{"$f":"+PremisaCosto!B152","v":"MT"},null,{"$f":"+[1]Potencia!F70","v":0},{"$f":"+[1]Potencia!G70","v":0},{"$f":"+[1]Potencia!H70","v":0},{"$f":"+[1]Potencia!I70","v":0},{"$f":"+[1]Potencia!J70","v":0},{"$f":"+[1]Potencia!K70","v":0},null,{"$f":"+[1]Potencia!M70","v":0},{"$f":"+[1]Potencia!N70","v":0},{"$f":"+[1]Potencia!O70","v":0},{"$f":"+[1]Potencia!P70","v":0},{"$f":"+[1]Potencia!Q70","v":0},null,{"$f":"+[1]Potencia!S70","v":0},{"$f":"+[1]Potencia!T70","v":0},{"$f":"+[1]Potencia!U70","v":0},{"$f":"+[1]Potencia!V70","v":0},{"$f":"+[1]Potencia!W70","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T70:W70)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI70:AL70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG70*IF($D70=\"BT\",Balance!D$98,IF($D70=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH70*IF($D70=\"BT\",Balance!E$98,IF($D70=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI70*IF($D70=\"BT\",Balance!F$98,IF($D70=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ70*IF($D70=\"BT\",Balance!G$98,IF($D70=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK70*IF($D70=\"BT\",Balance!H$98,IF($D70=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL70*IF($D70=\"BT\",Balance!I$98,IF($D70=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC70:BF70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN70*IF($D70=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO70*IF($D70=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP70*IF($D70=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ70*IF($D70=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR70*IF($D70=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS70*IF($D70=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ70:BM70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT70*IF($D70=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU70*IF($D70=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV70*IF($D70=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW70*IF($D70=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX70*IF($D70=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY70*IF($D70=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ70:BT70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!F153","v":"Pp"},{"$f":"+PremisaCosto!B153","v":"MT"},null,{"$f":"+[1]Potencia!F71","v":0},{"$f":"+[1]Potencia!G71","v":0},{"$f":"+[1]Potencia!H71","v":0},{"$f":"+[1]Potencia!I71","v":0},{"$f":"+[1]Potencia!J71","v":0},{"$f":"+[1]Potencia!K71","v":0},null,{"$f":"+[1]Potencia!M71","v":0},{"$f":"+[1]Potencia!N71","v":0},{"$f":"+[1]Potencia!O71","v":0},{"$f":"+[1]Potencia!P71","v":0},{"$f":"+[1]Potencia!Q71","v":0},null,{"$f":"+[1]Potencia!S71","v":0},{"$f":"+[1]Potencia!T71","v":0},{"$f":"+[1]Potencia!U71","v":0},{"$f":"+[1]Potencia!V71","v":0},{"$f":"+[1]Potencia!W71","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T71:W71)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI71:AL71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG71*IF($D71=\"BT\",Balance!D$98,IF($D71=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH71*IF($D71=\"BT\",Balance!E$98,IF($D71=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI71*IF($D71=\"BT\",Balance!F$98,IF($D71=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ71*IF($D71=\"BT\",Balance!G$98,IF($D71=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK71*IF($D71=\"BT\",Balance!H$98,IF($D71=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL71*IF($D71=\"BT\",Balance!I$98,IF($D71=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC71:BF71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN71*IF($D71=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO71*IF($D71=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP71*IF($D71=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ71*IF($D71=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR71*IF($D71=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS71*IF($D71=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ71:BM71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT71*IF($D71=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU71*IF($D71=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV71*IF($D71=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW71*IF($D71=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX71*IF($D71=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY71*IF($D71=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ71:BT71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!F154","v":"Pp"},{"$f":"+PremisaCosto!B154","v":"MT"},null,{"$f":"+[1]Potencia!F72","v":0},{"$f":"+[1]Potencia!G72","v":0},{"$f":"+[1]Potencia!H72","v":0},{"$f":"+[1]Potencia!I72","v":0},{"$f":"+[1]Potencia!J72","v":0},{"$f":"+[1]Potencia!K72","v":0},null,{"$f":"+[1]Potencia!M72","v":0},{"$f":"+[1]Potencia!N72","v":0},{"$f":"+[1]Potencia!O72","v":0},{"$f":"+[1]Potencia!P72","v":0},{"$f":"+[1]Potencia!Q72","v":0},null,{"$f":"+[1]Potencia!S72","v":0},{"$f":"+[1]Potencia!T72","v":0},{"$f":"+[1]Potencia!U72","v":0},{"$f":"+[1]Potencia!V72","v":0},{"$f":"+[1]Potencia!W72","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T72:W72)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI72:AL72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG72*IF($D72=\"BT\",Balance!D$98,IF($D72=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH72*IF($D72=\"BT\",Balance!E$98,IF($D72=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI72*IF($D72=\"BT\",Balance!F$98,IF($D72=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ72*IF($D72=\"BT\",Balance!G$98,IF($D72=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK72*IF($D72=\"BT\",Balance!H$98,IF($D72=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL72*IF($D72=\"BT\",Balance!I$98,IF($D72=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC72:BF72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN72*IF($D72=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO72*IF($D72=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP72*IF($D72=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ72*IF($D72=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR72*IF($D72=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS72*IF($D72=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ72:BM72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT72*IF($D72=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU72*IF($D72=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV72*IF($D72=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW72*IF($D72=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX72*IF($D72=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY72*IF($D72=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ72:BT72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!F155","v":"Pp"},{"$f":"+PremisaCosto!B155","v":"MT"},null,{"$f":"+[1]Potencia!F73","v":0},{"$f":"+[1]Potencia!G73","v":0},{"$f":"+[1]Potencia!H73","v":0},{"$f":"+[1]Potencia!I73","v":0},{"$f":"+[1]Potencia!J73","v":0},{"$f":"+[1]Potencia!K73","v":0},null,{"$f":"+[1]Potencia!M73","v":0},{"$f":"+[1]Potencia!N73","v":0},{"$f":"+[1]Potencia!O73","v":0},{"$f":"+[1]Potencia!P73","v":0},{"$f":"+[1]Potencia!Q73","v":0},null,{"$f":"+[1]Potencia!S73","v":0},{"$f":"+[1]Potencia!T73","v":0},{"$f":"+[1]Potencia!U73","v":0},{"$f":"+[1]Potencia!V73","v":0},{"$f":"+[1]Potencia!W73","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T73:W73)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI73:AL73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG73*IF($D73=\"BT\",Balance!D$98,IF($D73=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH73*IF($D73=\"BT\",Balance!E$98,IF($D73=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI73*IF($D73=\"BT\",Balance!F$98,IF($D73=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ73*IF($D73=\"BT\",Balance!G$98,IF($D73=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK73*IF($D73=\"BT\",Balance!H$98,IF($D73=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL73*IF($D73=\"BT\",Balance!I$98,IF($D73=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC73:BF73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN73*IF($D73=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO73*IF($D73=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP73*IF($D73=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ73*IF($D73=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR73*IF($D73=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS73*IF($D73=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ73:BM73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT73*IF($D73=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU73*IF($D73=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV73*IF($D73=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW73*IF($D73=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX73*IF($D73=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY73*IF($D73=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ73:BT73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!F156","v":"Pp"},{"$f":"+PremisaCosto!B156","v":"MT"},null,{"$f":"+[1]Potencia!F74","v":0},{"$f":"+[1]Potencia!G74","v":0},{"$f":"+[1]Potencia!H74","v":0},{"$f":"+[1]Potencia!I74","v":0},{"$f":"+[1]Potencia!J74","v":0},{"$f":"+[1]Potencia!K74","v":0},null,{"$f":"+[1]Potencia!M74","v":0},{"$f":"+[1]Potencia!N74","v":0},{"$f":"+[1]Potencia!O74","v":0},{"$f":"+[1]Potencia!P74","v":0},{"$f":"+[1]Potencia!Q74","v":0},null,{"$f":"+[1]Potencia!S74","v":0},{"$f":"+[1]Potencia!T74","v":0},{"$f":"+[1]Potencia!U74","v":0},{"$f":"+[1]Potencia!V74","v":0},{"$f":"+[1]Potencia!W74","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T74:W74)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI74:AL74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG74*IF($D74=\"BT\",Balance!D$98,IF($D74=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH74*IF($D74=\"BT\",Balance!E$98,IF($D74=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI74*IF($D74=\"BT\",Balance!F$98,IF($D74=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ74*IF($D74=\"BT\",Balance!G$98,IF($D74=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK74*IF($D74=\"BT\",Balance!H$98,IF($D74=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL74*IF($D74=\"BT\",Balance!I$98,IF($D74=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC74:BF74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN74*IF($D74=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO74*IF($D74=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP74*IF($D74=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ74*IF($D74=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR74*IF($D74=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS74*IF($D74=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ74:BM74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT74*IF($D74=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU74*IF($D74=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV74*IF($D74=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW74*IF($D74=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX74*IF($D74=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY74*IF($D74=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ74:BT74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!F157","v":"Pp"},{"$f":"+PremisaCosto!B157","v":"MT"},null,{"$f":"+[1]Potencia!F75","v":0},{"$f":"+[1]Potencia!G75","v":0},{"$f":"+[1]Potencia!H75","v":0},{"$f":"+[1]Potencia!I75","v":0},{"$f":"+[1]Potencia!J75","v":0},{"$f":"+[1]Potencia!K75","v":0},null,{"$f":"+[1]Potencia!M75","v":0},{"$f":"+[1]Potencia!N75","v":0},{"$f":"+[1]Potencia!O75","v":0},{"$f":"+[1]Potencia!P75","v":0},{"$f":"+[1]Potencia!Q75","v":0},null,{"$f":"+[1]Potencia!S75","v":0},{"$f":"+[1]Potencia!T75","v":0},{"$f":"+[1]Potencia!U75","v":0},{"$f":"+[1]Potencia!V75","v":0},{"$f":"+[1]Potencia!W75","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T75:W75)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI75:AL75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG75*IF($D75=\"BT\",Balance!D$98,IF($D75=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH75*IF($D75=\"BT\",Balance!E$98,IF($D75=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI75*IF($D75=\"BT\",Balance!F$98,IF($D75=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ75*IF($D75=\"BT\",Balance!G$98,IF($D75=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK75*IF($D75=\"BT\",Balance!H$98,IF($D75=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL75*IF($D75=\"BT\",Balance!I$98,IF($D75=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC75:BF75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN75*IF($D75=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO75*IF($D75=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP75*IF($D75=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ75*IF($D75=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR75*IF($D75=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS75*IF($D75=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ75:BM75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT75*IF($D75=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU75*IF($D75=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV75*IF($D75=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW75*IF($D75=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX75*IF($D75=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY75*IF($D75=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ75:BT75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!F158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,{"$f":"+[1]Potencia!F76","v":0.71141333333333323},{"$f":"+[1]Potencia!G76","v":0.70939502751425632},{"$f":"+[1]Potencia!H76","v":0.73699740192284302},{"$f":"+[1]Potencia!I76","v":0.75589381687354917},{"$f":"+[1]Potencia!J76","v":0.77627230613446874},{"$f":"+[1]Potencia!K76","v":0.797790461593058},null,{"$f":"+[1]Potencia!M76","v":4.8364302568813881E-4},{"$f":"+[1]Potencia!N76","v":4.8227091261776855E-4},{"$f":"+[1]Potencia!O76","v":5.0103594730245126E-4},{"$f":"+[1]Potencia!P76","v":5.1388237408868625E-4},{"$f":"+[1]Potencia!Q76","v":5.2773636549326749E-4},null,{"$f":"+[1]Potencia!S76","v":0.70891138448856816},{"$f":"+[1]Potencia!T76","v":0.73651513101022525},{"$f":"+[1]Potencia!U76","v":0.75539278092624673},{"$f":"+[1]Potencia!V76","v":0.77575842376038007},{"$f":"+[1]Potencia!W76","v":0.79726272522756469},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T76:W76)","v":2.5102189170556697},null,0.71141333333333323,0.70939502751425632,0.73699740192284302,0.75589381687354917,0.77627230613446874,0.797790461593058,null,{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI76:AL76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG76*IF($D76=\"BT\",Balance!D$98,IF($D76=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH76*IF($D76=\"BT\",Balance!E$98,IF($D76=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI76*IF($D76=\"BT\",Balance!F$98,IF($D76=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ76*IF($D76=\"BT\",Balance!G$98,IF($D76=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK76*IF($D76=\"BT\",Balance!H$98,IF($D76=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL76*IF($D76=\"BT\",Balance!I$98,IF($D76=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC76:BF76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN76*IF($D76=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO76*IF($D76=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP76*IF($D76=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ76*IF($D76=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR76*IF($D76=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS76*IF($D76=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ76:BM76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT76*IF($D76=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU76*IF($D76=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV76*IF($D76=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW76*IF($D76=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX76*IF($D76=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY76*IF($D76=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ76:BT76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!F159","v":"Pp"},{"$f":"+PremisaCosto!B159","v":"BT"},null,{"$f":"+[1]Potencia!F77","v":0.1325833333333333},{"$f":"+[1]Potencia!G77","v":0.13220718953528912},{"$f":"+[1]Potencia!H77","v":0.13735133659513962},{"$f":"+[1]Potencia!I77","v":0.14087298788395597},{"$f":"+[1]Potencia!J77","v":0.14467084759211007},{"$f":"+[1]Potencia!K77","v":0.14868110245269456},null,{"$f":"+[1]Potencia!M77","v":9.013466782904322E-5},{"$f":"+[1]Potencia!N77","v":8.9878952457885452E-5},{"$f":"+[1]Potencia!O77","v":9.3376118917998897E-5},{"$f":"+[1]Potencia!P77","v":9.5770257465784057E-5},{"$f":"+[1]Potencia!Q77","v":9.8352171908945178E-5},null,{"$f":"+[1]Potencia!S77","v":0.13211705486746009},{"$f":"+[1]Potencia!T77","v":0.13726145764268174},{"$f":"+[1]Potencia!U77","v":0.14077961176503798},{"$f":"+[1]Potencia!V77","v":0.14457507733464428},{"$f":"+[1]Potencia!W77","v":0.1485827502807856},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T77:W77)","v":0.46781972704985975},null,0.1325833333333333,0.13220718953528912,0.13735133659513962,0.14087298788395597,0.14467084759211007,0.14868110245269456,null,{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.1575034791391335E-2},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.1400344150653659E-2},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.3789415432984234E-2},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.5424958869555058E-2},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.7188780443375881E-2},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":6.9051243668237006E-2},{"$f":"+SUMPRODUCT(AI77:AL77,PremisaCosto!$F$84:$I$84)","v":0.21741073318874327},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.1575034791391335E-2},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.1400344150653659E-2},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.3789415432984234E-2},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.5424958869555058E-2},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.7188780443375881E-2},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":6.9051243668237006E-2},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.1575034791391335E-2},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.1400344150653659E-2},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.3789415432984234E-2},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.5424958869555058E-2},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.7188780443375881E-2},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":6.9051243668237006E-2},null,{"$f":"AG77*IF($D77=\"BT\",Balance!D$98,IF($D77=\"MT\",Balance!D$102,Balance!D$105))","v":7.1216662826852364E-2},{"$f":"AH77*IF($D77=\"BT\",Balance!E$98,IF($D77=\"MT\",Balance!E$102,Balance!E$105))","v":7.1008675234202318E-2},{"$f":"AI77*IF($D77=\"BT\",Balance!F$98,IF($D77=\"MT\",Balance!F$102,Balance!F$105))","v":6.8420995354949277E-2},{"$f":"AJ77*IF($D77=\"BT\",Balance!G$98,IF($D77=\"MT\",Balance!G$102,Balance!G$105))","v":7.159819015375167E-2},{"$f":"AK77*IF($D77=\"BT\",Balance!H$98,IF($D77=\"MT\",Balance!H$102,Balance!H$105))","v":7.3530485016517988E-2},{"$f":"AL77*IF($D77=\"BT\",Balance!I$98,IF($D77=\"MT\",Balance!I$102,Balance!I$105))","v":7.557070237475827E-2},{"$f":"+SUMPRODUCT(BC77:BF77,PremisaCosto!$F$84:$I$84)","v":0.23660912104098164},{"$f":"+AN77*IF($D77=\"BT\",Balance!D$99,Balance!D$103)","v":7.0534694472358037E-2},{"$f":"+AO77*IF($D77=\"BT\",Balance!E$99,Balance!E$103)","v":7.0328672994834376E-2},{"$f":"+AP77*IF($D77=\"BT\",Balance!F$99,Balance!F$103)","v":6.8108182010382753E-2},{"$f":"+AQ77*IF($D77=\"BT\",Balance!G$99,Balance!G$103)","v":7.1179018737251826E-2},{"$f":"+AR77*IF($D77=\"BT\",Balance!H$99,Balance!H$103)","v":7.3099870833784164E-2},{"$f":"+AS77*IF($D77=\"BT\",Balance!I$99,Balance!I$103)","v":7.5128015282437205E-2},{"$f":"+SUMPRODUCT(BJ77:BM77,PremisaCosto!$F$84:$I$84)","v":0.23530711189065931},{"$f":"+AT77*IF($D77=\"BT\",Balance!D$100,0)","v":6.663915313152699E-2},{"$f":"+AU77*IF($D77=\"BT\",Balance!E$100,0)","v":6.6444377498429297E-2},{"$f":"+AV77*IF($D77=\"BT\",Balance!F$100,0)","v":6.6312396729351089E-2},{"$f":"+AW77*IF($D77=\"BT\",Balance!G$100,0)","v":6.877575823908981E-2},{"$f":"+AX77*IF($D77=\"BT\",Balance!H$100,0)","v":7.063100923677107E-2},{"$f":"+AY77*IF($D77=\"BT\",Balance!I$100,0)","v":7.2589939693512268E-2},{"$f":"+SUMPRODUCT(BQ77:BT77,PremisaCosto!$F$84:$I$84)","v":0.22784003302816278}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!F160","v":"Pfpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,{"$f":"+[1]Potencia!F78","v":0.36158000000000001},{"$f":"+[1]Potencia!G78","v":0.36055418422755386},{"$f":"+[1]Potencia!H78","v":0.37458325294333572},{"$f":"+[1]Potencia!I78","v":0.38418746669325571},{"$f":"+[1]Potencia!J78","v":0.39454495340557011},{"$f":"+[1]Potencia!K78","v":0.40548168214842478},null,{"$f":"+[1]Potencia!M78","v":2.4581440498020455E-4},{"$f":"+[1]Potencia!N78","v":2.4511702046302119E-4},{"$f":"+[1]Potencia!O78","v":2.5465445942202423E-4},{"$f":"+[1]Potencia!P78","v":2.6118373119656733E-4},{"$f":"+[1]Potencia!Q78","v":2.6822510359901752E-4},null,{"$f":"+[1]Potencia!S78","v":0.36030836982257364},{"$f":"+[1]Potencia!T78","v":0.37433813592287268},{"$f":"+[1]Potencia!U78","v":0.38393281223383369},{"$f":"+[1]Potencia!V78","v":0.39428376967437356},{"$f":"+[1]Potencia!W78","v":0.40521345704482575},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T78:W78)","v":1.2758334901824386},null,{"$f":"+F78","v":0.36158000000000001},{"$f":"+G78","v":0.36055418422755386},{"$f":"+H78","v":0.37458325294333572},{"$f":"+I78","v":0.38418746669325571},{"$f":"+J78","v":0.39454495340557011},{"$f":"+K78","v":0.40548168214842478},null,{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.553670135885718E-2},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.5492623165080696E-2},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.6095437067896085E-2},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.650811974066321E-2},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.6953169737558945E-2},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.7423109137748565E-2},{"$f":"+SUMPRODUCT(AI78:AL78,PremisaCosto!$F$84:$I$84)","v":5.4857388959785577E-2},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.553670135885718E-2},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.5492623165080696E-2},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.6095437067896085E-2},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.650811974066321E-2},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.6953169737558945E-2},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.7423109137748565E-2},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.553670135885718E-2},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.5492623165080696E-2},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.6095437067896085E-2},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.650811974066321E-2},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.6953169737558945E-2},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.7423109137748565E-2},null,{"$f":"AG78*IF($D78=\"BT\",Balance!D$98,IF($D78=\"MT\",Balance!D$102,Balance!D$105))","v":1.7969490814967824E-2},{"$f":"AH78*IF($D78=\"BT\",Balance!E$98,IF($D78=\"MT\",Balance!E$102,Balance!E$105))","v":1.7917011086384653E-2},{"$f":"AI78*IF($D78=\"BT\",Balance!F$98,IF($D78=\"MT\",Balance!F$102,Balance!F$105))","v":1.7264083976680462E-2},{"$f":"AJ78*IF($D78=\"BT\",Balance!G$98,IF($D78=\"MT\",Balance!G$102,Balance!G$105))","v":1.8065758338946653E-2},{"$f":"AK78*IF($D78=\"BT\",Balance!H$98,IF($D78=\"MT\",Balance!H$102,Balance!H$105))","v":1.8553317758470543E-2},{"$f":"AL78*IF($D78=\"BT\",Balance!I$98,IF($D78=\"MT\",Balance!I$102,Balance!I$105))","v":1.9068108337307012E-2},{"$f":"+SUMPRODUCT(BC78:BF78,PremisaCosto!$F$84:$I$84)","v":5.9701553800979308E-2},{"$f":"+AN78*IF($D78=\"BT\",Balance!D$99,Balance!D$103)","v":1.7797415578699325E-2},{"$f":"+AO78*IF($D78=\"BT\",Balance!E$99,Balance!E$103)","v":1.774543194311325E-2},{"$f":"+AP78*IF($D78=\"BT\",Balance!F$99,Balance!F$103)","v":1.7185154463574045E-2},{"$f":"+AQ78*IF($D78=\"BT\",Balance!G$99,Balance!G$103)","v":1.7959992404125977E-2},{"$f":"+AR78*IF($D78=\"BT\",Balance!H$99,Balance!H$103)","v":1.8444664568412435E-2},{"$f":"+AS78*IF($D78=\"BT\",Balance!I$99,Balance!I$103)","v":1.8956408893334064E-2},{"$f":"+SUMPRODUCT(BJ78:BM78,PremisaCosto!$F$84:$I$84)","v":5.9373028979132422E-2},{"$f":"+AT78*IF($D78=\"BT\",Balance!D$100,0)","v":1.6814486983553235E-2},{"$f":"+AU78*IF($D78=\"BT\",Balance!E$100,0)","v":1.6765340915610705E-2},{"$f":"+AV78*IF($D78=\"BT\",Balance!F$100,0)","v":1.6732039338092683E-2},{"$f":"+AW78*IF($D78=\"BT\",Balance!G$100,0)","v":1.7353598257959749E-2},{"$f":"+AX78*IF($D78=\"BT\",Balance!H$100,0)","v":1.7821717858612016E-2},{"$f":"+AY78*IF($D78=\"BT\",Balance!I$100,0)","v":1.8315998009524943E-2},{"$f":"+SUMPRODUCT(BQ78:BT78,PremisaCosto!$F$84:$I$84)","v":5.7488924898595826E-2}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!F161","v":"Pfp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,{"$f":"+[1]Potencia!F79","v":0.21725},{"$f":"+[1]Potencia!G79","v":0.21663365375141341},{"$f":"+[1]Potencia!H79","v":0.22506281238436768},{"$f":"+[1]Potencia!I79","v":0.23083336229633766},{"$f":"+[1]Potencia!J79","v":0.23705650513678878},{"$f":"+[1]Potencia!K79","v":0.24362767699193888},null,{"$f":"+[1]Potencia!M79","v":1.4769395287889109E-4},{"$f":"+[1]Potencia!N79","v":1.4727493969686196E-4},{"$f":"+[1]Potencia!O79","v":1.530053689624281E-4},{"$f":"+[1]Potencia!P79","v":1.5692838542633505E-4},{"$f":"+[1]Potencia!Q79","v":1.6115908998530487E-4},null,{"$f":"+[1]Potencia!S79","v":0.21648595979853452},{"$f":"+[1]Potencia!T79","v":0.22491553744467083},{"$f":"+[1]Potencia!U79","v":0.23068035692737524},{"$f":"+[1]Potencia!V79","v":0.23689957675136245},{"$f":"+[1]Potencia!W79","v":0.24346651790195359},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T79:W79)","v":0.76656569982337175},null,0.21725,0.21663365375141341,0.22506281238436768,0.23083336229633766,0.23705650513678878,0.24362767699193888,null,{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":9.3349974285406329E-3},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":9.3085136971452521E-3},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":9.6707055229836372E-3},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":9.9186598087811304E-3},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.0186061522995409E-2},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.0468417667392762E-2},{"$f":"+SUMPRODUCT(AI79:AL79,PremisaCosto!$F$84:$I$84)","v":3.2960251539115581E-2},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":9.3349974285406329E-3},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":9.3085136971452521E-3},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":9.6707055229836372E-3},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":9.9186598087811304E-3},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.0186061522995409E-2},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.0468417667392762E-2},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":9.3349974285406329E-3},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":9.3085136971452521E-3},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":9.6707055229836372E-3},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":9.9186598087811304E-3},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.0186061522995409E-2},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.0468417667392762E-2},null,{"$f":"AG79*IF($D79=\"BT\",Balance!D$98,IF($D79=\"MT\",Balance!D$102,Balance!D$105))","v":1.0796703024370151E-2},{"$f":"AH79*IF($D79=\"BT\",Balance!E$98,IF($D79=\"MT\",Balance!E$102,Balance!E$105))","v":1.0765171354934081E-2},{"$f":"AI79*IF($D79=\"BT\",Balance!F$98,IF($D79=\"MT\",Balance!F$102,Balance!F$105))","v":1.037286974925004E-2},{"$f":"AJ79*IF($D79=\"BT\",Balance!G$98,IF($D79=\"MT\",Balance!G$102,Balance!G$105))","v":1.0854543943625641E-2},{"$f":"AK79*IF($D79=\"BT\",Balance!H$98,IF($D79=\"MT\",Balance!H$102,Balance!H$105))","v":1.1147486816272263E-2},{"$f":"AL79*IF($D79=\"BT\",Balance!I$98,IF($D79=\"MT\",Balance!I$102,Balance!I$105))","v":1.1456791128602099E-2},{"$f":"+SUMPRODUCT(BC79:BF79,PremisaCosto!$F$84:$I$84)","v":3.587079640262944E-2},{"$f":"+AN79*IF($D79=\"BT\",Balance!D$99,Balance!D$103)","v":1.0693314161381791E-2},{"$f":"+AO79*IF($D79=\"BT\",Balance!E$99,Balance!E$103)","v":1.0662080562092353E-2},{"$f":"+AP79*IF($D79=\"BT\",Balance!F$99,Balance!F$103)","v":1.0325446117626693E-2},{"$f":"+AQ79*IF($D79=\"BT\",Balance!G$99,Balance!G$103)","v":1.0790996044572065E-2},{"$f":"+AR79*IF($D79=\"BT\",Balance!H$99,Balance!H$103)","v":1.1082204152573705E-2},{"$f":"+AS79*IF($D79=\"BT\",Balance!I$99,Balance!I$103)","v":1.1389678168252735E-2},{"$f":"+SUMPRODUCT(BJ79:BM79,PremisaCosto!$F$84:$I$84)","v":3.5673407117972553E-2},{"$f":"+AT79*IF($D79=\"BT\",Balance!D$100,0)","v":1.0102736039540185E-2},{"$f":"+AU79*IF($D79=\"BT\",Balance!E$100,0)","v":1.0073207350839164E-2},{"$f":"+AV79*IF($D79=\"BT\",Balance!F$100,0)","v":1.005319859007864E-2},{"$f":"+AW79*IF($D79=\"BT\",Balance!G$100,0)","v":1.0426653082420915E-2},{"$f":"+AX79*IF($D79=\"BT\",Balance!H$100,0)","v":1.0707915827157086E-2},{"$f":"+AY79*IF($D79=\"BT\",Balance!I$100,0)","v":1.100489675194782E-2},{"$f":"+SUMPRODUCT(BQ79:BT79,PremisaCosto!$F$84:$I$84)","v":3.4541371022235576E-2}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!F162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,{"$f":"+[1]Potencia!F80","v":59.857163333333375},{"$f":"+[1]Potencia!G80","v":59.686011774992991},{"$f":"+[1]Potencia!H80","v":62.007522796106059},{"$f":"+[1]Potencia!I80","v":63.595705705282022},{"$f":"+[1]Potencia!J80","v":65.308363736328005},{"$f":"+[1]Potencia!K80","v":67.116861200187259},null,{"$f":"+[1]Potencia!M80","v":4.0692939290298859E-2},{"$f":"+[1]Potencia!N80","v":4.0576584628882639E-2},{"$f":"+[1]Potencia!O80","v":4.2154826927433157E-2},{"$f":"+[1]Potencia!P80","v":4.323452778704602E-2},{"$f":"+[1]Potencia!Q80","v":4.4398851076044688E-2},null,{"$f":"+[1]Potencia!S80","v":59.645318835702689},{"$f":"+[1]Potencia!T80","v":61.966946211477179},{"$f":"+[1]Potencia!U80","v":63.553550878354592},{"$f":"+[1]Potencia!V80","v":65.265129208540955},{"$f":"+[1]Potencia!W80","v":67.07246234911122},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T80:W80)","v":211.1900479723231},null,{"$f":"+F80","v":59.857163333333375},59.686011774992991,62.007522796106059,63.595705705282022,65.308363736328005,67.116861200187259,null,{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI80:AL80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG80*IF($D80=\"BT\",Balance!D$98,IF($D80=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH80*IF($D80=\"BT\",Balance!E$98,IF($D80=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI80*IF($D80=\"BT\",Balance!F$98,IF($D80=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ80*IF($D80=\"BT\",Balance!G$98,IF($D80=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK80*IF($D80=\"BT\",Balance!H$98,IF($D80=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL80*IF($D80=\"BT\",Balance!I$98,IF($D80=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC80:BF80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN80*IF($D80=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO80*IF($D80=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP80*IF($D80=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ80*IF($D80=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR80*IF($D80=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS80*IF($D80=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ80:BM80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT80*IF($D80=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU80*IF($D80=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV80*IF($D80=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW80*IF($D80=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX80*IF($D80=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY80*IF($D80=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ80:BT80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!F163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,{"$f":"+[1]Potencia!F81","v":22.837580000000038},{"$f":"+[1]Potencia!G81","v":22.770998769759998},{"$f":"+[1]Potencia!H81","v":23.655868815290717},{"$f":"+[1]Potencia!I81","v":24.260164562297565},{"$f":"+[1]Potencia!J81","v":24.911739594869726},{"$f":"+[1]Potencia!K81","v":25.599833672856459},null,{"$f":"+[1]Potencia!M81","v":1.5525765083488659E-2},{"$f":"+[1]Potencia!N81","v":1.5480500894389966E-2},{"$f":"+[1]Potencia!O81","v":1.6082065703635334E-2},{"$f":"+[1]Potencia!P81","v":1.6492886544064993E-2},{"$f":"+[1]Potencia!Q81","v":1.693584945388214E-2},null,{"$f":"+[1]Potencia!S81","v":22.75547300467651},{"$f":"+[1]Potencia!T81","v":23.640388314396326},{"$f":"+[1]Potencia!U81","v":24.244082496593929},{"$f":"+[1]Potencia!V81","v":24.895246708325661},{"$f":"+[1]Potencia!W81","v":25.582897823402575},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T81:W81)","v":80.561315935678564},null,22.837580000000038,{"$f":"+G81","v":22.770998769759998},{"$f":"+H81","v":23.655868815290717},{"$f":"+I81","v":24.260164562297565},{"$f":"+J81","v":24.911739594869726},{"$f":"+K81","v":25.599833672856459},null,{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI81:AL81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG81*IF($D81=\"BT\",Balance!D$98,IF($D81=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH81*IF($D81=\"BT\",Balance!E$98,IF($D81=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI81*IF($D81=\"BT\",Balance!F$98,IF($D81=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ81*IF($D81=\"BT\",Balance!G$98,IF($D81=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK81*IF($D81=\"BT\",Balance!H$98,IF($D81=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL81*IF($D81=\"BT\",Balance!I$98,IF($D81=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC81:BF81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN81*IF($D81=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO81*IF($D81=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP81*IF($D81=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ81*IF($D81=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR81*IF($D81=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS81*IF($D81=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ81:BM81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT81*IF($D81=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU81*IF($D81=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV81*IF($D81=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW81*IF($D81=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX81*IF($D81=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY81*IF($D81=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ81:BT81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!F164","v":"Pp"},{"$f":"+PremisaCosto!B164","v":"BT"},null,{"$f":"+[1]Potencia!F82","v":22.708246666666703},{"$f":"+[1]Potencia!G82","v":22.642032986451667},{"$f":"+[1]Potencia!H82","v":23.521885407450931},{"$f":"+[1]Potencia!I82","v":24.122746638025653},{"$f":"+[1]Potencia!J82","v":24.770617820656103},{"$f":"+[1]Potencia!K82","v":25.454800883131341},null,{"$f":"+[1]Potencia!M82","v":1.543783987640464E-2},{"$f":"+[1]Potencia!N82","v":1.5392825560337355E-2},{"$f":"+[1]Potencia!O82","v":1.5990979217448718E-2},{"$f":"+[1]Potencia!P82","v":1.6399465156575324E-2},{"$f":"+[1]Potencia!Q82","v":1.6839910062991955E-2},null,{"$f":"+[1]Potencia!S82","v":22.626595146575262},{"$f":"+[1]Potencia!T82","v":23.506492581890594},{"$f":"+[1]Potencia!U82","v":24.106755658808204},{"$f":"+[1]Potencia!V82","v":24.754218355499528},{"$f":"+[1]Potencia!W82","v":25.43796097306835},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T82:W82)","v":80.104971165946651},null,22.708246666666703,22.642032986451667,23.521885407450931,24.122746638025653,24.770617820656103,25.454800883131341,null,{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":20.065884721051386},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":20.007375753201316},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":20.784847370031379},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":21.315791584397324},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":21.888275609940194},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":22.492846216436043},{"$f":"+SUMPRODUCT(AI82:AL82,PremisaCosto!$F$84:$I$84)","v":70.830599732753342},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":20.065884721051386},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":20.007375753201316},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":20.784847370031379},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":21.315791584397324},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":21.888275609940194},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":22.492846216436043},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":20.065884721051386},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":20.007375753201316},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":20.784847370031379},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":21.315791584397324},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":21.888275609940194},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":22.492846216436043},null,{"$f":"AG82*IF($D82=\"BT\",Balance!D$98,IF($D82=\"MT\",Balance!D$102,Balance!D$105))","v":23.207869087576931},{"$f":"AH82*IF($D82=\"BT\",Balance!E$98,IF($D82=\"MT\",Balance!E$102,Balance!E$105))","v":23.138261956021982},{"$f":"AI82*IF($D82=\"BT\",Balance!F$98,IF($D82=\"MT\",Balance!F$102,Balance!F$105))","v":22.293979897845198},{"$f":"AJ82*IF($D82=\"BT\",Balance!G$98,IF($D82=\"MT\",Balance!G$102,Balance!G$105))","v":23.327062416352703},{"$f":"AK82*IF($D82=\"BT\",Balance!H$98,IF($D82=\"MT\",Balance!H$102,Balance!H$105))","v":23.954230321690549},{"$f":"AL82*IF($D82=\"BT\",Balance!I$98,IF($D82=\"MT\",Balance!I$102,Balance!I$105))","v":24.616503580302489},{"$f":"+SUMPRODUCT(BC82:BF82,PremisaCosto!$F$84:$I$84)","v":77.085216145695355},{"$f":"+AN82*IF($D82=\"BT\",Balance!D$99,Balance!D$103)","v":22.985631318145714},{"$f":"+AO82*IF($D82=\"BT\",Balance!E$99,Balance!E$103)","v":22.916682411082117},{"$f":"+AP82*IF($D82=\"BT\",Balance!F$99,Balance!F$103)","v":22.192054247986331},{"$f":"+AQ82*IF($D82=\"BT\",Balance!G$99,Balance!G$103)","v":23.190494190607815},{"$f":"+AR82*IF($D82=\"BT\",Balance!H$99,Balance!H$103)","v":23.813947943426957},{"$f":"+AS82*IF($D82=\"BT\",Balance!I$99,Balance!I$103)","v":24.472302083550023},{"$f":"+SUMPRODUCT(BJ82:BM82,PremisaCosto!$F$84:$I$84)","v":76.661036447536418},{"$f":"+AT82*IF($D82=\"BT\",Balance!D$100,0)","v":21.716164175560618},{"$f":"+AU82*IF($D82=\"BT\",Balance!E$100,0)","v":21.650980066770146},{"$f":"+AV82*IF($D82=\"BT\",Balance!F$100,0)","v":21.606923898033447},{"$f":"+AW82*IF($D82=\"BT\",Balance!G$100,0)","v":22.407499431620288},{"$f":"+AX82*IF($D82=\"BT\",Balance!H$100,0)","v":23.009660044143509},{"$f":"+AY82*IF($D82=\"BT\",Balance!I$100,0)","v":23.645545882290765},{"$f":"+SUMPRODUCT(BQ82:BT82,PremisaCosto!$F$84:$I$84)","v":74.228347405510135}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!F165","v":"Pp"},{"$f":"+PremisaCosto!B165","v":"BT"},null,{"$f":"+[1]Potencia!F83","v":0.12933333333333336},{"$f":"+[1]Potencia!G83","v":0.12896640990494582},{"$f":"+[1]Potencia!H83","v":0.13398445907960829},{"$f":"+[1]Potencia!I83","v":0.13741978453544923},{"$f":"+[1]Potencia!J83","v":0.14112454774541475},{"$f":"+[1]Potencia!K83","v":0.14503649968986929},null,{"$f":"+[1]Potencia!M83","v":8.7925207084019565E-5},{"$f":"+[1]Potencia!N83","v":8.7675760034342106E-5},{"$f":"+[1]Potencia!O83","v":9.1087200855269866E-5},{"$f":"+[1]Potencia!P83","v":9.3422652160211753E-5},{"$f":"+[1]Potencia!Q83","v":9.5941276431604612E-5},null,{"$f":"+[1]Potencia!S83","v":0.12887848469786178},{"$f":"+[1]Potencia!T83","v":0.13389678331957394},{"$f":"+[1]Potencia!U83","v":0.13732869733459396},{"$f":"+[1]Potencia!V83","v":0.14103112509325452},{"$f":"+[1]Potencia!W83","v":0.14494055841343767},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T83:W83)","v":0.45635211589024666},null,0.12933333333333336,0.12896640990494582,0.13398445907960829,0.13741978453544923,0.14112454774541475,0.14503649968986929,null,{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.11428393373344144},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.11395970600579899},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.11839384826880114},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12142943466118358},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12470310667035207},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":0.12815985865582977},{"$f":"+SUMPRODUCT(AI83:AL83,PremisaCosto!$F$84:$I$84)","v":0.40351668348801306},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.11428393373344144},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.11395970600579899},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.11839384826880114},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12142943466118358},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12470310667035207},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":0.12815985865582977},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.11428393373344144},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.11395970600579899},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.11839384826880114},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12142943466118358},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12470310667035207},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":0.12815985865582977},null,{"$f":"AG83*IF($D83=\"BT\",Balance!D$98,IF($D83=\"MT\",Balance!D$102,Balance!D$105))","v":0.13217890014669909},{"$f":"AH83*IF($D83=\"BT\",Balance!E$98,IF($D83=\"MT\",Balance!E$102,Balance!E$105))","v":0.13179287291445596},{"$f":"AI83*IF($D83=\"BT\",Balance!F$98,IF($D83=\"MT\",Balance!F$102,Balance!F$105))","v":0.12699011093720639},{"$f":"AJ83*IF($D83=\"BT\",Balance!G$98,IF($D83=\"MT\",Balance!G$102,Balance!G$105))","v":0.13288701901163477},{"$f":"AK83*IF($D83=\"BT\",Balance!H$98,IF($D83=\"MT\",Balance!H$102,Balance!H$105))","v":0.13647337927595296},{"$f":"AL83*IF($D83=\"BT\",Balance!I$98,IF($D83=\"MT\",Balance!I$102,Balance!I$105))","v":0.14026004486470789},{"$f":"+SUMPRODUCT(BC83:BF83,PremisaCosto!$F$84:$I$84)","v":0.4391490999783545},{"$f":"+AN83*IF($D83=\"BT\",Balance!D$99,Balance!D$103)","v":0.13091315946953375},{"$f":"+AO83*IF($D83=\"BT\",Balance!E$99,Balance!E$103)","v":0.13053078136833177},{"$f":"+AP83*IF($D83=\"BT\",Balance!F$99,Balance!F$103)","v":0.12640952597022276},{"$f":"+AQ83*IF($D83=\"BT\",Balance!G$99,Balance!G$103)","v":0.13210903230730703},{"$f":"+AR83*IF($D83=\"BT\",Balance!H$99,Balance!H$103)","v":0.13567415467314181},{"$f":"+AS83*IF($D83=\"BT\",Balance!I$99,Balance!I$103)","v":0.13943841281050165},{"$f":"+SUMPRODUCT(BJ83:BM83,PremisaCosto!$F$84:$I$84)","v":0.43673255684590018},{"$f":"+AT83*IF($D83=\"BT\",Balance!D$100,0)","v":0.12368299240653995},{"$f":"+AU83*IF($D83=\"BT\",Balance!E$100,0)","v":0.12332148671480563},{"$f":"+AV83*IF($D83=\"BT\",Balance!F$100,0)","v":0.1230765289731085},{"$f":"+AW83*IF($D83=\"BT\",Balance!G$100,0)","v":0.12764855470552183},{"$f":"+AX83*IF($D83=\"BT\",Balance!H$100,0)","v":0.13109192071897555},{"$f":"+AY83*IF($D83=\"BT\",Balance!I$100,0)","v":0.13472771693517077},{"$f":"+SUMPRODUCT(BQ83:BT83,PremisaCosto!$F$84:$I$84)","v":0.42287357732936331}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!F166","v":"Pp"},{"$f":"+PremisaCosto!B166","v":"BT"},null,{"$f":"+[1]Potencia!F84","v":0},{"$f":"+[1]Potencia!G84","v":0},{"$f":"+[1]Potencia!H84","v":0},{"$f":"+[1]Potencia!I84","v":0},{"$f":"+[1]Potencia!J84","v":0},{"$f":"+[1]Potencia!K84","v":0},null,{"$f":"+[1]Potencia!M84","v":0},{"$f":"+[1]Potencia!N84","v":0},{"$f":"+[1]Potencia!O84","v":0},{"$f":"+[1]Potencia!P84","v":0},{"$f":"+[1]Potencia!Q84","v":0},null,{"$f":"+[1]Potencia!S84","v":0},{"$f":"+[1]Potencia!T84","v":0},{"$f":"+[1]Potencia!U84","v":0},{"$f":"+[1]Potencia!V84","v":0},{"$f":"+[1]Potencia!W84","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T84:W84)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI84:AL84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG84*IF($D84=\"BT\",Balance!D$98,IF($D84=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH84*IF($D84=\"BT\",Balance!E$98,IF($D84=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI84*IF($D84=\"BT\",Balance!F$98,IF($D84=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ84*IF($D84=\"BT\",Balance!G$98,IF($D84=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK84*IF($D84=\"BT\",Balance!H$98,IF($D84=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL84*IF($D84=\"BT\",Balance!I$98,IF($D84=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC84:BF84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN84*IF($D84=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO84*IF($D84=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP84*IF($D84=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ84*IF($D84=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR84*IF($D84=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS84*IF($D84=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ84:BM84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT84*IF($D84=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU84*IF($D84=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV84*IF($D84=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW84*IF($D84=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX84*IF($D84=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY84*IF($D84=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ84:BT84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!F167","v":"Pp"},{"$f":"+PremisaCosto!B167","v":"BT"},null,{"$f":"+[1]Potencia!F85","v":0},{"$f":"+[1]Potencia!G85","v":0},{"$f":"+[1]Potencia!H85","v":0},{"$f":"+[1]Potencia!I85","v":0},{"$f":"+[1]Potencia!J85","v":0},{"$f":"+[1]Potencia!K85","v":0},null,{"$f":"+[1]Potencia!M85","v":0},{"$f":"+[1]Potencia!N85","v":0},{"$f":"+[1]Potencia!O85","v":0},{"$f":"+[1]Potencia!P85","v":0},{"$f":"+[1]Potencia!Q85","v":0},null,{"$f":"+[1]Potencia!S85","v":0},{"$f":"+[1]Potencia!T85","v":0},{"$f":"+[1]Potencia!U85","v":0},{"$f":"+[1]Potencia!V85","v":0},{"$f":"+[1]Potencia!W85","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T85:W85)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI85:AL85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG85*IF($D85=\"BT\",Balance!D$98,IF($D85=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH85*IF($D85=\"BT\",Balance!E$98,IF($D85=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI85*IF($D85=\"BT\",Balance!F$98,IF($D85=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ85*IF($D85=\"BT\",Balance!G$98,IF($D85=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK85*IF($D85=\"BT\",Balance!H$98,IF($D85=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL85*IF($D85=\"BT\",Balance!I$98,IF($D85=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC85:BF85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN85*IF($D85=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO85*IF($D85=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP85*IF($D85=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ85*IF($D85=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR85*IF($D85=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS85*IF($D85=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ85:BM85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT85*IF($D85=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU85*IF($D85=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV85*IF($D85=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW85*IF($D85=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX85*IF($D85=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY85*IF($D85=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ85:BT85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!F168","v":"Pp"},{"$f":"+PremisaCosto!B168","v":"BT"},null,{"$f":"+[1]Potencia!F86","v":0},{"$f":"+[1]Potencia!G86","v":0},{"$f":"+[1]Potencia!H86","v":0},{"$f":"+[1]Potencia!I86","v":0},{"$f":"+[1]Potencia!J86","v":0},{"$f":"+[1]Potencia!K86","v":0},null,{"$f":"+[1]Potencia!M86","v":0},{"$f":"+[1]Potencia!N86","v":0},{"$f":"+[1]Potencia!O86","v":0},{"$f":"+[1]Potencia!P86","v":0},{"$f":"+[1]Potencia!Q86","v":0},null,{"$f":"+[1]Potencia!S86","v":0},{"$f":"+[1]Potencia!T86","v":0},{"$f":"+[1]Potencia!U86","v":0},{"$f":"+[1]Potencia!V86","v":0},{"$f":"+[1]Potencia!W86","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T86:W86)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI86:AL86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":0},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG86*IF($D86=\"BT\",Balance!D$98,IF($D86=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH86*IF($D86=\"BT\",Balance!E$98,IF($D86=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI86*IF($D86=\"BT\",Balance!F$98,IF($D86=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ86*IF($D86=\"BT\",Balance!G$98,IF($D86=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK86*IF($D86=\"BT\",Balance!H$98,IF($D86=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL86*IF($D86=\"BT\",Balance!I$98,IF($D86=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC86:BF86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN86*IF($D86=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO86*IF($D86=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP86*IF($D86=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ86*IF($D86=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR86*IF($D86=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS86*IF($D86=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ86:BM86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT86*IF($D86=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU86*IF($D86=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV86*IF($D86=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW86*IF($D86=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX86*IF($D86=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY86*IF($D86=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ86:BT86,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!F169","v":"Pp"},{"$f":"+PremisaCosto!B169","v":"BT"},null,{"$f":"+[1]Potencia!F87","v":0},{"$f":"+[1]Potencia!G87","v":0},{"$f":"+[1]Potencia!H87","v":0},{"$f":"+[1]Potencia!I87","v":0},{"$f":"+[1]Potencia!J87","v":0},{"$f":"+[1]Potencia!K87","v":0},null,{"$f":"+[1]Potencia!M87","v":0},{"$f":"+[1]Potencia!N87","v":0},{"$f":"+[1]Potencia!O87","v":0},{"$f":"+[1]Potencia!P87","v":0},{"$f":"+[1]Potencia!Q87","v":0},null,{"$f":"+[1]Potencia!S87","v":0},{"$f":"+[1]Potencia!T87","v":0},{"$f":"+[1]Potencia!U87","v":0},{"$f":"+[1]Potencia!V87","v":0},{"$f":"+[1]Potencia!W87","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T87:W87)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI87:AL87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG87*IF($D87=\"BT\",Balance!D$98,IF($D87=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH87*IF($D87=\"BT\",Balance!E$98,IF($D87=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI87*IF($D87=\"BT\",Balance!F$98,IF($D87=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ87*IF($D87=\"BT\",Balance!G$98,IF($D87=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK87*IF($D87=\"BT\",Balance!H$98,IF($D87=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL87*IF($D87=\"BT\",Balance!I$98,IF($D87=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC87:BF87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN87*IF($D87=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO87*IF($D87=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP87*IF($D87=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ87*IF($D87=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR87*IF($D87=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS87*IF($D87=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ87:BM87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT87*IF($D87=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU87*IF($D87=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV87*IF($D87=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW87*IF($D87=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX87*IF($D87=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY87*IF($D87=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ87:BT87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!F170","v":"Pp"},{"$f":"+PremisaCosto!B170","v":"BT"},null,{"$f":"+[1]Potencia!F88","v":0},{"$f":"+[1]Potencia!G88","v":0},{"$f":"+[1]Potencia!H88","v":0},{"$f":"+[1]Potencia!I88","v":0},{"$f":"+[1]Potencia!J88","v":0},{"$f":"+[1]Potencia!K88","v":0},null,{"$f":"+[1]Potencia!M88","v":0},{"$f":"+[1]Potencia!N88","v":0},{"$f":"+[1]Potencia!O88","v":0},{"$f":"+[1]Potencia!P88","v":0},{"$f":"+[1]Potencia!Q88","v":0},null,{"$f":"+[1]Potencia!S88","v":0},{"$f":"+[1]Potencia!T88","v":0},{"$f":"+[1]Potencia!U88","v":0},{"$f":"+[1]Potencia!V88","v":0},{"$f":"+[1]Potencia!W88","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T88:W88)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI88:AL88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG88*IF($D88=\"BT\",Balance!D$98,IF($D88=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH88*IF($D88=\"BT\",Balance!E$98,IF($D88=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI88*IF($D88=\"BT\",Balance!F$98,IF($D88=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ88*IF($D88=\"BT\",Balance!G$98,IF($D88=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK88*IF($D88=\"BT\",Balance!H$98,IF($D88=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL88*IF($D88=\"BT\",Balance!I$98,IF($D88=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC88:BF88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN88*IF($D88=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO88*IF($D88=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP88*IF($D88=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ88*IF($D88=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR88*IF($D88=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS88*IF($D88=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ88:BM88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT88*IF($D88=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU88*IF($D88=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV88*IF($D88=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW88*IF($D88=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX88*IF($D88=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY88*IF($D88=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ88:BT88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!F171","v":"Pp"},{"$f":"+PremisaCosto!B171","v":"BT"},null,{"$f":"+[1]Potencia!F89","v":0},{"$f":"+[1]Potencia!G89","v":0},{"$f":"+[1]Potencia!H89","v":0},{"$f":"+[1]Potencia!I89","v":0},{"$f":"+[1]Potencia!J89","v":0},{"$f":"+[1]Potencia!K89","v":0},null,{"$f":"+[1]Potencia!M89","v":0},{"$f":"+[1]Potencia!N89","v":0},{"$f":"+[1]Potencia!O89","v":0},{"$f":"+[1]Potencia!P89","v":0},{"$f":"+[1]Potencia!Q89","v":0},null,{"$f":"+[1]Potencia!S89","v":0},{"$f":"+[1]Potencia!T89","v":0},{"$f":"+[1]Potencia!U89","v":0},{"$f":"+[1]Potencia!V89","v":0},{"$f":"+[1]Potencia!W89","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T89:W89)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI89:AL89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG89*IF($D89=\"BT\",Balance!D$98,IF($D89=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH89*IF($D89=\"BT\",Balance!E$98,IF($D89=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI89*IF($D89=\"BT\",Balance!F$98,IF($D89=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ89*IF($D89=\"BT\",Balance!G$98,IF($D89=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK89*IF($D89=\"BT\",Balance!H$98,IF($D89=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL89*IF($D89=\"BT\",Balance!I$98,IF($D89=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC89:BF89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN89*IF($D89=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO89*IF($D89=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP89*IF($D89=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ89*IF($D89=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR89*IF($D89=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS89*IF($D89=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ89:BM89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT89*IF($D89=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU89*IF($D89=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV89*IF($D89=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW89*IF($D89=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX89*IF($D89=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY89*IF($D89=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ89:BT89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!F172","v":"Pp"},{"$f":"+PremisaCosto!B172","v":"BT"},null,{"$f":"+[1]Potencia!F90","v":0},{"$f":"+[1]Potencia!G90","v":0},{"$f":"+[1]Potencia!H90","v":0},{"$f":"+[1]Potencia!I90","v":0},{"$f":"+[1]Potencia!J90","v":0},{"$f":"+[1]Potencia!K90","v":0},null,{"$f":"+[1]Potencia!M90","v":0},{"$f":"+[1]Potencia!N90","v":0},{"$f":"+[1]Potencia!O90","v":0},{"$f":"+[1]Potencia!P90","v":0},{"$f":"+[1]Potencia!Q90","v":0},null,{"$f":"+[1]Potencia!S90","v":0},{"$f":"+[1]Potencia!T90","v":0},{"$f":"+[1]Potencia!U90","v":0},{"$f":"+[1]Potencia!V90","v":0},{"$f":"+[1]Potencia!W90","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T90:W90)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI90:AL90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG90*IF($D90=\"BT\",Balance!D$98,IF($D90=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH90*IF($D90=\"BT\",Balance!E$98,IF($D90=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI90*IF($D90=\"BT\",Balance!F$98,IF($D90=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ90*IF($D90=\"BT\",Balance!G$98,IF($D90=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK90*IF($D90=\"BT\",Balance!H$98,IF($D90=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL90*IF($D90=\"BT\",Balance!I$98,IF($D90=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC90:BF90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN90*IF($D90=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO90*IF($D90=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP90*IF($D90=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ90*IF($D90=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR90*IF($D90=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS90*IF($D90=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ90:BM90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT90*IF($D90=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU90*IF($D90=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV90*IF($D90=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW90*IF($D90=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX90*IF($D90=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY90*IF($D90=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ90:BT90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!F173","v":"Pp"},{"$f":"+PremisaCosto!B173","v":"BT"},null,{"$f":"+[1]Potencia!F91","v":0},{"$f":"+[1]Potencia!G91","v":0},{"$f":"+[1]Potencia!H91","v":0},{"$f":"+[1]Potencia!I91","v":0},{"$f":"+[1]Potencia!J91","v":0},{"$f":"+[1]Potencia!K91","v":0},null,{"$f":"+[1]Potencia!M91","v":0},{"$f":"+[1]Potencia!N91","v":0},{"$f":"+[1]Potencia!O91","v":0},{"$f":"+[1]Potencia!P91","v":0},{"$f":"+[1]Potencia!Q91","v":0},null,{"$f":"+[1]Potencia!S91","v":0},{"$f":"+[1]Potencia!T91","v":0},{"$f":"+[1]Potencia!U91","v":0},{"$f":"+[1]Potencia!V91","v":0},{"$f":"+[1]Potencia!W91","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T91:W91)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI91:AL91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG91*IF($D91=\"BT\",Balance!D$98,IF($D91=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH91*IF($D91=\"BT\",Balance!E$98,IF($D91=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI91*IF($D91=\"BT\",Balance!F$98,IF($D91=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ91*IF($D91=\"BT\",Balance!G$98,IF($D91=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK91*IF($D91=\"BT\",Balance!H$98,IF($D91=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL91*IF($D91=\"BT\",Balance!I$98,IF($D91=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC91:BF91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN91*IF($D91=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO91*IF($D91=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP91*IF($D91=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ91*IF($D91=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR91*IF($D91=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS91*IF($D91=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ91:BM91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT91*IF($D91=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU91*IF($D91=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV91*IF($D91=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW91*IF($D91=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX91*IF($D91=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY91*IF($D91=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ91:BT91,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!F174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,{"$f":"+[1]Potencia!F92","v":14.884250000000002},{"$f":"+[1]Potencia!G92","v":14.841974630484101},{"$f":"+[1]Potencia!H92","v":15.419437584257754},{"$f":"+[1]Potencia!I92","v":15.81471994120815},{"$f":"+[1]Potencia!J92","v":16.241000143665666},{"$f":"+[1]Potencia!K92","v":16.691121845752033},null,{"$f":"+[1]Potencia!M92","v":1.0118820336651945E-2},{"$f":"+[1]Potencia!N92","v":1.009008009990525E-2},{"$f":"+[1]Potencia!O92","v":1.0482659093157041E-2},{"$f":"+[1]Potencia!P92","v":1.0751385508813145E-2},{"$f":"+[1]Potencia!Q92","v":1.1041185316108725E-2},null,{"$f":"+[1]Potencia!S92","v":14.831855810147449},{"$f":"+[1]Potencia!T92","v":15.409347504157848},{"$f":"+[1]Potencia!U92","v":15.804237282114993},{"$f":"+[1]Potencia!V92","v":16.230248758156854},{"$f":"+[1]Potencia!W92","v":16.680080660435923},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T92:W92)","v":52.518395145286249},null,14.884250000000002,14.841974630484101,15.419437584257754,15.81471994120815,16.241000143665666,16.691121845752033,null,{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI92:AL92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG92*IF($D92=\"BT\",Balance!D$98,IF($D92=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH92*IF($D92=\"BT\",Balance!E$98,IF($D92=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI92*IF($D92=\"BT\",Balance!F$98,IF($D92=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ92*IF($D92=\"BT\",Balance!G$98,IF($D92=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK92*IF($D92=\"BT\",Balance!H$98,IF($D92=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL92*IF($D92=\"BT\",Balance!I$98,IF($D92=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC92:BF92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN92*IF($D92=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO92*IF($D92=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP92*IF($D92=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ92*IF($D92=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR92*IF($D92=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS92*IF($D92=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ92:BM92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT92*IF($D92=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU92*IF($D92=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV92*IF($D92=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW92*IF($D92=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX92*IF($D92=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY92*IF($D92=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ92:BT92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!F175","v":"Pp"},{"$f":"+PremisaCosto!B175","v":"BT"},null,{"$f":"+[1]Potencia!F93","v":14.852250000000002},{"$f":"+[1]Potencia!G93","v":14.810065363046229},{"$f":"+[1]Potencia!H93","v":15.38628669806309},{"$f":"+[1]Potencia!I93","v":15.780719001134463},{"$f":"+[1]Potencia!J93","v":16.20608247352585},{"$f":"+[1]Potencia!K93","v":16.655236179414512},null,{"$f":"+[1]Potencia!M93","v":1.0097065646239403E-2},{"$f":"+[1]Potencia!N93","v":1.0068387092580193E-2},{"$f":"+[1]Potencia!O93","v":1.0460121991092468E-2},{"$f":"+[1]Potencia!P93","v":1.0728270511155694E-2},{"$f":"+[1]Potencia!Q93","v":1.1017447094114383E-2},null,{"$f":"+[1]Potencia!S93","v":14.799968297399991},{"$f":"+[1]Potencia!T93","v":15.37621831097051},{"$f":"+[1]Potencia!U93","v":15.77025887914337},{"$f":"+[1]Potencia!V93","v":16.195354203014695},{"$f":"+[1]Potencia!W93","v":16.644218732320397},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T93:W93)","v":52.40548260744329},null,14.852250000000002,14.810065363046229,15.38628669806309,15.780719001134463,16.20608247352585,16.655236179414512,null,{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":13.124022330869888},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":13.086746354677665},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":13.595917804679175},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":13.944453437564775},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":14.320321047549855},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":14.717210627652248},{"$f":"+SUMPRODUCT(AI93:AL93,PremisaCosto!$F$84:$I$84)","v":46.33809257398012},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":13.124022330869888},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":13.086746354677665},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":13.595917804679175},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":13.944453437564775},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":14.320321047549855},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":14.717210627652248},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":13.124022330869888},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":13.086746354677665},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":13.595917804679175},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":13.944453437564775},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":14.320321047549855},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":14.717210627652248},null,{"$f":"AG93*IF($D93=\"BT\",Balance!D$98,IF($D93=\"MT\",Balance!D$102,Balance!D$105))","v":15.179026312142872},{"$f":"AH93*IF($D93=\"BT\",Balance!E$98,IF($D93=\"MT\",Balance!E$102,Balance!E$105))","v":15.134646794350166},{"$f":"AI93*IF($D93=\"BT\",Balance!F$98,IF($D93=\"MT\",Balance!F$102,Balance!F$105))","v":14.583081262713913},{"$f":"AJ93*IF($D93=\"BT\",Balance!G$98,IF($D93=\"MT\",Balance!G$102,Balance!G$105))","v":15.260194978548082},{"$f":"AK93*IF($D93=\"BT\",Balance!H$98,IF($D93=\"MT\",Balance!H$102,Balance!H$105))","v":15.671964058136208},{"$f":"AL93*IF($D93=\"BT\",Balance!I$98,IF($D93=\"MT\",Balance!I$102,Balance!I$105))","v":16.106732986194359},{"$f":"+SUMPRODUCT(BC93:BF93,PremisaCosto!$F$84:$I$84)","v":50.429961793253426},{"$f":"+AN93*IF($D93=\"BT\",Balance!D$99,Balance!D$103)","v":15.033672469572547},{"$f":"+AO93*IF($D93=\"BT\",Balance!E$99,Balance!E$103)","v":14.989712479236458},{"$f":"+AP93*IF($D93=\"BT\",Balance!F$99,Balance!F$103)","v":14.516409002244599},{"$f":"+AQ93*IF($D93=\"BT\",Balance!G$99,Balance!G$103)","v":15.170854207063698},{"$f":"+AR93*IF($D93=\"BT\",Balance!H$99,Balance!H$103)","v":15.580184845837906},{"$f":"+AS93*IF($D93=\"BT\",Balance!I$99,Balance!I$103)","v":16.012381040686549},{"$f":"+SUMPRODUCT(BJ93:BM93,PremisaCosto!$F$84:$I$84)","v":50.152456663016075},{"$f":"+AT93*IF($D93=\"BT\",Balance!D$100,0)","v":14.203381886366234},{"$f":"+AU93*IF($D93=\"BT\",Balance!E$100,0)","v":14.16182151818019},{"$f":"+AV93*IF($D93=\"BT\",Balance!F$100,0)","v":14.133659781076245},{"$f":"+AW93*IF($D93=\"BT\",Balance!G$100,0)","v":14.658631430099087},{"$f":"+AX93*IF($D93=\"BT\",Balance!H$100,0)","v":15.053982547509396},{"$f":"+AY93*IF($D93=\"BT\",Balance!I$100,0)","v":15.471429262749302},{"$f":"+SUMPRODUCT(BQ93:BT93,PremisaCosto!$F$84:$I$84)","v":48.56095272016762}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!F176","v":"Pp"},{"$f":"+PremisaCosto!B176","v":"BT"},null,{"$f":"+[1]Potencia!F94","v":3.2000000000000001E-2},{"$f":"+[1]Potencia!G94","v":3.1909214821842259E-2},{"$f":"+[1]Potencia!H94","v":3.3150793999078339E-2},{"$f":"+[1]Potencia!I94","v":3.400077143145136E-2},{"$f":"+[1]Potencia!J94","v":3.4917413875154166E-2},{"$f":"+[1]Potencia!K94","v":3.5885319510895491E-2},null,{"$f":"+[1]Potencia!M94","v":2.1754690412540922E-5},{"$f":"+[1]Potencia!N94","v":2.1692971554888764E-5},{"$f":"+[1]Potencia!O94","v":2.2537039386870895E-5},{"$f":"+[1]Potencia!P94","v":2.3114883008712193E-5},{"$f":"+[1]Potencia!Q94","v":2.3738047776891864E-5},null,{"$f":"+[1]Potencia!S94","v":3.1887460131429721E-2},{"$f":"+[1]Potencia!T94","v":3.312910102752345E-2},{"$f":"+[1]Potencia!U94","v":3.3978234392064488E-2},{"$f":"+[1]Potencia!V94","v":3.4894298992145453E-2},{"$f":"+[1]Potencia!W94","v":3.5861581463118603E-2},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T94:W94)","v":0.11291186372542186},null,3.2000000000000001E-2,3.1909214821842259E-2,3.3150793999078339E-2,3.400077143145136E-2,3.4917413875154166E-2,3.5885319510895491E-2,null,{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":2.8276437212397879E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":2.8196215918960574E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":2.9293323283002343E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":3.0044396204828933E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":3.085437690812835E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":3.1709655749896024E-2},{"$f":"+SUMPRODUCT(AI94:AL94,PremisaCosto!$F$84:$I$84)","v":9.9839179419714569E-2},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":2.8276437212397879E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":2.8196215918960574E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":2.9293323283002343E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":3.0044396204828933E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":3.085437690812835E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":3.1709655749896024E-2},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":2.8276437212397879E-2},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":2.8196215918960574E-2},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":2.9293323283002343E-2},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":3.0044396204828933E-2},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":3.085437690812835E-2},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":3.1709655749896024E-2},null,{"$f":"AG94*IF($D94=\"BT\",Balance!D$98,IF($D94=\"MT\",Balance!D$102,Balance!D$105))","v":3.270405776825544E-2},{"$f":"AH94*IF($D94=\"BT\",Balance!E$98,IF($D94=\"MT\",Balance!E$102,Balance!E$105))","v":3.2608545875741676E-2},{"$f":"AI94*IF($D94=\"BT\",Balance!F$98,IF($D94=\"MT\",Balance!F$102,Balance!F$105))","v":3.1420233633947969E-2},{"$f":"AJ94*IF($D94=\"BT\",Balance!G$98,IF($D94=\"MT\",Balance!G$102,Balance!G$105))","v":3.2879262435868403E-2},{"$f":"AK94*IF($D94=\"BT\",Balance!H$98,IF($D94=\"MT\",Balance!H$102,Balance!H$105))","v":3.3766609305390424E-2},{"$f":"AL94*IF($D94=\"BT\",Balance!I$98,IF($D94=\"MT\",Balance!I$102,Balance!I$105))","v":3.4703516255185453E-2},{"$f":"+SUMPRODUCT(BC94:BF94,PremisaCosto!$F$84:$I$84)","v":0.10865544741732482},{"$f":"+AN94*IF($D94=\"BT\",Balance!D$99,Balance!D$103)","v":3.2390884817204223E-2},{"$f":"+AO94*IF($D94=\"BT\",Balance!E$99,Balance!E$103)","v":3.2296275802473837E-2},{"$f":"+AP94*IF($D94=\"BT\",Balance!F$99,Balance!F$103)","v":3.1276583745209752E-2},{"$f":"+AQ94*IF($D94=\"BT\",Balance!G$99,Balance!G$103)","v":3.2686770880158443E-2},{"$f":"+AR94*IF($D94=\"BT\",Balance!H$99,Balance!H$103)","v":3.3568863011911372E-2},{"$f":"+AS94*IF($D94=\"BT\",Balance!I$99,Balance!I$103)","v":3.4500225850021028E-2},{"$f":"+SUMPRODUCT(BJ94:BM94,PremisaCosto!$F$84:$I$84)","v":0.10805753983816085},{"$f":"+AT94*IF($D94=\"BT\",Balance!D$100,0)","v":3.0601977502649057E-2},{"$f":"+AU94*IF($D94=\"BT\",Balance!E$100,0)","v":3.0512532795415822E-2},{"$f":"+AV94*IF($D94=\"BT\",Balance!F$100,0)","v":3.0451924694377359E-2},{"$f":"+AW94*IF($D94=\"BT\",Balance!G$100,0)","v":3.1583147556005407E-2},{"$f":"+AX94*IF($D94=\"BT\",Balance!H$100,0)","v":3.243511440469498E-2},{"$f":"+AY94*IF($D94=\"BT\",Balance!I$100,0)","v":3.333469284993916E-2},{"$f":"+SUMPRODUCT(BQ94:BT94,PremisaCosto!$F$84:$I$84)","v":0.10462851397839917}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!F177","v":"Pp"},{"$f":"+PremisaCosto!B177","v":"BT"},null,{"$f":"+[1]Potencia!F95","v":0},{"$f":"+[1]Potencia!G95","v":0},{"$f":"+[1]Potencia!H95","v":0},{"$f":"+[1]Potencia!I95","v":0},{"$f":"+[1]Potencia!J95","v":0},{"$f":"+[1]Potencia!K95","v":0},null,{"$f":"+[1]Potencia!M95","v":0},{"$f":"+[1]Potencia!N95","v":0},{"$f":"+[1]Potencia!O95","v":0},{"$f":"+[1]Potencia!P95","v":0},{"$f":"+[1]Potencia!Q95","v":0},null,{"$f":"+[1]Potencia!S95","v":0},{"$f":"+[1]Potencia!T95","v":0},{"$f":"+[1]Potencia!U95","v":0},{"$f":"+[1]Potencia!V95","v":0},{"$f":"+[1]Potencia!W95","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T95:W95)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI95:AL95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG95*IF($D95=\"BT\",Balance!D$98,IF($D95=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH95*IF($D95=\"BT\",Balance!E$98,IF($D95=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI95*IF($D95=\"BT\",Balance!F$98,IF($D95=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ95*IF($D95=\"BT\",Balance!G$98,IF($D95=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK95*IF($D95=\"BT\",Balance!H$98,IF($D95=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL95*IF($D95=\"BT\",Balance!I$98,IF($D95=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC95:BF95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN95*IF($D95=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO95*IF($D95=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP95*IF($D95=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ95*IF($D95=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR95*IF($D95=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS95*IF($D95=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ95:BM95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT95*IF($D95=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU95*IF($D95=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV95*IF($D95=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW95*IF($D95=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX95*IF($D95=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY95*IF($D95=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ95:BT95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!F178","v":"Pp"},{"$f":"+PremisaCosto!B178","v":"BT"},null,{"$f":"+[1]Potencia!F96","v":0},{"$f":"+[1]Potencia!G96","v":0},{"$f":"+[1]Potencia!H96","v":0},{"$f":"+[1]Potencia!I96","v":0},{"$f":"+[1]Potencia!J96","v":0},{"$f":"+[1]Potencia!K96","v":0},null,{"$f":"+[1]Potencia!M96","v":0},{"$f":"+[1]Potencia!N96","v":0},{"$f":"+[1]Potencia!O96","v":0},{"$f":"+[1]Potencia!P96","v":0},{"$f":"+[1]Potencia!Q96","v":0},null,{"$f":"+[1]Potencia!S96","v":0},{"$f":"+[1]Potencia!T96","v":0},{"$f":"+[1]Potencia!U96","v":0},{"$f":"+[1]Potencia!V96","v":0},{"$f":"+[1]Potencia!W96","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T96:W96)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI96:AL96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG96*IF($D96=\"BT\",Balance!D$98,IF($D96=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH96*IF($D96=\"BT\",Balance!E$98,IF($D96=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI96*IF($D96=\"BT\",Balance!F$98,IF($D96=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ96*IF($D96=\"BT\",Balance!G$98,IF($D96=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK96*IF($D96=\"BT\",Balance!H$98,IF($D96=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL96*IF($D96=\"BT\",Balance!I$98,IF($D96=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC96:BF96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN96*IF($D96=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO96*IF($D96=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP96*IF($D96=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ96*IF($D96=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR96*IF($D96=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS96*IF($D96=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ96:BM96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT96*IF($D96=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU96*IF($D96=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV96*IF($D96=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW96*IF($D96=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX96*IF($D96=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY96*IF($D96=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ96:BT96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!F179","v":"Pp"},{"$f":"+PremisaCosto!B179","v":"BT"},null,{"$f":"+[1]Potencia!F97","v":0},{"$f":"+[1]Potencia!G97","v":0},{"$f":"+[1]Potencia!H97","v":0},{"$f":"+[1]Potencia!I97","v":0},{"$f":"+[1]Potencia!J97","v":0},{"$f":"+[1]Potencia!K97","v":0},null,{"$f":"+[1]Potencia!M97","v":0},{"$f":"+[1]Potencia!N97","v":0},{"$f":"+[1]Potencia!O97","v":0},{"$f":"+[1]Potencia!P97","v":0},{"$f":"+[1]Potencia!Q97","v":0},null,{"$f":"+[1]Potencia!S97","v":0},{"$f":"+[1]Potencia!T97","v":0},{"$f":"+[1]Potencia!U97","v":0},{"$f":"+[1]Potencia!V97","v":0},{"$f":"+[1]Potencia!W97","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T97:W97)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI97:AL97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":0},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG97*IF($D97=\"BT\",Balance!D$98,IF($D97=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH97*IF($D97=\"BT\",Balance!E$98,IF($D97=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI97*IF($D97=\"BT\",Balance!F$98,IF($D97=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ97*IF($D97=\"BT\",Balance!G$98,IF($D97=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK97*IF($D97=\"BT\",Balance!H$98,IF($D97=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL97*IF($D97=\"BT\",Balance!I$98,IF($D97=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC97:BF97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN97*IF($D97=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO97*IF($D97=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP97*IF($D97=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ97*IF($D97=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR97*IF($D97=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS97*IF($D97=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ97:BM97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT97*IF($D97=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU97*IF($D97=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV97*IF($D97=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW97*IF($D97=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX97*IF($D97=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY97*IF($D97=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ97:BT97,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!F180","v":"Pp"},{"$f":"+PremisaCosto!B180","v":"BT"},null,{"$f":"+[1]Potencia!F98","v":0},{"$f":"+[1]Potencia!G98","v":0},{"$f":"+[1]Potencia!H98","v":0},{"$f":"+[1]Potencia!I98","v":0},{"$f":"+[1]Potencia!J98","v":0},{"$f":"+[1]Potencia!K98","v":0},null,{"$f":"+[1]Potencia!M98","v":0},{"$f":"+[1]Potencia!N98","v":0},{"$f":"+[1]Potencia!O98","v":0},{"$f":"+[1]Potencia!P98","v":0},{"$f":"+[1]Potencia!Q98","v":0},null,{"$f":"+[1]Potencia!S98","v":0},{"$f":"+[1]Potencia!T98","v":0},{"$f":"+[1]Potencia!U98","v":0},{"$f":"+[1]Potencia!V98","v":0},{"$f":"+[1]Potencia!W98","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T98:W98)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI98:AL98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG98*IF($D98=\"BT\",Balance!D$98,IF($D98=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH98*IF($D98=\"BT\",Balance!E$98,IF($D98=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI98*IF($D98=\"BT\",Balance!F$98,IF($D98=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ98*IF($D98=\"BT\",Balance!G$98,IF($D98=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK98*IF($D98=\"BT\",Balance!H$98,IF($D98=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL98*IF($D98=\"BT\",Balance!I$98,IF($D98=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC98:BF98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN98*IF($D98=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO98*IF($D98=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP98*IF($D98=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ98*IF($D98=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR98*IF($D98=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS98*IF($D98=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ98:BM98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT98*IF($D98=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU98*IF($D98=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV98*IF($D98=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW98*IF($D98=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX98*IF($D98=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY98*IF($D98=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ98:BT98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!F181","v":"Pp"},{"$f":"+PremisaCosto!B181","v":"BT"},null,{"$f":"+[1]Potencia!F99","v":0},{"$f":"+[1]Potencia!G99","v":0},{"$f":"+[1]Potencia!H99","v":0},{"$f":"+[1]Potencia!I99","v":0},{"$f":"+[1]Potencia!J99","v":0},{"$f":"+[1]Potencia!K99","v":0},null,{"$f":"+[1]Potencia!M99","v":0},{"$f":"+[1]Potencia!N99","v":0},{"$f":"+[1]Potencia!O99","v":0},{"$f":"+[1]Potencia!P99","v":0},{"$f":"+[1]Potencia!Q99","v":0},null,{"$f":"+[1]Potencia!S99","v":0},{"$f":"+[1]Potencia!T99","v":0},{"$f":"+[1]Potencia!U99","v":0},{"$f":"+[1]Potencia!V99","v":0},{"$f":"+[1]Potencia!W99","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T99:W99)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI99:AL99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG99*IF($D99=\"BT\",Balance!D$98,IF($D99=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH99*IF($D99=\"BT\",Balance!E$98,IF($D99=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI99*IF($D99=\"BT\",Balance!F$98,IF($D99=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ99*IF($D99=\"BT\",Balance!G$98,IF($D99=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK99*IF($D99=\"BT\",Balance!H$98,IF($D99=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL99*IF($D99=\"BT\",Balance!I$98,IF($D99=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC99:BF99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN99*IF($D99=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO99*IF($D99=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP99*IF($D99=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ99*IF($D99=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR99*IF($D99=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS99*IF($D99=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ99:BM99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT99*IF($D99=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU99*IF($D99=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV99*IF($D99=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW99*IF($D99=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX99*IF($D99=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY99*IF($D99=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ99:BT99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!F182","v":"Pp"},{"$f":"+PremisaCosto!B182","v":"BT"},null,{"$f":"+[1]Potencia!F100","v":0},{"$f":"+[1]Potencia!G100","v":0},{"$f":"+[1]Potencia!H100","v":0},{"$f":"+[1]Potencia!I100","v":0},{"$f":"+[1]Potencia!J100","v":0},{"$f":"+[1]Potencia!K100","v":0},null,{"$f":"+[1]Potencia!M100","v":0},{"$f":"+[1]Potencia!N100","v":0},{"$f":"+[1]Potencia!O100","v":0},{"$f":"+[1]Potencia!P100","v":0},{"$f":"+[1]Potencia!Q100","v":0},null,{"$f":"+[1]Potencia!S100","v":0},{"$f":"+[1]Potencia!T100","v":0},{"$f":"+[1]Potencia!U100","v":0},{"$f":"+[1]Potencia!V100","v":0},{"$f":"+[1]Potencia!W100","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T100:W100)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI100:AL100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG100*IF($D100=\"BT\",Balance!D$98,IF($D100=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH100*IF($D100=\"BT\",Balance!E$98,IF($D100=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI100*IF($D100=\"BT\",Balance!F$98,IF($D100=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ100*IF($D100=\"BT\",Balance!G$98,IF($D100=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK100*IF($D100=\"BT\",Balance!H$98,IF($D100=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL100*IF($D100=\"BT\",Balance!I$98,IF($D100=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC100:BF100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN100*IF($D100=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO100*IF($D100=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP100*IF($D100=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ100*IF($D100=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR100*IF($D100=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS100*IF($D100=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ100:BM100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT100*IF($D100=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU100*IF($D100=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV100*IF($D100=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW100*IF($D100=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX100*IF($D100=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY100*IF($D100=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ100:BT100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!F183","v":"Pp"},{"$f":"+PremisaCosto!B183","v":"BT"},null,{"$f":"+[1]Potencia!F101","v":0},{"$f":"+[1]Potencia!G101","v":0},{"$f":"+[1]Potencia!H101","v":0},{"$f":"+[1]Potencia!I101","v":0},{"$f":"+[1]Potencia!J101","v":0},{"$f":"+[1]Potencia!K101","v":0},null,{"$f":"+[1]Potencia!M101","v":0},{"$f":"+[1]Potencia!N101","v":0},{"$f":"+[1]Potencia!O101","v":0},{"$f":"+[1]Potencia!P101","v":0},{"$f":"+[1]Potencia!Q101","v":0},null,{"$f":"+[1]Potencia!S101","v":0},{"$f":"+[1]Potencia!T101","v":0},{"$f":"+[1]Potencia!U101","v":0},{"$f":"+[1]Potencia!V101","v":0},{"$f":"+[1]Potencia!W101","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T101:W101)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI101:AL101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG101*IF($D101=\"BT\",Balance!D$98,IF($D101=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH101*IF($D101=\"BT\",Balance!E$98,IF($D101=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI101*IF($D101=\"BT\",Balance!F$98,IF($D101=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ101*IF($D101=\"BT\",Balance!G$98,IF($D101=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK101*IF($D101=\"BT\",Balance!H$98,IF($D101=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL101*IF($D101=\"BT\",Balance!I$98,IF($D101=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC101:BF101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN101*IF($D101=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO101*IF($D101=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP101*IF($D101=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ101*IF($D101=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR101*IF($D101=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS101*IF($D101=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ101:BM101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT101*IF($D101=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU101*IF($D101=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV101*IF($D101=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW101*IF($D101=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX101*IF($D101=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY101*IF($D101=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ101:BT101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!F184","v":"Pp"},{"$f":"+PremisaCosto!B184","v":"BT"},null,{"$f":"+[1]Potencia!F102","v":0},{"$f":"+[1]Potencia!G102","v":0},{"$f":"+[1]Potencia!H102","v":0},{"$f":"+[1]Potencia!I102","v":0},{"$f":"+[1]Potencia!J102","v":0},{"$f":"+[1]Potencia!K102","v":0},null,{"$f":"+[1]Potencia!M102","v":0},{"$f":"+[1]Potencia!N102","v":0},{"$f":"+[1]Potencia!O102","v":0},{"$f":"+[1]Potencia!P102","v":0},{"$f":"+[1]Potencia!Q102","v":0},null,{"$f":"+[1]Potencia!S102","v":0},{"$f":"+[1]Potencia!T102","v":0},{"$f":"+[1]Potencia!U102","v":0},{"$f":"+[1]Potencia!V102","v":0},{"$f":"+[1]Potencia!W102","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T102:W102)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI102:AL102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG102*IF($D102=\"BT\",Balance!D$98,IF($D102=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH102*IF($D102=\"BT\",Balance!E$98,IF($D102=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI102*IF($D102=\"BT\",Balance!F$98,IF($D102=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ102*IF($D102=\"BT\",Balance!G$98,IF($D102=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK102*IF($D102=\"BT\",Balance!H$98,IF($D102=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL102*IF($D102=\"BT\",Balance!I$98,IF($D102=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC102:BF102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN102*IF($D102=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO102*IF($D102=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP102*IF($D102=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ102*IF($D102=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR102*IF($D102=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS102*IF($D102=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ102:BM102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT102*IF($D102=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU102*IF($D102=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV102*IF($D102=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW102*IF($D102=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX102*IF($D102=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY102*IF($D102=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ102:BT102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!F185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,{"$f":"+[1]Potencia!F103","v":5.4958333333333336},{"$f":"+[1]Potencia!G103","v":5.4802414518242104},{"$f":"+[1]Potencia!H103","v":5.6934762089562909},{"$f":"+[1]Potencia!I103","v":5.8394554060005648},{"$f":"+[1]Potencia!J103","v":5.9968839715271285},{"$f":"+[1]Potencia!K103","v":6.1631167232905151},null,{"$f":"+[1]Potencia!M103","v":3.7362547726746713E-3},{"$f":"+[1]Potencia!N103","v":3.7256548803252963E-3},{"$f":"+[1]Potencia!O103","v":3.8706191342816011E-3},{"$f":"+[1]Potencia!P103","v":3.9698607667306473E-3},{"$f":"+[1]Potencia!Q103","v":4.0768860700156739E-3},null,{"$f":"+[1]Potencia!S103","v":5.4765051970515355},{"$f":"+[1]Potencia!T103","v":5.6897505540759656},{"$f":"+[1]Potencia!U103","v":5.8355847868662831},{"$f":"+[1]Potencia!V103","v":5.992914110760398},{"$f":"+[1]Potencia!W103","v":6.1590398372204991},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T103:W103)","v":19.392024512217631},null,5.4958333333333336,5.4802414518242104,5.6934762089562909,5.8394554060005648,5.9968839715271285,6.1631167232905151,null,{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI103:AL103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG103*IF($D103=\"BT\",Balance!D$98,IF($D103=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH103*IF($D103=\"BT\",Balance!E$98,IF($D103=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI103*IF($D103=\"BT\",Balance!F$98,IF($D103=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ103*IF($D103=\"BT\",Balance!G$98,IF($D103=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK103*IF($D103=\"BT\",Balance!H$98,IF($D103=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL103*IF($D103=\"BT\",Balance!I$98,IF($D103=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC103:BF103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN103*IF($D103=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO103*IF($D103=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP103*IF($D103=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ103*IF($D103=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR103*IF($D103=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS103*IF($D103=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ103:BM103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT103*IF($D103=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU103*IF($D103=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV103*IF($D103=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW103*IF($D103=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX103*IF($D103=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY103*IF($D103=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ103:BT103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!F186","v":"Pp"},{"$f":"+PremisaCosto!B186","v":"BT"},null,{"$f":"+[1]Potencia!F104","v":5.3898333333333337},{"$f":"+[1]Potencia!G104","v":5.374542177726858},{"$f":"+[1]Potencia!H104","v":5.5836642038343447},{"$f":"+[1]Potencia!I104","v":5.7268278506338817},{"$f":"+[1]Potencia!J104","v":5.8812200380656794},{"$f":"+[1]Potencia!K104","v":6.0442466024106718},null,{"$f":"+[1]Potencia!M104","v":3.6641923606831298E-3},{"$f":"+[1]Potencia!N104","v":3.6537969120497274E-3},{"$f":"+[1]Potencia!O104","v":3.7959651913125917E-3},{"$f":"+[1]Potencia!P104","v":3.8932927167642881E-3},{"$f":"+[1]Potencia!Q104","v":3.998253786754718E-3},null,{"$f":"+[1]Potencia!S104","v":5.3708779853661746},{"$f":"+[1]Potencia!T104","v":5.5800104069222947},{"$f":"+[1]Potencia!U104","v":5.7230318854425688},{"$f":"+[1]Potencia!V104","v":5.8773267453489151},{"$f":"+[1]Potencia!W104","v":6.0402483486239174},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T104:W104)","v":19.018003963627173},null,5.3898333333333337,5.374542177726858,5.5836642038343447,5.7268278506338817,5.8812200380656794,6.0442466024106718,null,{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.7626651198527865},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.7491532635586768},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":4.9339415710886074},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":5.0604465045206384},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":5.1968734105831382},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":5.3409299859160795},{"$f":"+SUMPRODUCT(AI104:AL104,PremisaCosto!$F$84:$I$84)","v":16.816141787782026},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.7626651198527865},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.7491532635586768},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":4.9339415710886074},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":5.0604465045206384},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":5.1968734105831382},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":5.3409299859160795},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.7626651198527865},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.7491532635586768},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":4.9339415710886074},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":5.0604465045206384},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":5.1968734105831382},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":5.3409299859160795},null,{"$f":"AG104*IF($D104=\"BT\",Balance!D$98,IF($D104=\"MT\",Balance!D$102,Balance!D$105))","v":5.5084193967063158},{"$f":"AH104*IF($D104=\"BT\",Balance!E$98,IF($D104=\"MT\",Balance!E$102,Balance!E$105))","v":5.4923321097688023},{"$f":"AI104*IF($D104=\"BT\",Balance!F$98,IF($D104=\"MT\",Balance!F$102,Balance!F$105))","v":5.2921819556679335},{"$f":"AJ104*IF($D104=\"BT\",Balance!G$98,IF($D104=\"MT\",Balance!G$102,Balance!G$105))","v":5.5379295203830621},{"$f":"AK104*IF($D104=\"BT\",Balance!H$98,IF($D104=\"MT\",Balance!H$102,Balance!H$105))","v":5.687387387119899},{"$f":"AL104*IF($D104=\"BT\",Balance!I$98,IF($D104=\"MT\",Balance!I$102,Balance!I$105))","v":5.8451927717523029},{"$f":"+SUMPRODUCT(BC104:BF104,PremisaCosto!$F$84:$I$84)","v":18.301086010567012},{"$f":"+AN104*IF($D104=\"BT\",Balance!D$99,Balance!D$103)","v":5.455670958872747},{"$f":"+AO104*IF($D104=\"BT\",Balance!E$99,Balance!E$103)","v":5.439735745709382},{"$f":"+AP104*IF($D104=\"BT\",Balance!F$99,Balance!F$103)","v":5.2679866757100937},{"$f":"+AQ104*IF($D104=\"BT\",Balance!G$99,Balance!G$103)","v":5.5055077265283519},{"$f":"+AR104*IF($D104=\"BT\",Balance!H$99,Balance!H$103)","v":5.6540805257406346},{"$f":"+AS104*IF($D104=\"BT\",Balance!I$99,Balance!I$103)","v":5.8109521029366134},{"$f":"+SUMPRODUCT(BJ104:BM104,PremisaCosto!$F$84:$I$84)","v":18.200379066803556},{"$f":"+AT104*IF($D104=\"BT\",Balance!D$100,0)","v":5.154361200302958},{"$f":"+AU104*IF($D104=\"BT\",Balance!E$100,0)","v":5.1392958232862096},{"$f":"+AV104*IF($D104=\"BT\",Balance!F$100,0)","v":5.129087461934736},{"$f":"+AW104*IF($D104=\"BT\",Balance!G$100,0)","v":5.3196219209044715},{"$f":"+AX104*IF($D104=\"BT\",Balance!H$100,0)","v":5.4631206496532858},{"$f":"+AY104*IF($D104=\"BT\",Balance!I$100,0)","v":5.6146387087196992},{"$f":"+SUMPRODUCT(BQ104:BT104,PremisaCosto!$F$84:$I$84)","v":17.62282038305964}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!F187","v":"Pp"},{"$f":"+PremisaCosto!B187","v":"BT"},null,{"$f":"+[1]Potencia!F105","v":0.106},{"$f":"+[1]Potencia!G105","v":0.10569927409735247},{"$f":"+[1]Potencia!H105","v":0.10981200512194698},{"$f":"+[1]Potencia!I105","v":0.11262755536668262},{"$f":"+[1]Potencia!J105","v":0.11566393346144817},{"$f":"+[1]Potencia!K105","v":0.11887012087984132},null,{"$f":"+[1]Potencia!M105","v":7.2062411991541796E-5},{"$f":"+[1]Potencia!N105","v":7.1857968275569018E-5},{"$f":"+[1]Potencia!O105","v":7.4653942969009834E-5},{"$f":"+[1]Potencia!P105","v":7.6568049966359137E-5},{"$f":"+[1]Potencia!Q105","v":7.8632283260954299E-5},null,{"$f":"+[1]Potencia!S105","v":0.10562721168536093},{"$f":"+[1]Potencia!T105","v":0.10974014715367142},{"$f":"+[1]Potencia!U105","v":0.1125529014237136},{"$f":"+[1]Potencia!V105","v":0.1155873654114818},{"$f":"+[1]Potencia!W105","v":0.11879148859658037},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T105:W105)","v":0.37402054859045991},null,0.106,0.10569927409735247,0.10981200512194698,0.11262755536668262,0.11566393346144817,0.11887012087984132,null,{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":9.3665698266067965E-2},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":9.3399965231556886E-2},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":9.703413337494525E-2},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":9.9522062428495831E-2},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.10220512350817515},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.10503823467153059},{"$f":"+SUMPRODUCT(AI105:AL105,PremisaCosto!$F$84:$I$84)","v":0.33071728182780452},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":9.3665698266067965E-2},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":9.3399965231556886E-2},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":9.703413337494525E-2},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":9.9522062428495831E-2},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.10220512350817515},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.10503823467153059},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":9.3665698266067965E-2},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":9.3399965231556886E-2},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":9.703413337494525E-2},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":9.9522062428495831E-2},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.10220512350817515},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.10503823467153059},null,{"$f":"AG105*IF($D105=\"BT\",Balance!D$98,IF($D105=\"MT\",Balance!D$102,Balance!D$105))","v":0.10833219135734613},{"$f":"AH105*IF($D105=\"BT\",Balance!E$98,IF($D105=\"MT\",Balance!E$102,Balance!E$105))","v":0.10801580821339428},{"$f":"AI105*IF($D105=\"BT\",Balance!F$98,IF($D105=\"MT\",Balance!F$102,Balance!F$105))","v":0.10407952391245263},{"$f":"AJ105*IF($D105=\"BT\",Balance!G$98,IF($D105=\"MT\",Balance!G$102,Balance!G$105))","v":0.10891255681881408},{"$f":"AK105*IF($D105=\"BT\",Balance!H$98,IF($D105=\"MT\",Balance!H$102,Balance!H$105))","v":0.11185189332410576},{"$f":"AL105*IF($D105=\"BT\",Balance!I$98,IF($D105=\"MT\",Balance!I$102,Balance!I$105))","v":0.11495539759530184},{"$f":"+SUMPRODUCT(BC105:BF105,PremisaCosto!$F$84:$I$84)","v":0.35992116956988845},{"$f":"+AN105*IF($D105=\"BT\",Balance!D$99,Balance!D$103)","v":0.107294805956989},{"$f":"+AO105*IF($D105=\"BT\",Balance!E$99,Balance!E$103)","v":0.10698141359569457},{"$f":"+AP105*IF($D105=\"BT\",Balance!F$99,Balance!F$103)","v":0.10360368365600728},{"$f":"+AQ105*IF($D105=\"BT\",Balance!G$99,Balance!G$103)","v":0.10827492854052484},{"$f":"+AR105*IF($D105=\"BT\",Balance!H$99,Balance!H$103)","v":0.11119685872695642},{"$f":"+AS105*IF($D105=\"BT\",Balance!I$99,Balance!I$103)","v":0.11428199812819466},{"$f":"+SUMPRODUCT(BJ105:BM105,PremisaCosto!$F$84:$I$84)","v":0.35794060071390787},{"$f":"+AT105*IF($D105=\"BT\",Balance!D$100,0)","v":0.10136905047752499},{"$f":"+AU105*IF($D105=\"BT\",Balance!E$100,0)","v":0.1010727648848149},{"$f":"+AV105*IF($D105=\"BT\",Balance!F$100,0)","v":0.10087200055012499},{"$f":"+AW105*IF($D105=\"BT\",Balance!G$100,0)","v":0.10461917627926791},{"$f":"+AX105*IF($D105=\"BT\",Balance!H$100,0)","v":0.10744131646555212},{"$f":"+AY105*IF($D105=\"BT\",Balance!I$100,0)","v":0.11042117006542349},{"$f":"+SUMPRODUCT(BQ105:BT105,PremisaCosto!$F$84:$I$84)","v":0.34658195255344726}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!F188","v":"Pp"},{"$f":"+PremisaCosto!B188","v":"BT"},null,{"$f":"+[1]Potencia!F106","v":0},{"$f":"+[1]Potencia!G106","v":0},{"$f":"+[1]Potencia!H106","v":0},{"$f":"+[1]Potencia!I106","v":0},{"$f":"+[1]Potencia!J106","v":0},{"$f":"+[1]Potencia!K106","v":0},null,{"$f":"+[1]Potencia!M106","v":0},{"$f":"+[1]Potencia!N106","v":0},{"$f":"+[1]Potencia!O106","v":0},{"$f":"+[1]Potencia!P106","v":0},{"$f":"+[1]Potencia!Q106","v":0},null,{"$f":"+[1]Potencia!S106","v":0},{"$f":"+[1]Potencia!T106","v":0},{"$f":"+[1]Potencia!U106","v":0},{"$f":"+[1]Potencia!V106","v":0},{"$f":"+[1]Potencia!W106","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T106:W106)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI106:AL106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG106*IF($D106=\"BT\",Balance!D$98,IF($D106=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH106*IF($D106=\"BT\",Balance!E$98,IF($D106=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI106*IF($D106=\"BT\",Balance!F$98,IF($D106=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ106*IF($D106=\"BT\",Balance!G$98,IF($D106=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK106*IF($D106=\"BT\",Balance!H$98,IF($D106=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL106*IF($D106=\"BT\",Balance!I$98,IF($D106=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC106:BF106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN106*IF($D106=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO106*IF($D106=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP106*IF($D106=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ106*IF($D106=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR106*IF($D106=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS106*IF($D106=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ106:BM106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT106*IF($D106=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU106*IF($D106=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV106*IF($D106=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW106*IF($D106=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX106*IF($D106=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY106*IF($D106=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ106:BT106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!F189","v":"Pp"},{"$f":"+PremisaCosto!B189","v":"BT"},null,{"$f":"+[1]Potencia!F107","v":0},{"$f":"+[1]Potencia!G107","v":0},{"$f":"+[1]Potencia!H107","v":0},{"$f":"+[1]Potencia!I107","v":0},{"$f":"+[1]Potencia!J107","v":0},{"$f":"+[1]Potencia!K107","v":0},null,{"$f":"+[1]Potencia!M107","v":0},{"$f":"+[1]Potencia!N107","v":0},{"$f":"+[1]Potencia!O107","v":0},{"$f":"+[1]Potencia!P107","v":0},{"$f":"+[1]Potencia!Q107","v":0},null,{"$f":"+[1]Potencia!S107","v":0},{"$f":"+[1]Potencia!T107","v":0},{"$f":"+[1]Potencia!U107","v":0},{"$f":"+[1]Potencia!V107","v":0},{"$f":"+[1]Potencia!W107","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T107:W107)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI107:AL107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG107*IF($D107=\"BT\",Balance!D$98,IF($D107=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH107*IF($D107=\"BT\",Balance!E$98,IF($D107=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI107*IF($D107=\"BT\",Balance!F$98,IF($D107=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ107*IF($D107=\"BT\",Balance!G$98,IF($D107=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK107*IF($D107=\"BT\",Balance!H$98,IF($D107=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL107*IF($D107=\"BT\",Balance!I$98,IF($D107=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC107:BF107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN107*IF($D107=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO107*IF($D107=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP107*IF($D107=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ107*IF($D107=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR107*IF($D107=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS107*IF($D107=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ107:BM107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT107*IF($D107=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU107*IF($D107=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV107*IF($D107=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW107*IF($D107=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX107*IF($D107=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY107*IF($D107=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ107:BT107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!F190","v":"Pp"},{"$f":"+PremisaCosto!B190","v":"BT"},null,{"$f":"+[1]Potencia!F108","v":0},{"$f":"+[1]Potencia!G108","v":0},{"$f":"+[1]Potencia!H108","v":0},{"$f":"+[1]Potencia!I108","v":0},{"$f":"+[1]Potencia!J108","v":0},{"$f":"+[1]Potencia!K108","v":0},null,{"$f":"+[1]Potencia!M108","v":0},{"$f":"+[1]Potencia!N108","v":0},{"$f":"+[1]Potencia!O108","v":0},{"$f":"+[1]Potencia!P108","v":0},{"$f":"+[1]Potencia!Q108","v":0},null,{"$f":"+[1]Potencia!S108","v":0},{"$f":"+[1]Potencia!T108","v":0},{"$f":"+[1]Potencia!U108","v":0},{"$f":"+[1]Potencia!V108","v":0},{"$f":"+[1]Potencia!W108","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T108:W108)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI108:AL108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG108*IF($D108=\"BT\",Balance!D$98,IF($D108=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH108*IF($D108=\"BT\",Balance!E$98,IF($D108=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI108*IF($D108=\"BT\",Balance!F$98,IF($D108=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ108*IF($D108=\"BT\",Balance!G$98,IF($D108=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK108*IF($D108=\"BT\",Balance!H$98,IF($D108=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL108*IF($D108=\"BT\",Balance!I$98,IF($D108=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC108:BF108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN108*IF($D108=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO108*IF($D108=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP108*IF($D108=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ108*IF($D108=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR108*IF($D108=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS108*IF($D108=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ108:BM108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT108*IF($D108=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU108*IF($D108=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV108*IF($D108=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW108*IF($D108=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX108*IF($D108=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY108*IF($D108=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ108:BT108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!F191","v":"Pp"},{"$f":"+PremisaCosto!B191","v":"BT"},null,{"$f":"+[1]Potencia!F109","v":0},{"$f":"+[1]Potencia!G109","v":0},{"$f":"+[1]Potencia!H109","v":0},{"$f":"+[1]Potencia!I109","v":0},{"$f":"+[1]Potencia!J109","v":0},{"$f":"+[1]Potencia!K109","v":0},null,{"$f":"+[1]Potencia!M109","v":0},{"$f":"+[1]Potencia!N109","v":0},{"$f":"+[1]Potencia!O109","v":0},{"$f":"+[1]Potencia!P109","v":0},{"$f":"+[1]Potencia!Q109","v":0},null,{"$f":"+[1]Potencia!S109","v":0},{"$f":"+[1]Potencia!T109","v":0},{"$f":"+[1]Potencia!U109","v":0},{"$f":"+[1]Potencia!V109","v":0},{"$f":"+[1]Potencia!W109","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T109:W109)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI109:AL109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG109*IF($D109=\"BT\",Balance!D$98,IF($D109=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH109*IF($D109=\"BT\",Balance!E$98,IF($D109=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI109*IF($D109=\"BT\",Balance!F$98,IF($D109=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ109*IF($D109=\"BT\",Balance!G$98,IF($D109=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK109*IF($D109=\"BT\",Balance!H$98,IF($D109=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL109*IF($D109=\"BT\",Balance!I$98,IF($D109=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC109:BF109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN109*IF($D109=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO109*IF($D109=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP109*IF($D109=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ109*IF($D109=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR109*IF($D109=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS109*IF($D109=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ109:BM109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT109*IF($D109=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU109*IF($D109=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV109*IF($D109=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW109*IF($D109=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX109*IF($D109=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY109*IF($D109=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ109:BT109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!F192","v":"Pp"},{"$f":"+PremisaCosto!B192","v":"BT"},null,{"$f":"+[1]Potencia!F110","v":0},{"$f":"+[1]Potencia!G110","v":0},{"$f":"+[1]Potencia!H110","v":0},{"$f":"+[1]Potencia!I110","v":0},{"$f":"+[1]Potencia!J110","v":0},{"$f":"+[1]Potencia!K110","v":0},null,{"$f":"+[1]Potencia!M110","v":0},{"$f":"+[1]Potencia!N110","v":0},{"$f":"+[1]Potencia!O110","v":0},{"$f":"+[1]Potencia!P110","v":0},{"$f":"+[1]Potencia!Q110","v":0},null,{"$f":"+[1]Potencia!S110","v":0},{"$f":"+[1]Potencia!T110","v":0},{"$f":"+[1]Potencia!U110","v":0},{"$f":"+[1]Potencia!V110","v":0},{"$f":"+[1]Potencia!W110","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T110:W110)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI110:AL110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG110*IF($D110=\"BT\",Balance!D$98,IF($D110=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH110*IF($D110=\"BT\",Balance!E$98,IF($D110=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI110*IF($D110=\"BT\",Balance!F$98,IF($D110=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ110*IF($D110=\"BT\",Balance!G$98,IF($D110=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK110*IF($D110=\"BT\",Balance!H$98,IF($D110=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL110*IF($D110=\"BT\",Balance!I$98,IF($D110=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC110:BF110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN110*IF($D110=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO110*IF($D110=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP110*IF($D110=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ110*IF($D110=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR110*IF($D110=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS110*IF($D110=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ110:BM110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT110*IF($D110=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU110*IF($D110=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV110*IF($D110=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW110*IF($D110=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX110*IF($D110=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY110*IF($D110=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ110:BT110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!F193","v":"Pp"},{"$f":"+PremisaCosto!B193","v":"BT"},null,{"$f":"+[1]Potencia!F111","v":0},{"$f":"+[1]Potencia!G111","v":0},{"$f":"+[1]Potencia!H111","v":0},{"$f":"+[1]Potencia!I111","v":0},{"$f":"+[1]Potencia!J111","v":0},{"$f":"+[1]Potencia!K111","v":0},null,{"$f":"+[1]Potencia!M111","v":0},{"$f":"+[1]Potencia!N111","v":0},{"$f":"+[1]Potencia!O111","v":0},{"$f":"+[1]Potencia!P111","v":0},{"$f":"+[1]Potencia!Q111","v":0},null,{"$f":"+[1]Potencia!S111","v":0},{"$f":"+[1]Potencia!T111","v":0},{"$f":"+[1]Potencia!U111","v":0},{"$f":"+[1]Potencia!V111","v":0},{"$f":"+[1]Potencia!W111","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T111:W111)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI111:AL111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG111*IF($D111=\"BT\",Balance!D$98,IF($D111=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH111*IF($D111=\"BT\",Balance!E$98,IF($D111=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI111*IF($D111=\"BT\",Balance!F$98,IF($D111=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ111*IF($D111=\"BT\",Balance!G$98,IF($D111=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK111*IF($D111=\"BT\",Balance!H$98,IF($D111=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL111*IF($D111=\"BT\",Balance!I$98,IF($D111=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC111:BF111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN111*IF($D111=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO111*IF($D111=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP111*IF($D111=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ111*IF($D111=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR111*IF($D111=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS111*IF($D111=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ111:BM111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT111*IF($D111=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU111*IF($D111=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV111*IF($D111=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW111*IF($D111=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX111*IF($D111=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY111*IF($D111=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ111:BT111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!F194","v":"Pp"},{"$f":"+PremisaCosto!B194","v":"BT"},null,{"$f":"+[1]Potencia!F112","v":0},{"$f":"+[1]Potencia!G112","v":0},{"$f":"+[1]Potencia!H112","v":0},{"$f":"+[1]Potencia!I112","v":0},{"$f":"+[1]Potencia!J112","v":0},{"$f":"+[1]Potencia!K112","v":0},null,{"$f":"+[1]Potencia!M112","v":0},{"$f":"+[1]Potencia!N112","v":0},{"$f":"+[1]Potencia!O112","v":0},{"$f":"+[1]Potencia!P112","v":0},{"$f":"+[1]Potencia!Q112","v":0},null,{"$f":"+[1]Potencia!S112","v":0},{"$f":"+[1]Potencia!T112","v":0},{"$f":"+[1]Potencia!U112","v":0},{"$f":"+[1]Potencia!V112","v":0},{"$f":"+[1]Potencia!W112","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T112:W112)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI112:AL112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG112*IF($D112=\"BT\",Balance!D$98,IF($D112=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH112*IF($D112=\"BT\",Balance!E$98,IF($D112=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI112*IF($D112=\"BT\",Balance!F$98,IF($D112=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ112*IF($D112=\"BT\",Balance!G$98,IF($D112=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK112*IF($D112=\"BT\",Balance!H$98,IF($D112=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL112*IF($D112=\"BT\",Balance!I$98,IF($D112=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC112:BF112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN112*IF($D112=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO112*IF($D112=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP112*IF($D112=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ112*IF($D112=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR112*IF($D112=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS112*IF($D112=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ112:BM112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT112*IF($D112=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU112*IF($D112=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV112*IF($D112=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW112*IF($D112=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX112*IF($D112=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY112*IF($D112=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ112:BT112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!F195","v":"Pp"},{"$f":"+PremisaCosto!B195","v":"BT"},null,{"$f":"+[1]Potencia!F113","v":0},{"$f":"+[1]Potencia!G113","v":0},{"$f":"+[1]Potencia!H113","v":0},{"$f":"+[1]Potencia!I113","v":0},{"$f":"+[1]Potencia!J113","v":0},{"$f":"+[1]Potencia!K113","v":0},null,{"$f":"+[1]Potencia!M113","v":0},{"$f":"+[1]Potencia!N113","v":0},{"$f":"+[1]Potencia!O113","v":0},{"$f":"+[1]Potencia!P113","v":0},{"$f":"+[1]Potencia!Q113","v":0},null,{"$f":"+[1]Potencia!S113","v":0},{"$f":"+[1]Potencia!T113","v":0},{"$f":"+[1]Potencia!U113","v":0},{"$f":"+[1]Potencia!V113","v":0},{"$f":"+[1]Potencia!W113","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T113:W113)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI113:AL113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG113*IF($D113=\"BT\",Balance!D$98,IF($D113=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH113*IF($D113=\"BT\",Balance!E$98,IF($D113=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI113*IF($D113=\"BT\",Balance!F$98,IF($D113=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ113*IF($D113=\"BT\",Balance!G$98,IF($D113=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK113*IF($D113=\"BT\",Balance!H$98,IF($D113=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL113*IF($D113=\"BT\",Balance!I$98,IF($D113=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC113:BF113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN113*IF($D113=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO113*IF($D113=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP113*IF($D113=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ113*IF($D113=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR113*IF($D113=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS113*IF($D113=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ113:BM113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT113*IF($D113=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU113*IF($D113=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV113*IF($D113=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW113*IF($D113=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX113*IF($D113=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY113*IF($D113=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ113:BT113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!F196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,{"$f":"+[1]Potencia!F114","v":16.639499999999998},{"$f":"+[1]Potencia!G114","v":16.592293125876381},{"$f":"+[1]Potencia!H114","v":17.237894898364495},{"$f":"+[1]Potencia!I114","v":17.679869882301087},{"$f":"+[1]Potencia!J114","v":18.156509630488369},{"$f":"+[1]Potencia!K114","v":18.659805437548297},null,{"$f":"+[1]Potencia!M114","v":1.1312099097483581E-2},{"$f":"+[1]Potencia!N114","v":1.128000625586161E-2},{"$f":"+[1]Potencia!O114","v":1.1718908339932442E-2},{"$f":"+[1]Potencia!P114","v":1.2019377994483325E-2},{"$f":"+[1]Potencia!Q114","v":1.2343413936987256E-2},null,{"$f":"+[1]Potencia!S114","v":16.580981026778897},{"$f":"+[1]Potencia!T114","v":17.226614892108632},{"$f":"+[1]Potencia!U114","v":17.668150973961154},{"$f":"+[1]Potencia!V114","v":18.144490252493885},{"$f":"+[1]Potencia!W114","v":18.647462023611311},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T114:W114)","v":58.712404889348647},null,16.639499999999998,16.592293125876381,17.237894898364495,17.679869882301087,18.156509630488369,18.659805437548297,null,{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI114:AL114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG114*IF($D114=\"BT\",Balance!D$98,IF($D114=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH114*IF($D114=\"BT\",Balance!E$98,IF($D114=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI114*IF($D114=\"BT\",Balance!F$98,IF($D114=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ114*IF($D114=\"BT\",Balance!G$98,IF($D114=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK114*IF($D114=\"BT\",Balance!H$98,IF($D114=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL114*IF($D114=\"BT\",Balance!I$98,IF($D114=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC114:BF114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN114*IF($D114=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO114*IF($D114=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP114*IF($D114=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ114*IF($D114=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR114*IF($D114=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS114*IF($D114=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ114:BM114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT114*IF($D114=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU114*IF($D114=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV114*IF($D114=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW114*IF($D114=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX114*IF($D114=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY114*IF($D114=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ114:BT114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!F197","v":"Pp"},{"$f":"+PremisaCosto!B197","v":"BT"},null,{"$f":"+[1]Potencia!F115","v":16.639499999999998},{"$f":"+[1]Potencia!G115","v":16.592293125876381},{"$f":"+[1]Potencia!H115","v":17.237894898364495},{"$f":"+[1]Potencia!I115","v":17.679869882301087},{"$f":"+[1]Potencia!J115","v":18.156509630488369},{"$f":"+[1]Potencia!K115","v":18.659805437548297},null,{"$f":"+[1]Potencia!M115","v":1.1312099097483581E-2},{"$f":"+[1]Potencia!N115","v":1.128000625586161E-2},{"$f":"+[1]Potencia!O115","v":1.1718908339932442E-2},{"$f":"+[1]Potencia!P115","v":1.2019377994483325E-2},{"$f":"+[1]Potencia!Q115","v":1.2343413936987256E-2},null,{"$f":"+[1]Potencia!S115","v":16.580981026778897},{"$f":"+[1]Potencia!T115","v":17.226614892108632},{"$f":"+[1]Potencia!U115","v":17.668150973961154},{"$f":"+[1]Potencia!V115","v":18.144490252493885},{"$f":"+[1]Potencia!W115","v":18.647462023611311},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T115:W115)","v":58.712404889348647},null,16.639499999999998,16.592293125876381,17.237894898364495,17.679869882301087,18.156509630488369,18.659805437548297,null,{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":14.703305531115451},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":14.661591711985762},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":15.232070398984916},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":15.622616582820342},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":16.043793892587555},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":16.48852552657484},{"$f":"+SUMPRODUCT(AI115:AL115,PremisaCosto!$F$84:$I$84)","v":51.914813311073146},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":14.703305531115451},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":14.661591711985762},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":15.232070398984916},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":15.622616582820342},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":16.043793892587555},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":16.48852552657484},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":14.703305531115451},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":14.661591711985762},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":15.232070398984916},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":15.622616582820342},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":16.043793892587555},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":16.48852552657484},null,{"$f":"AG115*IF($D115=\"BT\",Balance!D$98,IF($D115=\"MT\",Balance!D$102,Balance!D$105))","v":17.005599038590198},{"$f":"AH115*IF($D115=\"BT\",Balance!E$98,IF($D115=\"MT\",Balance!E$102,Balance!E$105))","v":16.95593434685636},{"$f":"AI115*IF($D115=\"BT\",Balance!F$98,IF($D115=\"MT\",Balance!F$102,Balance!F$105))","v":16.33803054850241},{"$f":"AJ115*IF($D115=\"BT\",Balance!G$98,IF($D115=\"MT\",Balance!G$102,Balance!G$105))","v":17.096702728176005},{"$f":"AK115*IF($D115=\"BT\",Balance!H$98,IF($D115=\"MT\",Balance!H$102,Balance!H$105))","v":17.558109235532626},{"$f":"AL115*IF($D115=\"BT\",Balance!I$98,IF($D115=\"MT\",Balance!I$102,Balance!I$105))","v":18.04528621025495},{"$f":"+SUMPRODUCT(BC115:BF115,PremisaCosto!$F$84:$I$84)","v":56.499134915643005},{"$f":"+AN115*IF($D115=\"BT\",Balance!D$99,Balance!D$103)","v":16.842753997370927},{"$f":"+AO115*IF($D115=\"BT\",Balance!E$99,Balance!E$103)","v":16.793558787976981},{"$f":"+AP115*IF($D115=\"BT\",Balance!F$99,Balance!F$103)","v":16.263334850888047},{"$f":"+AQ115*IF($D115=\"BT\",Balance!G$99,Balance!G$103)","v":16.996610126887386},{"$f":"+AR115*IF($D115=\"BT\",Balance!H$99,Balance!H$103)","v":17.455284252709358},{"$f":"+AS115*IF($D115=\"BT\",Balance!I$99,Balance!I$103)","v":17.939578375982027},{"$f":"+SUMPRODUCT(BJ115:BM115,PremisaCosto!$F$84:$I$84)","v":56.188232316783683},{"$f":"+AT115*IF($D115=\"BT\",Balance!D$100,0)","v":15.912550145479027},{"$f":"+AU115*IF($D115=\"BT\",Balance!E$100,0)","v":15.866040295291295},{"$f":"+AV115*IF($D115=\"BT\",Balance!F$100,0)","v":15.834525029752871},{"$f":"+AW115*IF($D115=\"BT\",Balance!G$100,0)","v":16.422743242442248},{"$f":"+AX115*IF($D115=\"BT\",Balance!H$100,0)","v":16.86575269177882},{"$f":"+AY115*IF($D115=\"BT\",Balance!I$100,0)","v":17.333519427392584},{"$f":"+SUMPRODUCT(BQ115:BT115,PremisaCosto!$F$84:$I$84)","v":54.405192448236654}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!F198","v":"Pp"},{"$f":"+PremisaCosto!B198","v":"BT"},null,{"$f":"+[1]Potencia!F116","v":0},{"$f":"+[1]Potencia!G116","v":0},{"$f":"+[1]Potencia!H116","v":0},{"$f":"+[1]Potencia!I116","v":0},{"$f":"+[1]Potencia!J116","v":0},{"$f":"+[1]Potencia!K116","v":0},null,{"$f":"+[1]Potencia!M116","v":0},{"$f":"+[1]Potencia!N116","v":0},{"$f":"+[1]Potencia!O116","v":0},{"$f":"+[1]Potencia!P116","v":0},{"$f":"+[1]Potencia!Q116","v":0},null,{"$f":"+[1]Potencia!S116","v":0},{"$f":"+[1]Potencia!T116","v":0},{"$f":"+[1]Potencia!U116","v":0},{"$f":"+[1]Potencia!V116","v":0},{"$f":"+[1]Potencia!W116","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T116:W116)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI116:AL116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG116*IF($D116=\"BT\",Balance!D$98,IF($D116=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH116*IF($D116=\"BT\",Balance!E$98,IF($D116=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI116*IF($D116=\"BT\",Balance!F$98,IF($D116=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ116*IF($D116=\"BT\",Balance!G$98,IF($D116=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK116*IF($D116=\"BT\",Balance!H$98,IF($D116=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL116*IF($D116=\"BT\",Balance!I$98,IF($D116=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC116:BF116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN116*IF($D116=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO116*IF($D116=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP116*IF($D116=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ116*IF($D116=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR116*IF($D116=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS116*IF($D116=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ116:BM116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT116*IF($D116=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU116*IF($D116=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV116*IF($D116=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW116*IF($D116=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX116*IF($D116=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY116*IF($D116=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ116:BT116,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!F199","v":"Pp"},{"$f":"+PremisaCosto!B199","v":"BT"},null,{"$f":"+[1]Potencia!F117","v":0},{"$f":"+[1]Potencia!G117","v":0},{"$f":"+[1]Potencia!H117","v":0},{"$f":"+[1]Potencia!I117","v":0},{"$f":"+[1]Potencia!J117","v":0},{"$f":"+[1]Potencia!K117","v":0},null,{"$f":"+[1]Potencia!M117","v":0},{"$f":"+[1]Potencia!N117","v":0},{"$f":"+[1]Potencia!O117","v":0},{"$f":"+[1]Potencia!P117","v":0},{"$f":"+[1]Potencia!Q117","v":0},null,{"$f":"+[1]Potencia!S117","v":0},{"$f":"+[1]Potencia!T117","v":0},{"$f":"+[1]Potencia!U117","v":0},{"$f":"+[1]Potencia!V117","v":0},{"$f":"+[1]Potencia!W117","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T117:W117)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI117:AL117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG117*IF($D117=\"BT\",Balance!D$98,IF($D117=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH117*IF($D117=\"BT\",Balance!E$98,IF($D117=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI117*IF($D117=\"BT\",Balance!F$98,IF($D117=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ117*IF($D117=\"BT\",Balance!G$98,IF($D117=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK117*IF($D117=\"BT\",Balance!H$98,IF($D117=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL117*IF($D117=\"BT\",Balance!I$98,IF($D117=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC117:BF117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN117*IF($D117=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO117*IF($D117=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP117*IF($D117=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ117*IF($D117=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR117*IF($D117=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS117*IF($D117=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ117:BM117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT117*IF($D117=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU117*IF($D117=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV117*IF($D117=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW117*IF($D117=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX117*IF($D117=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY117*IF($D117=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ117:BT117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!F200","v":"Pp"},{"$f":"+PremisaCosto!B200","v":"BT"},null,{"$f":"+[1]Potencia!F118","v":0},{"$f":"+[1]Potencia!G118","v":0},{"$f":"+[1]Potencia!H118","v":0},{"$f":"+[1]Potencia!I118","v":0},{"$f":"+[1]Potencia!J118","v":0},{"$f":"+[1]Potencia!K118","v":0},null,{"$f":"+[1]Potencia!M118","v":0},{"$f":"+[1]Potencia!N118","v":0},{"$f":"+[1]Potencia!O118","v":0},{"$f":"+[1]Potencia!P118","v":0},{"$f":"+[1]Potencia!Q118","v":0},null,{"$f":"+[1]Potencia!S118","v":0},{"$f":"+[1]Potencia!T118","v":0},{"$f":"+[1]Potencia!U118","v":0},{"$f":"+[1]Potencia!V118","v":0},{"$f":"+[1]Potencia!W118","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T118:W118)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI118:AL118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG118*IF($D118=\"BT\",Balance!D$98,IF($D118=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH118*IF($D118=\"BT\",Balance!E$98,IF($D118=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI118*IF($D118=\"BT\",Balance!F$98,IF($D118=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ118*IF($D118=\"BT\",Balance!G$98,IF($D118=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK118*IF($D118=\"BT\",Balance!H$98,IF($D118=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL118*IF($D118=\"BT\",Balance!I$98,IF($D118=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC118:BF118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN118*IF($D118=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO118*IF($D118=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP118*IF($D118=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ118*IF($D118=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR118*IF($D118=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS118*IF($D118=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ118:BM118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT118*IF($D118=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU118*IF($D118=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV118*IF($D118=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW118*IF($D118=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX118*IF($D118=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY118*IF($D118=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ118:BT118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!F201","v":"Pp"},{"$f":"+PremisaCosto!B201","v":"BT"},null,{"$f":"+[1]Potencia!F119","v":0},{"$f":"+[1]Potencia!G119","v":0},{"$f":"+[1]Potencia!H119","v":0},{"$f":"+[1]Potencia!I119","v":0},{"$f":"+[1]Potencia!J119","v":0},{"$f":"+[1]Potencia!K119","v":0},null,{"$f":"+[1]Potencia!M119","v":0},{"$f":"+[1]Potencia!N119","v":0},{"$f":"+[1]Potencia!O119","v":0},{"$f":"+[1]Potencia!P119","v":0},{"$f":"+[1]Potencia!Q119","v":0},null,{"$f":"+[1]Potencia!S119","v":0},{"$f":"+[1]Potencia!T119","v":0},{"$f":"+[1]Potencia!U119","v":0},{"$f":"+[1]Potencia!V119","v":0},{"$f":"+[1]Potencia!W119","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T119:W119)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI119:AL119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG119*IF($D119=\"BT\",Balance!D$98,IF($D119=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH119*IF($D119=\"BT\",Balance!E$98,IF($D119=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI119*IF($D119=\"BT\",Balance!F$98,IF($D119=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ119*IF($D119=\"BT\",Balance!G$98,IF($D119=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK119*IF($D119=\"BT\",Balance!H$98,IF($D119=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL119*IF($D119=\"BT\",Balance!I$98,IF($D119=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC119:BF119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN119*IF($D119=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO119*IF($D119=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP119*IF($D119=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ119*IF($D119=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR119*IF($D119=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS119*IF($D119=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ119:BM119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT119*IF($D119=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU119*IF($D119=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV119*IF($D119=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW119*IF($D119=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX119*IF($D119=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY119*IF($D119=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ119:BT119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!F202","v":"Pp"},{"$f":"+PremisaCosto!B202","v":"BT"},null,{"$f":"+[1]Potencia!F120","v":0},{"$f":"+[1]Potencia!G120","v":0},{"$f":"+[1]Potencia!H120","v":0},{"$f":"+[1]Potencia!I120","v":0},{"$f":"+[1]Potencia!J120","v":0},{"$f":"+[1]Potencia!K120","v":0},null,{"$f":"+[1]Potencia!M120","v":0},{"$f":"+[1]Potencia!N120","v":0},{"$f":"+[1]Potencia!O120","v":0},{"$f":"+[1]Potencia!P120","v":0},{"$f":"+[1]Potencia!Q120","v":0},null,{"$f":"+[1]Potencia!S120","v":0},{"$f":"+[1]Potencia!T120","v":0},{"$f":"+[1]Potencia!U120","v":0},{"$f":"+[1]Potencia!V120","v":0},{"$f":"+[1]Potencia!W120","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T120:W120)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI120:AL120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG120*IF($D120=\"BT\",Balance!D$98,IF($D120=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH120*IF($D120=\"BT\",Balance!E$98,IF($D120=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI120*IF($D120=\"BT\",Balance!F$98,IF($D120=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ120*IF($D120=\"BT\",Balance!G$98,IF($D120=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK120*IF($D120=\"BT\",Balance!H$98,IF($D120=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL120*IF($D120=\"BT\",Balance!I$98,IF($D120=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC120:BF120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN120*IF($D120=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO120*IF($D120=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP120*IF($D120=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ120*IF($D120=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR120*IF($D120=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS120*IF($D120=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ120:BM120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT120*IF($D120=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU120*IF($D120=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV120*IF($D120=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW120*IF($D120=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX120*IF($D120=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY120*IF($D120=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ120:BT120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!F203","v":"Pp"},{"$f":"+PremisaCosto!B203","v":"BT"},null,{"$f":"+[1]Potencia!F121","v":0},{"$f":"+[1]Potencia!G121","v":0},{"$f":"+[1]Potencia!H121","v":0},{"$f":"+[1]Potencia!I121","v":0},{"$f":"+[1]Potencia!J121","v":0},{"$f":"+[1]Potencia!K121","v":0},null,{"$f":"+[1]Potencia!M121","v":0},{"$f":"+[1]Potencia!N121","v":0},{"$f":"+[1]Potencia!O121","v":0},{"$f":"+[1]Potencia!P121","v":0},{"$f":"+[1]Potencia!Q121","v":0},null,{"$f":"+[1]Potencia!S121","v":0},{"$f":"+[1]Potencia!T121","v":0},{"$f":"+[1]Potencia!U121","v":0},{"$f":"+[1]Potencia!V121","v":0},{"$f":"+[1]Potencia!W121","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T121:W121)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI121:AL121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG121*IF($D121=\"BT\",Balance!D$98,IF($D121=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH121*IF($D121=\"BT\",Balance!E$98,IF($D121=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI121*IF($D121=\"BT\",Balance!F$98,IF($D121=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ121*IF($D121=\"BT\",Balance!G$98,IF($D121=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK121*IF($D121=\"BT\",Balance!H$98,IF($D121=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL121*IF($D121=\"BT\",Balance!I$98,IF($D121=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC121:BF121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN121*IF($D121=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO121*IF($D121=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP121*IF($D121=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ121*IF($D121=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR121*IF($D121=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS121*IF($D121=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ121:BM121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT121*IF($D121=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU121*IF($D121=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV121*IF($D121=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW121*IF($D121=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX121*IF($D121=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY121*IF($D121=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ121:BT121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!F204","v":"Pp"},{"$f":"+PremisaCosto!B204","v":"BT"},null,{"$f":"+[1]Potencia!F122","v":0},{"$f":"+[1]Potencia!G122","v":0},{"$f":"+[1]Potencia!H122","v":0},{"$f":"+[1]Potencia!I122","v":0},{"$f":"+[1]Potencia!J122","v":0},{"$f":"+[1]Potencia!K122","v":0},null,{"$f":"+[1]Potencia!M122","v":0},{"$f":"+[1]Potencia!N122","v":0},{"$f":"+[1]Potencia!O122","v":0},{"$f":"+[1]Potencia!P122","v":0},{"$f":"+[1]Potencia!Q122","v":0},null,{"$f":"+[1]Potencia!S122","v":0},{"$f":"+[1]Potencia!T122","v":0},{"$f":"+[1]Potencia!U122","v":0},{"$f":"+[1]Potencia!V122","v":0},{"$f":"+[1]Potencia!W122","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T122:W122)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI122:AL122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG122*IF($D122=\"BT\",Balance!D$98,IF($D122=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH122*IF($D122=\"BT\",Balance!E$98,IF($D122=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI122*IF($D122=\"BT\",Balance!F$98,IF($D122=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ122*IF($D122=\"BT\",Balance!G$98,IF($D122=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK122*IF($D122=\"BT\",Balance!H$98,IF($D122=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL122*IF($D122=\"BT\",Balance!I$98,IF($D122=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC122:BF122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN122*IF($D122=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO122*IF($D122=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP122*IF($D122=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ122*IF($D122=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR122*IF($D122=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS122*IF($D122=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ122:BM122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT122*IF($D122=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU122*IF($D122=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV122*IF($D122=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW122*IF($D122=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX122*IF($D122=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY122*IF($D122=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ122:BT122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!F205","v":"Pp"},{"$f":"+PremisaCosto!B205","v":"BT"},null,{"$f":"+[1]Potencia!F123","v":0},{"$f":"+[1]Potencia!G123","v":0},{"$f":"+[1]Potencia!H123","v":0},{"$f":"+[1]Potencia!I123","v":0},{"$f":"+[1]Potencia!J123","v":0},{"$f":"+[1]Potencia!K123","v":0},null,{"$f":"+[1]Potencia!M123","v":0},{"$f":"+[1]Potencia!N123","v":0},{"$f":"+[1]Potencia!O123","v":0},{"$f":"+[1]Potencia!P123","v":0},{"$f":"+[1]Potencia!Q123","v":0},null,{"$f":"+[1]Potencia!S123","v":0},{"$f":"+[1]Potencia!T123","v":0},{"$f":"+[1]Potencia!U123","v":0},{"$f":"+[1]Potencia!V123","v":0},{"$f":"+[1]Potencia!W123","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T123:W123)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI123:AL123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG123*IF($D123=\"BT\",Balance!D$98,IF($D123=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH123*IF($D123=\"BT\",Balance!E$98,IF($D123=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI123*IF($D123=\"BT\",Balance!F$98,IF($D123=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ123*IF($D123=\"BT\",Balance!G$98,IF($D123=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK123*IF($D123=\"BT\",Balance!H$98,IF($D123=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL123*IF($D123=\"BT\",Balance!I$98,IF($D123=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC123:BF123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN123*IF($D123=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO123*IF($D123=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP123*IF($D123=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ123*IF($D123=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR123*IF($D123=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS123*IF($D123=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ123:BM123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT123*IF($D123=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU123*IF($D123=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV123*IF($D123=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW123*IF($D123=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX123*IF($D123=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY123*IF($D123=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ123:BT123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!F206","v":"Pp"},{"$f":"+PremisaCosto!B206","v":"BT"},null,{"$f":"+[1]Potencia!F124","v":0},{"$f":"+[1]Potencia!G124","v":0},{"$f":"+[1]Potencia!H124","v":0},{"$f":"+[1]Potencia!I124","v":0},{"$f":"+[1]Potencia!J124","v":0},{"$f":"+[1]Potencia!K124","v":0},null,{"$f":"+[1]Potencia!M124","v":0},{"$f":"+[1]Potencia!N124","v":0},{"$f":"+[1]Potencia!O124","v":0},{"$f":"+[1]Potencia!P124","v":0},{"$f":"+[1]Potencia!Q124","v":0},null,{"$f":"+[1]Potencia!S124","v":0},{"$f":"+[1]Potencia!T124","v":0},{"$f":"+[1]Potencia!U124","v":0},{"$f":"+[1]Potencia!V124","v":0},{"$f":"+[1]Potencia!W124","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T124:W124)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI124:AL124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG124*IF($D124=\"BT\",Balance!D$98,IF($D124=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH124*IF($D124=\"BT\",Balance!E$98,IF($D124=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI124*IF($D124=\"BT\",Balance!F$98,IF($D124=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ124*IF($D124=\"BT\",Balance!G$98,IF($D124=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK124*IF($D124=\"BT\",Balance!H$98,IF($D124=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL124*IF($D124=\"BT\",Balance!I$98,IF($D124=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC124:BF124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN124*IF($D124=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO124*IF($D124=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP124*IF($D124=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ124*IF($D124=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR124*IF($D124=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS124*IF($D124=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ124:BM124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT124*IF($D124=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU124*IF($D124=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV124*IF($D124=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW124*IF($D124=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX124*IF($D124=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY124*IF($D124=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ124:BT124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!F207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,{"$f":"+[1]Potencia!F125","v":0},{"$f":"+[1]Potencia!G125","v":0},{"$f":"+[1]Potencia!H125","v":0},{"$f":"+[1]Potencia!I125","v":0},{"$f":"+[1]Potencia!J125","v":0},{"$f":"+[1]Potencia!K125","v":0},null,{"$f":"+[1]Potencia!M125","v":0},{"$f":"+[1]Potencia!N125","v":0},{"$f":"+[1]Potencia!O125","v":0},{"$f":"+[1]Potencia!P125","v":0},{"$f":"+[1]Potencia!Q125","v":0},null,{"$f":"+[1]Potencia!S125","v":0},{"$f":"+[1]Potencia!T125","v":0},{"$f":"+[1]Potencia!U125","v":0},{"$f":"+[1]Potencia!V125","v":0},{"$f":"+[1]Potencia!W125","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T125:W125)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI125:AL125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG125*IF($D125=\"BT\",Balance!D$98,IF($D125=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH125*IF($D125=\"BT\",Balance!E$98,IF($D125=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI125*IF($D125=\"BT\",Balance!F$98,IF($D125=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ125*IF($D125=\"BT\",Balance!G$98,IF($D125=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK125*IF($D125=\"BT\",Balance!H$98,IF($D125=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL125*IF($D125=\"BT\",Balance!I$98,IF($D125=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC125:BF125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN125*IF($D125=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO125*IF($D125=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP125*IF($D125=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ125*IF($D125=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR125*IF($D125=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS125*IF($D125=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ125:BM125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT125*IF($D125=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU125*IF($D125=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV125*IF($D125=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW125*IF($D125=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX125*IF($D125=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY125*IF($D125=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ125:BT125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!F208","v":"Pp"},{"$f":"+PremisaCosto!B208","v":"BT"},null,{"$f":"+[1]Potencia!F126","v":0},{"$f":"+[1]Potencia!G126","v":0},{"$f":"+[1]Potencia!H126","v":0},{"$f":"+[1]Potencia!I126","v":0},{"$f":"+[1]Potencia!J126","v":0},{"$f":"+[1]Potencia!K126","v":0},null,{"$f":"+[1]Potencia!M126","v":0},{"$f":"+[1]Potencia!N126","v":0},{"$f":"+[1]Potencia!O126","v":0},{"$f":"+[1]Potencia!P126","v":0},{"$f":"+[1]Potencia!Q126","v":0},null,{"$f":"+[1]Potencia!S126","v":0},{"$f":"+[1]Potencia!T126","v":0},{"$f":"+[1]Potencia!U126","v":0},{"$f":"+[1]Potencia!V126","v":0},{"$f":"+[1]Potencia!W126","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T126:W126)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI126:AL126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG126*IF($D126=\"BT\",Balance!D$98,IF($D126=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH126*IF($D126=\"BT\",Balance!E$98,IF($D126=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI126*IF($D126=\"BT\",Balance!F$98,IF($D126=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ126*IF($D126=\"BT\",Balance!G$98,IF($D126=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK126*IF($D126=\"BT\",Balance!H$98,IF($D126=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL126*IF($D126=\"BT\",Balance!I$98,IF($D126=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC126:BF126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN126*IF($D126=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO126*IF($D126=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP126*IF($D126=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ126*IF($D126=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR126*IF($D126=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS126*IF($D126=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ126:BM126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT126*IF($D126=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU126*IF($D126=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV126*IF($D126=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW126*IF($D126=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX126*IF($D126=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY126*IF($D126=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ126:BT126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!F209","v":"Pp"},{"$f":"+PremisaCosto!B209","v":"BT"},null,{"$f":"+[1]Potencia!F127","v":0},{"$f":"+[1]Potencia!G127","v":0},{"$f":"+[1]Potencia!H127","v":0},{"$f":"+[1]Potencia!I127","v":0},{"$f":"+[1]Potencia!J127","v":0},{"$f":"+[1]Potencia!K127","v":0},null,{"$f":"+[1]Potencia!M127","v":0},{"$f":"+[1]Potencia!N127","v":0},{"$f":"+[1]Potencia!O127","v":0},{"$f":"+[1]Potencia!P127","v":0},{"$f":"+[1]Potencia!Q127","v":0},null,{"$f":"+[1]Potencia!S127","v":0},{"$f":"+[1]Potencia!T127","v":0},{"$f":"+[1]Potencia!U127","v":0},{"$f":"+[1]Potencia!V127","v":0},{"$f":"+[1]Potencia!W127","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T127:W127)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI127:AL127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG127*IF($D127=\"BT\",Balance!D$98,IF($D127=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH127*IF($D127=\"BT\",Balance!E$98,IF($D127=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI127*IF($D127=\"BT\",Balance!F$98,IF($D127=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ127*IF($D127=\"BT\",Balance!G$98,IF($D127=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK127*IF($D127=\"BT\",Balance!H$98,IF($D127=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL127*IF($D127=\"BT\",Balance!I$98,IF($D127=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC127:BF127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN127*IF($D127=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO127*IF($D127=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP127*IF($D127=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ127*IF($D127=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR127*IF($D127=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS127*IF($D127=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ127:BM127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT127*IF($D127=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU127*IF($D127=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV127*IF($D127=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW127*IF($D127=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX127*IF($D127=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY127*IF($D127=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ127:BT127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!F210","v":"Pp"},{"$f":"+PremisaCosto!B210","v":"BT"},null,{"$f":"+[1]Potencia!F128","v":0},{"$f":"+[1]Potencia!G128","v":0},{"$f":"+[1]Potencia!H128","v":0},{"$f":"+[1]Potencia!I128","v":0},{"$f":"+[1]Potencia!J128","v":0},{"$f":"+[1]Potencia!K128","v":0},null,{"$f":"+[1]Potencia!M128","v":0},{"$f":"+[1]Potencia!N128","v":0},{"$f":"+[1]Potencia!O128","v":0},{"$f":"+[1]Potencia!P128","v":0},{"$f":"+[1]Potencia!Q128","v":0},null,{"$f":"+[1]Potencia!S128","v":0},{"$f":"+[1]Potencia!T128","v":0},{"$f":"+[1]Potencia!U128","v":0},{"$f":"+[1]Potencia!V128","v":0},{"$f":"+[1]Potencia!W128","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T128:W128)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI128:AL128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG128*IF($D128=\"BT\",Balance!D$98,IF($D128=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH128*IF($D128=\"BT\",Balance!E$98,IF($D128=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI128*IF($D128=\"BT\",Balance!F$98,IF($D128=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ128*IF($D128=\"BT\",Balance!G$98,IF($D128=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK128*IF($D128=\"BT\",Balance!H$98,IF($D128=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL128*IF($D128=\"BT\",Balance!I$98,IF($D128=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC128:BF128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN128*IF($D128=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO128*IF($D128=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP128*IF($D128=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ128*IF($D128=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR128*IF($D128=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS128*IF($D128=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ128:BM128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT128*IF($D128=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU128*IF($D128=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV128*IF($D128=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW128*IF($D128=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX128*IF($D128=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY128*IF($D128=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ128:BT128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!F211","v":"Pp"},{"$f":"+PremisaCosto!B211","v":"BT"},null,{"$f":"+[1]Potencia!F129","v":0},{"$f":"+[1]Potencia!G129","v":0},{"$f":"+[1]Potencia!H129","v":0},{"$f":"+[1]Potencia!I129","v":0},{"$f":"+[1]Potencia!J129","v":0},{"$f":"+[1]Potencia!K129","v":0},null,{"$f":"+[1]Potencia!M129","v":0},{"$f":"+[1]Potencia!N129","v":0},{"$f":"+[1]Potencia!O129","v":0},{"$f":"+[1]Potencia!P129","v":0},{"$f":"+[1]Potencia!Q129","v":0},null,{"$f":"+[1]Potencia!S129","v":0},{"$f":"+[1]Potencia!T129","v":0},{"$f":"+[1]Potencia!U129","v":0},{"$f":"+[1]Potencia!V129","v":0},{"$f":"+[1]Potencia!W129","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T129:W129)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI129:AL129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG129*IF($D129=\"BT\",Balance!D$98,IF($D129=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH129*IF($D129=\"BT\",Balance!E$98,IF($D129=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI129*IF($D129=\"BT\",Balance!F$98,IF($D129=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ129*IF($D129=\"BT\",Balance!G$98,IF($D129=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK129*IF($D129=\"BT\",Balance!H$98,IF($D129=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL129*IF($D129=\"BT\",Balance!I$98,IF($D129=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC129:BF129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN129*IF($D129=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO129*IF($D129=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP129*IF($D129=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ129*IF($D129=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR129*IF($D129=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS129*IF($D129=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ129:BM129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT129*IF($D129=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU129*IF($D129=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV129*IF($D129=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW129*IF($D129=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX129*IF($D129=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY129*IF($D129=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ129:BT129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!F212","v":"Pp"},{"$f":"+PremisaCosto!B212","v":"BT"},null,{"$f":"+[1]Potencia!F130","v":0},{"$f":"+[1]Potencia!G130","v":0},{"$f":"+[1]Potencia!H130","v":0},{"$f":"+[1]Potencia!I130","v":0},{"$f":"+[1]Potencia!J130","v":0},{"$f":"+[1]Potencia!K130","v":0},null,{"$f":"+[1]Potencia!M130","v":0},{"$f":"+[1]Potencia!N130","v":0},{"$f":"+[1]Potencia!O130","v":0},{"$f":"+[1]Potencia!P130","v":0},{"$f":"+[1]Potencia!Q130","v":0},null,{"$f":"+[1]Potencia!S130","v":0},{"$f":"+[1]Potencia!T130","v":0},{"$f":"+[1]Potencia!U130","v":0},{"$f":"+[1]Potencia!V130","v":0},{"$f":"+[1]Potencia!W130","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T130:W130)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI130:AL130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG130*IF($D130=\"BT\",Balance!D$98,IF($D130=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH130*IF($D130=\"BT\",Balance!E$98,IF($D130=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI130*IF($D130=\"BT\",Balance!F$98,IF($D130=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ130*IF($D130=\"BT\",Balance!G$98,IF($D130=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK130*IF($D130=\"BT\",Balance!H$98,IF($D130=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL130*IF($D130=\"BT\",Balance!I$98,IF($D130=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC130:BF130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN130*IF($D130=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO130*IF($D130=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP130*IF($D130=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ130*IF($D130=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR130*IF($D130=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS130*IF($D130=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ130:BM130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT130*IF($D130=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU130*IF($D130=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV130*IF($D130=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW130*IF($D130=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX130*IF($D130=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY130*IF($D130=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ130:BT130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!F213","v":"Pp"},{"$f":"+PremisaCosto!B213","v":"BT"},null,{"$f":"+[1]Potencia!F131","v":0},{"$f":"+[1]Potencia!G131","v":0},{"$f":"+[1]Potencia!H131","v":0},{"$f":"+[1]Potencia!I131","v":0},{"$f":"+[1]Potencia!J131","v":0},{"$f":"+[1]Potencia!K131","v":0},null,{"$f":"+[1]Potencia!M131","v":0},{"$f":"+[1]Potencia!N131","v":0},{"$f":"+[1]Potencia!O131","v":0},{"$f":"+[1]Potencia!P131","v":0},{"$f":"+[1]Potencia!Q131","v":0},null,{"$f":"+[1]Potencia!S131","v":0},{"$f":"+[1]Potencia!T131","v":0},{"$f":"+[1]Potencia!U131","v":0},{"$f":"+[1]Potencia!V131","v":0},{"$f":"+[1]Potencia!W131","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T131:W131)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI131:AL131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG131*IF($D131=\"BT\",Balance!D$98,IF($D131=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH131*IF($D131=\"BT\",Balance!E$98,IF($D131=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI131*IF($D131=\"BT\",Balance!F$98,IF($D131=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ131*IF($D131=\"BT\",Balance!G$98,IF($D131=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK131*IF($D131=\"BT\",Balance!H$98,IF($D131=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL131*IF($D131=\"BT\",Balance!I$98,IF($D131=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC131:BF131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN131*IF($D131=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO131*IF($D131=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP131*IF($D131=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ131*IF($D131=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR131*IF($D131=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS131*IF($D131=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ131:BM131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT131*IF($D131=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU131*IF($D131=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV131*IF($D131=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW131*IF($D131=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX131*IF($D131=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY131*IF($D131=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ131:BT131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!F214","v":"Pp"},{"$f":"+PremisaCosto!B214","v":"BT"},null,{"$f":"+[1]Potencia!F132","v":0},{"$f":"+[1]Potencia!G132","v":0},{"$f":"+[1]Potencia!H132","v":0},{"$f":"+[1]Potencia!I132","v":0},{"$f":"+[1]Potencia!J132","v":0},{"$f":"+[1]Potencia!K132","v":0},null,{"$f":"+[1]Potencia!M132","v":0},{"$f":"+[1]Potencia!N132","v":0},{"$f":"+[1]Potencia!O132","v":0},{"$f":"+[1]Potencia!P132","v":0},{"$f":"+[1]Potencia!Q132","v":0},null,{"$f":"+[1]Potencia!S132","v":0},{"$f":"+[1]Potencia!T132","v":0},{"$f":"+[1]Potencia!U132","v":0},{"$f":"+[1]Potencia!V132","v":0},{"$f":"+[1]Potencia!W132","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T132:W132)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI132:AL132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG132*IF($D132=\"BT\",Balance!D$98,IF($D132=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH132*IF($D132=\"BT\",Balance!E$98,IF($D132=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI132*IF($D132=\"BT\",Balance!F$98,IF($D132=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ132*IF($D132=\"BT\",Balance!G$98,IF($D132=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK132*IF($D132=\"BT\",Balance!H$98,IF($D132=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL132*IF($D132=\"BT\",Balance!I$98,IF($D132=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC132:BF132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN132*IF($D132=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO132*IF($D132=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP132*IF($D132=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ132*IF($D132=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR132*IF($D132=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS132*IF($D132=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ132:BM132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT132*IF($D132=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU132*IF($D132=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV132*IF($D132=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW132*IF($D132=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX132*IF($D132=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY132*IF($D132=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ132:BT132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!F215","v":"Pp"},{"$f":"+PremisaCosto!B215","v":"BT"},null,{"$f":"+[1]Potencia!F133","v":0},{"$f":"+[1]Potencia!G133","v":0},{"$f":"+[1]Potencia!H133","v":0},{"$f":"+[1]Potencia!I133","v":0},{"$f":"+[1]Potencia!J133","v":0},{"$f":"+[1]Potencia!K133","v":0},null,{"$f":"+[1]Potencia!M133","v":0},{"$f":"+[1]Potencia!N133","v":0},{"$f":"+[1]Potencia!O133","v":0},{"$f":"+[1]Potencia!P133","v":0},{"$f":"+[1]Potencia!Q133","v":0},null,{"$f":"+[1]Potencia!S133","v":0},{"$f":"+[1]Potencia!T133","v":0},{"$f":"+[1]Potencia!U133","v":0},{"$f":"+[1]Potencia!V133","v":0},{"$f":"+[1]Potencia!W133","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T133:W133)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI133:AL133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG133*IF($D133=\"BT\",Balance!D$98,IF($D133=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH133*IF($D133=\"BT\",Balance!E$98,IF($D133=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI133*IF($D133=\"BT\",Balance!F$98,IF($D133=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ133*IF($D133=\"BT\",Balance!G$98,IF($D133=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK133*IF($D133=\"BT\",Balance!H$98,IF($D133=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL133*IF($D133=\"BT\",Balance!I$98,IF($D133=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC133:BF133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN133*IF($D133=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO133*IF($D133=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP133*IF($D133=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ133*IF($D133=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR133*IF($D133=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS133*IF($D133=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ133:BM133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT133*IF($D133=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU133*IF($D133=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV133*IF($D133=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW133*IF($D133=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX133*IF($D133=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY133*IF($D133=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ133:BT133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!F216","v":"Pp"},{"$f":"+PremisaCosto!B216","v":"BT"},null,{"$f":"+[1]Potencia!F134","v":0},{"$f":"+[1]Potencia!G134","v":0},{"$f":"+[1]Potencia!H134","v":0},{"$f":"+[1]Potencia!I134","v":0},{"$f":"+[1]Potencia!J134","v":0},{"$f":"+[1]Potencia!K134","v":0},null,{"$f":"+[1]Potencia!M134","v":0},{"$f":"+[1]Potencia!N134","v":0},{"$f":"+[1]Potencia!O134","v":0},{"$f":"+[1]Potencia!P134","v":0},{"$f":"+[1]Potencia!Q134","v":0},null,{"$f":"+[1]Potencia!S134","v":0},{"$f":"+[1]Potencia!T134","v":0},{"$f":"+[1]Potencia!U134","v":0},{"$f":"+[1]Potencia!V134","v":0},{"$f":"+[1]Potencia!W134","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T134:W134)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI134:AL134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG134*IF($D134=\"BT\",Balance!D$98,IF($D134=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH134*IF($D134=\"BT\",Balance!E$98,IF($D134=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI134*IF($D134=\"BT\",Balance!F$98,IF($D134=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ134*IF($D134=\"BT\",Balance!G$98,IF($D134=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK134*IF($D134=\"BT\",Balance!H$98,IF($D134=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL134*IF($D134=\"BT\",Balance!I$98,IF($D134=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC134:BF134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN134*IF($D134=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO134*IF($D134=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP134*IF($D134=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ134*IF($D134=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR134*IF($D134=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS134*IF($D134=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ134:BM134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT134*IF($D134=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU134*IF($D134=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV134*IF($D134=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW134*IF($D134=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX134*IF($D134=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY134*IF($D134=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ134:BT134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!F217","v":"Pp"},{"$f":"+PremisaCosto!B217","v":"BT"},null,{"$f":"+[1]Potencia!F135","v":0},{"$f":"+[1]Potencia!G135","v":0},{"$f":"+[1]Potencia!H135","v":0},{"$f":"+[1]Potencia!I135","v":0},{"$f":"+[1]Potencia!J135","v":0},{"$f":"+[1]Potencia!K135","v":0},null,{"$f":"+[1]Potencia!M135","v":0},{"$f":"+[1]Potencia!N135","v":0},{"$f":"+[1]Potencia!O135","v":0},{"$f":"+[1]Potencia!P135","v":0},{"$f":"+[1]Potencia!Q135","v":0},null,{"$f":"+[1]Potencia!S135","v":0},{"$f":"+[1]Potencia!T135","v":0},{"$f":"+[1]Potencia!U135","v":0},{"$f":"+[1]Potencia!V135","v":0},{"$f":"+[1]Potencia!W135","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T135:W135)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI135:AL135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG135*IF($D135=\"BT\",Balance!D$98,IF($D135=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH135*IF($D135=\"BT\",Balance!E$98,IF($D135=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI135*IF($D135=\"BT\",Balance!F$98,IF($D135=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ135*IF($D135=\"BT\",Balance!G$98,IF($D135=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK135*IF($D135=\"BT\",Balance!H$98,IF($D135=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL135*IF($D135=\"BT\",Balance!I$98,IF($D135=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC135:BF135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN135*IF($D135=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO135*IF($D135=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP135*IF($D135=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ135*IF($D135=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR135*IF($D135=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS135*IF($D135=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ135:BM135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT135*IF($D135=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU135*IF($D135=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV135*IF($D135=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW135*IF($D135=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX135*IF($D135=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY135*IF($D135=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ135:BT135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!F218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,{"$f":"+[1]Potencia!F136","v":0},{"$f":"+[1]Potencia!G136","v":0},{"$f":"+[1]Potencia!H136","v":0},{"$f":"+[1]Potencia!I136","v":0},{"$f":"+[1]Potencia!J136","v":0},{"$f":"+[1]Potencia!K136","v":0},null,{"$f":"+[1]Potencia!M136","v":0},{"$f":"+[1]Potencia!N136","v":0},{"$f":"+[1]Potencia!O136","v":0},{"$f":"+[1]Potencia!P136","v":0},{"$f":"+[1]Potencia!Q136","v":0},null,{"$f":"+[1]Potencia!S136","v":0},{"$f":"+[1]Potencia!T136","v":0},{"$f":"+[1]Potencia!U136","v":0},{"$f":"+[1]Potencia!V136","v":0},{"$f":"+[1]Potencia!W136","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T136:W136)","v":0},null,{"$f":"+Energía!F136/(Parametros!$D$4*24*365)","v":177.97323370803846},{"$f":"+Energía!G136/(Parametros!$D$4*24*365)","v":176.32304442444754},{"$f":"+Energía!H136/(Parametros!$D$4*24*365)","v":182.36716472347163},{"$f":"+Energía!I136/(Parametros!$D$4*24*365)","v":185.43131474609035},{"$f":"+Energía!J136/(Parametros!$D$4*24*365)","v":188.62321354993168},{"$f":"+Energía!K136/(Parametros!$D$4*24*365)","v":192.03633432329579},null,{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI136:AL136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG136*IF($D136=\"BT\",Balance!D$98,IF($D136=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH136*IF($D136=\"BT\",Balance!E$98,IF($D136=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI136*IF($D136=\"BT\",Balance!F$98,IF($D136=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ136*IF($D136=\"BT\",Balance!G$98,IF($D136=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK136*IF($D136=\"BT\",Balance!H$98,IF($D136=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL136*IF($D136=\"BT\",Balance!I$98,IF($D136=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC136:BF136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN136*IF($D136=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO136*IF($D136=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP136*IF($D136=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ136*IF($D136=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR136*IF($D136=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS136*IF($D136=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ136:BM136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT136*IF($D136=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU136*IF($D136=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV136*IF($D136=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW136*IF($D136=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX136*IF($D136=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY136*IF($D136=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ136:BT136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!F219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,{"$f":"+[1]Potencia!F137","v":0},{"$f":"+[1]Potencia!G137","v":0},{"$f":"+[1]Potencia!H137","v":0},{"$f":"+[1]Potencia!I137","v":0},{"$f":"+[1]Potencia!J137","v":0},{"$f":"+[1]Potencia!K137","v":0},null,{"$f":"+[1]Potencia!M137","v":0},{"$f":"+[1]Potencia!N137","v":0},{"$f":"+[1]Potencia!O137","v":0},{"$f":"+[1]Potencia!P137","v":0},{"$f":"+[1]Potencia!Q137","v":0},null,{"$f":"+[1]Potencia!S137","v":0},{"$f":"+[1]Potencia!T137","v":0},{"$f":"+[1]Potencia!U137","v":0},{"$f":"+[1]Potencia!V137","v":0},{"$f":"+[1]Potencia!W137","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T137:W137)","v":0},null,{"$f":"+Energía!F137/(Parametros!$D$4*24*365)","v":60.841025276968871},{"$f":"+Energía!G137/(Parametros!$D$4*24*365)","v":60.142795289300743},{"$f":"+Energía!H137/(Parametros!$D$4*24*365)","v":62.108010593543305},{"$f":"+Energía!I137/(Parametros!$D$4*24*365)","v":62.960404913027311},{"$f":"+Energía!J137/(Parametros!$D$4*24*365)","v":63.827913176181347},{"$f":"+Energía!K137/(Parametros!$D$4*24*365)","v":64.763524912055544},null,{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI137:AL137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG137*IF($D137=\"BT\",Balance!D$98,IF($D137=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH137*IF($D137=\"BT\",Balance!E$98,IF($D137=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI137*IF($D137=\"BT\",Balance!F$98,IF($D137=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ137*IF($D137=\"BT\",Balance!G$98,IF($D137=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK137*IF($D137=\"BT\",Balance!H$98,IF($D137=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL137*IF($D137=\"BT\",Balance!I$98,IF($D137=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC137:BF137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN137*IF($D137=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO137*IF($D137=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP137*IF($D137=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ137*IF($D137=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR137*IF($D137=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS137*IF($D137=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ137:BM137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT137*IF($D137=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU137*IF($D137=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV137*IF($D137=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW137*IF($D137=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX137*IF($D137=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY137*IF($D137=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ137:BT137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!F220","v":"Pp"},{"$f":"+PremisaCosto!B220","v":"BT"},null,{"$f":"+[1]Potencia!F138","v":0},{"$f":"+[1]Potencia!G138","v":0},{"$f":"+[1]Potencia!H138","v":0},{"$f":"+[1]Potencia!I138","v":0},{"$f":"+[1]Potencia!J138","v":0},{"$f":"+[1]Potencia!K138","v":0},null,{"$f":"+[1]Potencia!M138","v":0},{"$f":"+[1]Potencia!N138","v":0},{"$f":"+[1]Potencia!O138","v":0},{"$f":"+[1]Potencia!P138","v":0},{"$f":"+[1]Potencia!Q138","v":0},null,{"$f":"+[1]Potencia!S138","v":0},{"$f":"+[1]Potencia!T138","v":0},{"$f":"+[1]Potencia!U138","v":0},{"$f":"+[1]Potencia!V138","v":0},{"$f":"+[1]Potencia!W138","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T138:W138)","v":0},null,{"$f":"+Energía!F138/(Parametros!$D$4*24*365)","v":42.281222817866258},{"$f":"+Energía!G138/(Parametros!$D$4*24*365)","v":41.804232132840355},{"$f":"+Energía!H138/(Parametros!$D$4*24*365)","v":43.176154098266245},{"$f":"+Energía!I138/(Parametros!$D$4*24*365)","v":43.780505747689439},{"$f":"+Energía!J138/(Parametros!$D$4*24*365)","v":44.397113811427857},{"$f":"+Energía!K138/(Parametros!$D$4*24*365)","v":45.061511439949079},null,{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":29.315434350260979},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":28.984715695959093},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":29.935929630437098},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":30.354953251855427},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":30.782474785237543},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":31.243130929107458},{"$f":"+SUMPRODUCT(AI138:AL138,PremisaCosto!$F$84:$I$84)","v":100.33482380151632},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":29.315434350260979},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":28.984715695959093},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":29.935929630437098},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":30.354953251855427},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":30.782474785237543},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":31.243130929107458},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":29.315434350260979},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":28.984715695959093},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":29.935929630437098},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":30.354953251855427},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":30.782474785237543},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":31.243130929107458},null,{"$f":"AG138*IF($D138=\"BT\",Balance!D$98,IF($D138=\"MT\",Balance!D$102,Balance!D$105))","v":33.905744606045197},{"$f":"AH138*IF($D138=\"BT\",Balance!E$98,IF($D138=\"MT\",Balance!E$102,Balance!E$105))","v":33.520435301796837},{"$f":"AI138*IF($D138=\"BT\",Balance!F$98,IF($D138=\"MT\",Balance!F$102,Balance!F$105))","v":32.109497920420168},{"$f":"AJ138*IF($D138=\"BT\",Balance!G$98,IF($D138=\"MT\",Balance!G$102,Balance!G$105))","v":33.219122374503193},{"$f":"AK138*IF($D138=\"BT\",Balance!H$98,IF($D138=\"MT\",Balance!H$102,Balance!H$105))","v":33.687920602678609},{"$f":"AL138*IF($D138=\"BT\",Balance!I$98,IF($D138=\"MT\",Balance!I$102,Balance!I$105))","v":34.192944591166793},{"$f":"+SUMPRODUCT(BC138:BF138,PremisaCosto!$F$84:$I$84)","v":109.18453996653318},{"$f":"+AN138*IF($D138=\"BT\",Balance!D$99,Balance!D$103)","v":33.581064342479529},{"$f":"+AO138*IF($D138=\"BT\",Balance!E$99,Balance!E$103)","v":33.199432677897285},{"$f":"+AP138*IF($D138=\"BT\",Balance!F$99,Balance!F$103)","v":31.962696790376214},{"$f":"+AQ138*IF($D138=\"BT\",Balance!G$99,Balance!G$103)","v":33.024641109673723},{"$f":"+AR138*IF($D138=\"BT\",Balance!H$99,Balance!H$103)","v":33.490635131284456},{"$f":"+AS138*IF($D138=\"BT\",Balance!I$99,Balance!I$103)","v":33.992645073717618},{"$f":"+SUMPRODUCT(BJ138:BM138,PremisaCosto!$F$84:$I$84)","v":108.58437732165328},{"$f":"+AT138*IF($D138=\"BT\",Balance!D$100,0)","v":31.726424928587946},{"$f":"+AU138*IF($D138=\"BT\",Balance!E$100,0)","v":31.36580776585846},{"$f":"+AV138*IF($D138=\"BT\",Balance!F$100,0)","v":31.119947230132695},{"$f":"+AW138*IF($D138=\"BT\",Balance!G$100,0)","v":31.909610067480962},{"$f":"+AX138*IF($D138=\"BT\",Balance!H$100,0)","v":32.359528578124966},{"$f":"+AY138*IF($D138=\"BT\",Balance!I$100,0)","v":32.84425984964048},{"$f":"+SUMPRODUCT(BQ138:BT138,PremisaCosto!$F$84:$I$84)","v":105.14240013511321}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!F221","v":"Pp"},{"$f":"+PremisaCosto!B221","v":"BT"},null,{"$f":"+[1]Potencia!F139","v":0},{"$f":"+[1]Potencia!G139","v":0},{"$f":"+[1]Potencia!H139","v":0},{"$f":"+[1]Potencia!I139","v":0},{"$f":"+[1]Potencia!J139","v":0},{"$f":"+[1]Potencia!K139","v":0},null,{"$f":"+[1]Potencia!M139","v":0},{"$f":"+[1]Potencia!N139","v":0},{"$f":"+[1]Potencia!O139","v":0},{"$f":"+[1]Potencia!P139","v":0},{"$f":"+[1]Potencia!Q139","v":0},null,{"$f":"+[1]Potencia!S139","v":0},{"$f":"+[1]Potencia!T139","v":0},{"$f":"+[1]Potencia!U139","v":0},{"$f":"+[1]Potencia!V139","v":0},{"$f":"+[1]Potencia!W139","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T139:W139)","v":0},null,{"$f":"+Energía!F139/(Parametros!$D$4*24*365)","v":1.2941563328547054E-2},{"$f":"+Energía!G139/(Parametros!$D$4*24*365)","v":1.2904847636908872E-2},{"$f":"+Energía!H139/(Parametros!$D$4*24*365)","v":1.3406971872834057E-2},{"$f":"+Energía!I139/(Parametros!$D$4*24*365)","v":1.3750723021861913E-2},{"$f":"+Energía!J139/(Parametros!$D$4*24*365)","v":1.4121435091699851E-2},{"$f":"+Energía!K139/(Parametros!$D$4*24*365)","v":1.4512879219231225E-2},null,{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":8.9729559568805326E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":8.9474993504696891E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":9.2956442027921655E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":9.5339820173242149E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":9.7910130259352343E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":1.0062418483432841E-2},{"$f":"+SUMPRODUCT(AI139:AL139,PremisaCosto!$F$84:$I$84)","v":3.1681946101448852E-2},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":8.9729559568805326E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":8.9474993504696891E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":9.2956442027921655E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":9.5339820173242149E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":9.7910130259352343E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":1.0062418483432841E-2},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":8.9729559568805326E-3},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":8.9474993504696891E-3},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":9.2956442027921655E-3},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":9.5339820173242149E-3},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":9.7910130259352343E-3},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":1.0062418483432841E-2},null,{"$f":"AG139*IF($D139=\"BT\",Balance!D$98,IF($D139=\"MT\",Balance!D$102,Balance!D$105))","v":1.0377971869708107E-2},{"$f":"AH139*IF($D139=\"BT\",Balance!E$98,IF($D139=\"MT\",Balance!E$102,Balance!E$105))","v":1.0347663100663167E-2},{"$f":"AI139*IF($D139=\"BT\",Balance!F$98,IF($D139=\"MT\",Balance!F$102,Balance!F$105))","v":9.9705762233969642E-3},{"$f":"AJ139*IF($D139=\"BT\",Balance!G$98,IF($D139=\"MT\",Balance!G$102,Balance!G$105))","v":1.0433569530549257E-2},{"$f":"AK139*IF($D139=\"BT\",Balance!H$98,IF($D139=\"MT\",Balance!H$102,Balance!H$105))","v":1.0715151128644152E-2},{"$f":"AL139*IF($D139=\"BT\",Balance!I$98,IF($D139=\"MT\",Balance!I$102,Balance!I$105))","v":1.101245961673473E-2},{"$f":"+SUMPRODUCT(BC139:BF139,PremisaCosto!$F$84:$I$84)","v":3.4479610596887013E-2},{"$f":"+AN139*IF($D139=\"BT\",Balance!D$99,Balance!D$103)","v":1.0278592762094198E-2},{"$f":"+AO139*IF($D139=\"BT\",Balance!E$99,Balance!E$103)","v":1.0248570503069024E-2},{"$f":"+AP139*IF($D139=\"BT\",Balance!F$99,Balance!F$103)","v":9.9249918339925705E-3},{"$f":"+AQ139*IF($D139=\"BT\",Balance!G$99,Balance!G$103)","v":1.0372486225093097E-2},{"$f":"+AR139*IF($D139=\"BT\",Balance!H$99,Balance!H$103)","v":1.0652400338341408E-2},{"$f":"+AS139*IF($D139=\"BT\",Balance!I$99,Balance!I$103)","v":1.0947949514620555E-2},{"$f":"+SUMPRODUCT(BJ139:BM139,PremisaCosto!$F$84:$I$84)","v":3.4289876708779962E-2},{"$f":"+AT139*IF($D139=\"BT\",Balance!D$100,0)","v":9.7109191749349556E-3},{"$f":"+AU139*IF($D139=\"BT\",Balance!E$100,0)","v":9.6825357045369244E-3},{"$f":"+AV139*IF($D139=\"BT\",Balance!F$100,0)","v":9.6633029484027855E-3},{"$f":"+AW139*IF($D139=\"BT\",Balance!G$100,0)","v":1.0022273664499735E-2},{"$f":"+AX139*IF($D139=\"BT\",Balance!H$100,0)","v":1.0292628127920679E-2},{"$f":"+AY139*IF($D139=\"BT\",Balance!I$100,0)","v":1.0578091169403005E-2},{"$f":"+SUMPRODUCT(BQ139:BT139,PremisaCosto!$F$84:$I$84)","v":3.3201744643784323E-2}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!F222","v":"Pp"},{"$f":"+PremisaCosto!B222","v":"BT"},null,{"$f":"+[1]Potencia!F140","v":0},{"$f":"+[1]Potencia!G140","v":0},{"$f":"+[1]Potencia!H140","v":0},{"$f":"+[1]Potencia!I140","v":0},{"$f":"+[1]Potencia!J140","v":0},{"$f":"+[1]Potencia!K140","v":0},null,{"$f":"+[1]Potencia!M140","v":0},{"$f":"+[1]Potencia!N140","v":0},{"$f":"+[1]Potencia!O140","v":0},{"$f":"+[1]Potencia!P140","v":0},{"$f":"+[1]Potencia!Q140","v":0},null,{"$f":"+[1]Potencia!S140","v":0},{"$f":"+[1]Potencia!T140","v":0},{"$f":"+[1]Potencia!U140","v":0},{"$f":"+[1]Potencia!V140","v":0},{"$f":"+[1]Potencia!W140","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T140:W140)","v":0},null,{"$f":"+Energía!F140/(Parametros!$D$4*24*365)","v":18.473103396754041},{"$f":"+Energía!G140/(Parametros!$D$4*24*365)","v":18.252773266304072},{"$f":"+Energía!H140/(Parametros!$D$4*24*365)","v":18.843201622166106},{"$f":"+Energía!I140/(Parametros!$D$4*24*365)","v":19.089904988624809},{"$f":"+Energía!J140/(Parametros!$D$4*24*365)","v":19.339426132032905},{"$f":"+Energía!K140/(Parametros!$D$4*24*365)","v":19.60915934534205},null,{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":12.808216361336912},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":12.655451775922387},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":13.064821764566426},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":13.235872076298481},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":13.408876076918141},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":13.595893995981443},{"$f":"+SUMPRODUCT(AI140:AL140,PremisaCosto!$F$84:$I$84)","v":43.731254384952464},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":12.808216361336912},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":12.655451775922387},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":13.064821764566426},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":13.235872076298481},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":13.408876076918141},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":13.595893995981443},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":12.808216361336912},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":12.655451775922387},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":13.064821764566426},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":13.235872076298481},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":13.408876076918141},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":13.595893995981443},null,{"$f":"AG140*IF($D140=\"BT\",Balance!D$98,IF($D140=\"MT\",Balance!D$102,Balance!D$105))","v":14.813770371531019},{"$f":"AH140*IF($D140=\"BT\",Balance!E$98,IF($D140=\"MT\",Balance!E$102,Balance!E$105))","v":14.635860393447238},{"$f":"AI140*IF($D140=\"BT\",Balance!F$98,IF($D140=\"MT\",Balance!F$102,Balance!F$105))","v":14.013423750618315},{"$f":"AJ140*IF($D140=\"BT\",Balance!G$98,IF($D140=\"MT\",Balance!G$102,Balance!G$105))","v":14.484754780801827},{"$f":"AK140*IF($D140=\"BT\",Balance!H$98,IF($D140=\"MT\",Balance!H$102,Balance!H$105))","v":14.674491112293754},{"$f":"AL140*IF($D140=\"BT\",Balance!I$98,IF($D140=\"MT\",Balance!I$102,Balance!I$105))","v":14.879547479630633},{"$f":"+SUMPRODUCT(BC140:BF140,PremisaCosto!$F$84:$I$84)","v":47.588075539680801},{"$f":"+AN140*IF($D140=\"BT\",Balance!D$99,Balance!D$103)","v":14.671914207494073},{"$f":"+AO140*IF($D140=\"BT\",Balance!E$99,Balance!E$103)","v":14.495702619628824},{"$f":"+AP140*IF($D140=\"BT\",Balance!F$99,Balance!F$103)","v":13.949355902298979},{"$f":"+AQ140*IF($D140=\"BT\",Balance!G$99,Balance!G$103)","v":14.399953821921676},{"$f":"+AR140*IF($D140=\"BT\",Balance!H$99,Balance!H$103)","v":14.58855336829634},{"$f":"+AS140*IF($D140=\"BT\",Balance!I$99,Balance!I$103)","v":14.792384288052157},{"$f":"+SUMPRODUCT(BJ140:BM140,PremisaCosto!$F$84:$I$84)","v":47.326517331114374},{"$f":"+AT140*IF($D140=\"BT\",Balance!D$100,0)","v":13.861603072357337},{"$f":"+AU140*IF($D140=\"BT\",Balance!E$100,0)","v":13.69509612436924},{"$f":"+AV140*IF($D140=\"BT\",Balance!F$100,0)","v":13.581557977441699},{"$f":"+AW140*IF($D140=\"BT\",Balance!G$100,0)","v":13.913759423494687},{"$f":"+AX140*IF($D140=\"BT\",Balance!H$100,0)","v":14.095842249163734},{"$f":"+AY140*IF($D140=\"BT\",Balance!I$100,0)","v":14.292648080162758},{"$f":"+SUMPRODUCT(BQ140:BT140,PremisaCosto!$F$84:$I$84)","v":45.826461010585064}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!F223","v":"Pp"},{"$f":"+PremisaCosto!B223","v":"BT"},null,{"$f":"+[1]Potencia!F141","v":0},{"$f":"+[1]Potencia!G141","v":0},{"$f":"+[1]Potencia!H141","v":0},{"$f":"+[1]Potencia!I141","v":0},{"$f":"+[1]Potencia!J141","v":0},{"$f":"+[1]Potencia!K141","v":0},null,{"$f":"+[1]Potencia!M141","v":0},{"$f":"+[1]Potencia!N141","v":0},{"$f":"+[1]Potencia!O141","v":0},{"$f":"+[1]Potencia!P141","v":0},{"$f":"+[1]Potencia!Q141","v":0},null,{"$f":"+[1]Potencia!S141","v":0},{"$f":"+[1]Potencia!T141","v":0},{"$f":"+[1]Potencia!U141","v":0},{"$f":"+[1]Potencia!V141","v":0},{"$f":"+[1]Potencia!W141","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T141:W141)","v":0},null,{"$f":"+Energía!F141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K141/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI141:AL141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG141*IF($D141=\"BT\",Balance!D$98,IF($D141=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH141*IF($D141=\"BT\",Balance!E$98,IF($D141=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI141*IF($D141=\"BT\",Balance!F$98,IF($D141=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ141*IF($D141=\"BT\",Balance!G$98,IF($D141=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK141*IF($D141=\"BT\",Balance!H$98,IF($D141=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL141*IF($D141=\"BT\",Balance!I$98,IF($D141=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC141:BF141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN141*IF($D141=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO141*IF($D141=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP141*IF($D141=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ141*IF($D141=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR141*IF($D141=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS141*IF($D141=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ141:BM141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT141*IF($D141=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU141*IF($D141=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV141*IF($D141=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW141*IF($D141=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX141*IF($D141=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY141*IF($D141=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ141:BT141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!F224","v":"Pp"},{"$f":"+PremisaCosto!B224","v":"BT"},null,{"$f":"+[1]Potencia!F142","v":0},{"$f":"+[1]Potencia!G142","v":0},{"$f":"+[1]Potencia!H142","v":0},{"$f":"+[1]Potencia!I142","v":0},{"$f":"+[1]Potencia!J142","v":0},{"$f":"+[1]Potencia!K142","v":0},null,{"$f":"+[1]Potencia!M142","v":0},{"$f":"+[1]Potencia!N142","v":0},{"$f":"+[1]Potencia!O142","v":0},{"$f":"+[1]Potencia!P142","v":0},{"$f":"+[1]Potencia!Q142","v":0},null,{"$f":"+[1]Potencia!S142","v":0},{"$f":"+[1]Potencia!T142","v":0},{"$f":"+[1]Potencia!U142","v":0},{"$f":"+[1]Potencia!V142","v":0},{"$f":"+[1]Potencia!W142","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T142:W142)","v":0},null,{"$f":"+Energía!F142/(Parametros!$D$4*24*365)","v":5.9894599992718048E-4},{"$f":"+Energía!G142/(Parametros!$D$4*24*365)","v":5.9724676807373499E-4},{"$f":"+Energía!H142/(Parametros!$D$4*24*365)","v":6.2048548312993584E-4},{"$f":"+Energía!I142/(Parametros!$D$4*24*365)","v":6.3639456385331699E-4},{"$f":"+Energía!J142/(Parametros!$D$4*24*365)","v":6.5355141776016928E-4},{"$f":"+Energía!K142/(Parametros!$D$4*24*365)","v":6.7166776803623935E-4},null,{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.1527564649329997E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.1409749419481668E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.3020991905417074E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.4124038554584018E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.5313598815246151E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":4.6569685185955488E-4},{"$f":"+SUMPRODUCT(AI142:AL142,PremisaCosto!$F$84:$I$84)","v":1.4662660457345012E-3},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.1527564649329997E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.1409749419481668E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.3020991905417074E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.4124038554584018E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.5313598815246151E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":4.6569685185955488E-4},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.1527564649329997E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.1409749419481668E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.3020991905417074E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.4124038554584018E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.5313598815246151E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":4.6569685185955488E-4},null,{"$f":"AG142*IF($D142=\"BT\",Balance!D$98,IF($D142=\"MT\",Balance!D$102,Balance!D$105))","v":4.8030091735573371E-4},{"$f":"AH142*IF($D142=\"BT\",Balance!E$98,IF($D142=\"MT\",Balance!E$102,Balance!E$105))","v":4.7889820305288436E-4},{"$f":"AI142*IF($D142=\"BT\",Balance!F$98,IF($D142=\"MT\",Balance!F$102,Balance!F$105))","v":4.6144631791120112E-4},{"$f":"AJ142*IF($D142=\"BT\",Balance!G$98,IF($D142=\"MT\",Balance!G$102,Balance!G$105))","v":4.8287402198928756E-4},{"$f":"AK142*IF($D142=\"BT\",Balance!H$98,IF($D142=\"MT\",Balance!H$102,Balance!H$105))","v":4.9590584569948954E-4},{"$f":"AL142*IF($D142=\"BT\",Balance!I$98,IF($D142=\"MT\",Balance!I$102,Balance!I$105))","v":5.0966552257666019E-4},{"$f":"+SUMPRODUCT(BC142:BF142,PremisaCosto!$F$84:$I$84)","v":1.595744217431483E-3},{"$f":"+AN142*IF($D142=\"BT\",Balance!D$99,Balance!D$103)","v":4.7570157201618066E-4},{"$f":"+AO142*IF($D142=\"BT\",Balance!E$99,Balance!E$103)","v":4.7431211762837574E-4},{"$f":"+AP142*IF($D142=\"BT\",Balance!F$99,Balance!F$103)","v":4.5933663556450507E-4},{"$f":"+AQ142*IF($D142=\"BT\",Balance!G$99,Balance!G$103)","v":4.8004703729381451E-4},{"$f":"+AR142*IF($D142=\"BT\",Balance!H$99,Balance!H$103)","v":4.9300168845898119E-4},{"$f":"+AS142*IF($D142=\"BT\",Balance!I$99,Balance!I$103)","v":5.0667994296504178E-4},{"$f":"+SUMPRODUCT(BJ142:BM142,PremisaCosto!$F$84:$I$84)","v":1.5869631798978122E-3},{"$f":"+AT142*IF($D142=\"BT\",Balance!D$100,0)","v":4.4942918005999848E-4},{"$f":"+AU142*IF($D142=\"BT\",Balance!E$100,0)","v":4.4811557013302371E-4},{"$f":"+AV142*IF($D142=\"BT\",Balance!F$100,0)","v":4.472254626505137E-4},{"$f":"+AW142*IF($D142=\"BT\",Balance!G$100,0)","v":4.6383891722620601E-4},{"$f":"+AX142*IF($D142=\"BT\",Balance!H$100,0)","v":4.7635114007885381E-4},{"$f":"+AY142*IF($D142=\"BT\",Balance!I$100,0)","v":4.8956260012292263E-4},{"$f":"+SUMPRODUCT(BQ142:BT142,PremisaCosto!$F$84:$I$84)","v":1.5366035493666213E-3}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!F225","v":"Pp"},{"$f":"+PremisaCosto!B225","v":"BT"},null,{"$f":"+[1]Potencia!F143","v":0},{"$f":"+[1]Potencia!G143","v":0},{"$f":"+[1]Potencia!H143","v":0},{"$f":"+[1]Potencia!I143","v":0},{"$f":"+[1]Potencia!J143","v":0},{"$f":"+[1]Potencia!K143","v":0},null,{"$f":"+[1]Potencia!M143","v":0},{"$f":"+[1]Potencia!N143","v":0},{"$f":"+[1]Potencia!O143","v":0},{"$f":"+[1]Potencia!P143","v":0},{"$f":"+[1]Potencia!Q143","v":0},null,{"$f":"+[1]Potencia!S143","v":0},{"$f":"+[1]Potencia!T143","v":0},{"$f":"+[1]Potencia!U143","v":0},{"$f":"+[1]Potencia!V143","v":0},{"$f":"+[1]Potencia!W143","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T143:W143)","v":0},null,{"$f":"+Energía!F143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K143/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI143:AL143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG143*IF($D143=\"BT\",Balance!D$98,IF($D143=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH143*IF($D143=\"BT\",Balance!E$98,IF($D143=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI143*IF($D143=\"BT\",Balance!F$98,IF($D143=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ143*IF($D143=\"BT\",Balance!G$98,IF($D143=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK143*IF($D143=\"BT\",Balance!H$98,IF($D143=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL143*IF($D143=\"BT\",Balance!I$98,IF($D143=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC143:BF143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN143*IF($D143=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO143*IF($D143=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP143*IF($D143=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ143*IF($D143=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR143*IF($D143=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS143*IF($D143=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ143:BM143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT143*IF($D143=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU143*IF($D143=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV143*IF($D143=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW143*IF($D143=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX143*IF($D143=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY143*IF($D143=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ143:BT143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!F226","v":"Pp"},{"$f":"+PremisaCosto!B226","v":"BT"},null,{"$f":"+[1]Potencia!F144","v":0},{"$f":"+[1]Potencia!G144","v":0},{"$f":"+[1]Potencia!H144","v":0},{"$f":"+[1]Potencia!I144","v":0},{"$f":"+[1]Potencia!J144","v":0},{"$f":"+[1]Potencia!K144","v":0},null,{"$f":"+[1]Potencia!M144","v":0},{"$f":"+[1]Potencia!N144","v":0},{"$f":"+[1]Potencia!O144","v":0},{"$f":"+[1]Potencia!P144","v":0},{"$f":"+[1]Potencia!Q144","v":0},null,{"$f":"+[1]Potencia!S144","v":0},{"$f":"+[1]Potencia!T144","v":0},{"$f":"+[1]Potencia!U144","v":0},{"$f":"+[1]Potencia!V144","v":0},{"$f":"+[1]Potencia!W144","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T144:W144)","v":0},null,{"$f":"+Energía!F144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K144/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI144:AL144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG144*IF($D144=\"BT\",Balance!D$98,IF($D144=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH144*IF($D144=\"BT\",Balance!E$98,IF($D144=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI144*IF($D144=\"BT\",Balance!F$98,IF($D144=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ144*IF($D144=\"BT\",Balance!G$98,IF($D144=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK144*IF($D144=\"BT\",Balance!H$98,IF($D144=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL144*IF($D144=\"BT\",Balance!I$98,IF($D144=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC144:BF144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN144*IF($D144=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO144*IF($D144=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP144*IF($D144=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ144*IF($D144=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR144*IF($D144=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS144*IF($D144=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ144:BM144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT144*IF($D144=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU144*IF($D144=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV144*IF($D144=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW144*IF($D144=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX144*IF($D144=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY144*IF($D144=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ144:BT144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!F227","v":"Pp"},{"$f":"+PremisaCosto!B227","v":"BT"},null,{"$f":"+[1]Potencia!F145","v":0},{"$f":"+[1]Potencia!G145","v":0},{"$f":"+[1]Potencia!H145","v":0},{"$f":"+[1]Potencia!I145","v":0},{"$f":"+[1]Potencia!J145","v":0},{"$f":"+[1]Potencia!K145","v":0},null,{"$f":"+[1]Potencia!M145","v":0},{"$f":"+[1]Potencia!N145","v":0},{"$f":"+[1]Potencia!O145","v":0},{"$f":"+[1]Potencia!P145","v":0},{"$f":"+[1]Potencia!Q145","v":0},null,{"$f":"+[1]Potencia!S145","v":0},{"$f":"+[1]Potencia!T145","v":0},{"$f":"+[1]Potencia!U145","v":0},{"$f":"+[1]Potencia!V145","v":0},{"$f":"+[1]Potencia!W145","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T145:W145)","v":0},null,{"$f":"+Energía!F145/(Parametros!$D$4*24*365)","v":7.2959385434577792E-2},{"$f":"+Energía!G145/(Parametros!$D$4*24*365)","v":7.2089193211587521E-2},{"$f":"+Energía!H145/(Parametros!$D$4*24*365)","v":7.4421085642526405E-2},{"$f":"+Energía!I145/(Parametros!$D$4*24*365)","v":7.5395438766356779E-2},{"$f":"+Energía!J145/(Parametros!$D$4*24*365)","v":7.6380920679438399E-2},{"$f":"+Energía!K145/(Parametros!$D$4*24*365)","v":7.7446230013320363E-2},null,{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":5.0585955925545524E-2},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":4.998261332367547E-2},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":5.1599417070471866E-2},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":5.2274979013385951E-2},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":5.2958257036132876E-2},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":5.3696882926274836E-2},{"$f":"+SUMPRODUCT(AI145:AL145,PremisaCosto!$F$84:$I$84)","v":0.17271626622140523},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":5.0585955925545524E-2},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":4.998261332367547E-2},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":5.1599417070471866E-2},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":5.2274979013385951E-2},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":5.2958257036132876E-2},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":5.3696882926274836E-2},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":5.0585955925545524E-2},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":4.998261332367547E-2},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":5.1599417070471866E-2},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":5.2274979013385951E-2},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":5.2958257036132876E-2},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":5.3696882926274836E-2},null,{"$f":"AG145*IF($D145=\"BT\",Balance!D$98,IF($D145=\"MT\",Balance!D$102,Balance!D$105))","v":5.8506876677027163E-2},{"$f":"AH145*IF($D145=\"BT\",Balance!E$98,IF($D145=\"MT\",Balance!E$102,Balance!E$105))","v":5.7804222532518185E-2},{"$f":"AI145*IF($D145=\"BT\",Balance!F$98,IF($D145=\"MT\",Balance!F$102,Balance!F$105))","v":5.5345913608596947E-2},{"$f":"AJ145*IF($D145=\"BT\",Balance!G$98,IF($D145=\"MT\",Balance!G$102,Balance!G$105))","v":5.7207432031347628E-2},{"$f":"AK145*IF($D145=\"BT\",Balance!H$98,IF($D145=\"MT\",Balance!H$102,Balance!H$105))","v":5.795679427129994E-2},{"$f":"AL145*IF($D145=\"BT\",Balance!I$98,IF($D145=\"MT\",Balance!I$102,Balance!I$105))","v":5.8766662879677571E-2},{"$f":"+SUMPRODUCT(BC145:BF145,PremisaCosto!$F$84:$I$84)","v":0.18794875288791207},{"$f":"+AN145*IF($D145=\"BT\",Balance!D$99,Balance!D$103)","v":5.7946616804825025E-2},{"$f":"+AO145*IF($D145=\"BT\",Balance!E$99,Balance!E$103)","v":5.7250670439940879E-2},{"$f":"+AP145*IF($D145=\"BT\",Balance!F$99,Balance!F$103)","v":5.5092878114825189E-2},{"$f":"+AQ145*IF($D145=\"BT\",Balance!G$99,Balance!G$103)","v":5.6872511270537836E-2},{"$f":"+AR145*IF($D145=\"BT\",Balance!H$99,Balance!H$103)","v":5.7617383786065117E-2},{"$f":"+AS145*IF($D145=\"BT\",Balance!I$99,Balance!I$103)","v":5.8422412498271736E-2},{"$f":"+SUMPRODUCT(BJ145:BM145,PremisaCosto!$F$84:$I$84)","v":0.18691573067488593},{"$f":"+AT145*IF($D145=\"BT\",Balance!D$100,0)","v":5.4746298961058745E-2},{"$f":"+AU145*IF($D145=\"BT\",Balance!E$100,0)","v":5.408868099969695E-2},{"$f":"+AV145*IF($D145=\"BT\",Balance!F$100,0)","v":5.3640262926929076E-2},{"$f":"+AW145*IF($D145=\"BT\",Balance!G$100,0)","v":5.49522900846812E-2},{"$f":"+AX145*IF($D145=\"BT\",Balance!H$100,0)","v":5.5671424859910106E-2},{"$f":"+AY145*IF($D145=\"BT\",Balance!I$100,0)","v":5.6448708035954739E-2},{"$f":"+SUMPRODUCT(BQ145:BT145,PremisaCosto!$F$84:$I$84)","v":0.18099126931544246}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!F228","v":"Pp"},{"$f":"+PremisaCosto!B228","v":"BT"},null,{"$f":"+[1]Potencia!F146","v":0},{"$f":"+[1]Potencia!G146","v":0},{"$f":"+[1]Potencia!H146","v":0},{"$f":"+[1]Potencia!I146","v":0},{"$f":"+[1]Potencia!J146","v":0},{"$f":"+[1]Potencia!K146","v":0},null,{"$f":"+[1]Potencia!M146","v":0},{"$f":"+[1]Potencia!N146","v":0},{"$f":"+[1]Potencia!O146","v":0},{"$f":"+[1]Potencia!P146","v":0},{"$f":"+[1]Potencia!Q146","v":0},null,{"$f":"+[1]Potencia!S146","v":0},{"$f":"+[1]Potencia!T146","v":0},{"$f":"+[1]Potencia!U146","v":0},{"$f":"+[1]Potencia!V146","v":0},{"$f":"+[1]Potencia!W146","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T146:W146)","v":0},null,{"$f":"+Energía!F146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K146/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI146:AL146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG146*IF($D146=\"BT\",Balance!D$98,IF($D146=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH146*IF($D146=\"BT\",Balance!E$98,IF($D146=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI146*IF($D146=\"BT\",Balance!F$98,IF($D146=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ146*IF($D146=\"BT\",Balance!G$98,IF($D146=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK146*IF($D146=\"BT\",Balance!H$98,IF($D146=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL146*IF($D146=\"BT\",Balance!I$98,IF($D146=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC146:BF146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN146*IF($D146=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO146*IF($D146=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP146*IF($D146=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ146*IF($D146=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR146*IF($D146=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS146*IF($D146=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ146:BM146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT146*IF($D146=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU146*IF($D146=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV146*IF($D146=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW146*IF($D146=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX146*IF($D146=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY146*IF($D146=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ146:BT146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!F229","v":"Pp"},{"$f":"+PremisaCosto!B229","v":"BT"},null,{"$f":"+[1]Potencia!F147","v":0},{"$f":"+[1]Potencia!G147","v":0},{"$f":"+[1]Potencia!H147","v":0},{"$f":"+[1]Potencia!I147","v":0},{"$f":"+[1]Potencia!J147","v":0},{"$f":"+[1]Potencia!K147","v":0},null,{"$f":"+[1]Potencia!M147","v":0},{"$f":"+[1]Potencia!N147","v":0},{"$f":"+[1]Potencia!O147","v":0},{"$f":"+[1]Potencia!P147","v":0},{"$f":"+[1]Potencia!Q147","v":0},null,{"$f":"+[1]Potencia!S147","v":0},{"$f":"+[1]Potencia!T147","v":0},{"$f":"+[1]Potencia!U147","v":0},{"$f":"+[1]Potencia!V147","v":0},{"$f":"+[1]Potencia!W147","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T147:W147)","v":0},null,{"$f":"+Energía!F147/(Parametros!$D$4*24*365)","v":1.9916758551795399E-4},{"$f":"+Energía!G147/(Parametros!$D$4*24*365)","v":1.9860253974500098E-4},{"$f":"+Energía!H147/(Parametros!$D$4*24*365)","v":2.0633011246248465E-4},{"$f":"+Energía!I147/(Parametros!$D$4*24*365)","v":2.1162036099218732E-4},{"$f":"+Energía!J147/(Parametros!$D$4*24*365)","v":2.1732553168892372E-4},{"$f":"+Energía!K147/(Parametros!$D$4*24*365)","v":2.233497638289181E-4},null,{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.3809166076162745E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.3769988963586671E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.4305775621560374E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.4672571856705045E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.5068136473503536E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":1.5485823025691221E-4},{"$f":"+SUMPRODUCT(AI147:AL147,PremisaCosto!$F$84:$I$84)","v":4.8757762484665337E-4},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.3809166076162745E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.3769988963586671E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.4305775621560374E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.4672571856705045E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.5068136473503536E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":1.5485823025691221E-4},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.3809166076162745E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.3769988963586671E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.4305775621560374E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.4672571856705045E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.5068136473503536E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":1.5485823025691221E-4},null,{"$f":"AG147*IF($D147=\"BT\",Balance!D$98,IF($D147=\"MT\",Balance!D$102,Balance!D$105))","v":1.5971452191588254E-4},{"$f":"AH147*IF($D147=\"BT\",Balance!E$98,IF($D147=\"MT\",Balance!E$102,Balance!E$105))","v":1.5924807715975427E-4},{"$f":"AI147*IF($D147=\"BT\",Balance!F$98,IF($D147=\"MT\",Balance!F$102,Balance!F$105))","v":1.534447996909536E-4},{"$f":"AJ147*IF($D147=\"BT\",Balance!G$98,IF($D147=\"MT\",Balance!G$102,Balance!G$105))","v":1.6057015670969079E-4},{"$f":"AK147*IF($D147=\"BT\",Balance!H$98,IF($D147=\"MT\",Balance!H$102,Balance!H$105))","v":1.6490363061814347E-4},{"$f":"AL147*IF($D147=\"BT\",Balance!I$98,IF($D147=\"MT\",Balance!I$102,Balance!I$105))","v":1.6947913762790145E-4},{"$f":"+SUMPRODUCT(BC147:BF147,PremisaCosto!$F$84:$I$84)","v":5.3063301688083047E-4},{"$f":"+AN147*IF($D147=\"BT\",Balance!D$99,Balance!D$103)","v":1.5818510105598295E-4},{"$f":"+AO147*IF($D147=\"BT\",Balance!E$99,Balance!E$103)","v":1.5772306562100201E-4},{"$f":"+AP147*IF($D147=\"BT\",Balance!F$99,Balance!F$103)","v":1.5274326676602816E-4},{"$f":"+AQ147*IF($D147=\"BT\",Balance!G$99,Balance!G$103)","v":1.5963009914830457E-4},{"$f":"+AR147*IF($D147=\"BT\",Balance!H$99,Balance!H$103)","v":1.6393791086105876E-4},{"$f":"+AS147*IF($D147=\"BT\",Balance!I$99,Balance!I$103)","v":1.684863424799416E-4},{"$f":"+SUMPRODUCT(BJ147:BM147,PremisaCosto!$F$84:$I$84)","v":5.2771305741180249E-4},{"$f":"+AT147*IF($D147=\"BT\",Balance!D$100,0)","v":1.4944873939344528E-4},{"$f":"+AU147*IF($D147=\"BT\",Balance!E$100,0)","v":1.4901192452616206E-4},{"$f":"+AV147*IF($D147=\"BT\",Balance!F$100,0)","v":1.4871593697776114E-4},{"$f":"+AW147*IF($D147=\"BT\",Balance!G$100,0)","v":1.5424041102943717E-4},{"$f":"+AX147*IF($D147=\"BT\",Balance!H$100,0)","v":1.5840110200212484E-4},{"$f":"+AY147*IF($D147=\"BT\",Balance!I$100,0)","v":1.6279431040232124E-4},{"$f":"+SUMPRODUCT(BQ147:BT147,PremisaCosto!$F$84:$I$84)","v":5.1096696340384028E-4}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!F230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,{"$f":"+[1]Potencia!F148","v":0},{"$f":"+[1]Potencia!G148","v":0},{"$f":"+[1]Potencia!H148","v":0},{"$f":"+[1]Potencia!I148","v":0},{"$f":"+[1]Potencia!J148","v":0},{"$f":"+[1]Potencia!K148","v":0},null,{"$f":"+[1]Potencia!M148","v":0},{"$f":"+[1]Potencia!N148","v":0},{"$f":"+[1]Potencia!O148","v":0},{"$f":"+[1]Potencia!P148","v":0},{"$f":"+[1]Potencia!Q148","v":0},null,{"$f":"+[1]Potencia!S148","v":0},{"$f":"+[1]Potencia!T148","v":0},{"$f":"+[1]Potencia!U148","v":0},{"$f":"+[1]Potencia!V148","v":0},{"$f":"+[1]Potencia!W148","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T148:W148)","v":0},null,{"$f":"+Energía!F148/(Parametros!$D$4*24*365)","v":47.245096836464626},{"$f":"+Energía!G148/(Parametros!$D$4*24*365)","v":46.736959796504664},{"$f":"+Energía!H148/(Parametros!$D$4*24*365)","v":48.288661853700368},{"$f":"+Energía!I148/(Parametros!$D$4*24*365)","v":49.00011502232536},{"$f":"+Energía!J148/(Parametros!$D$4*24*365)","v":49.730554287084885},{"$f":"+Energía!K148/(Parametros!$D$4*24*365)","v":50.515787342610452},null,{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI148:AL148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG148*IF($D148=\"BT\",Balance!D$98,IF($D148=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH148*IF($D148=\"BT\",Balance!E$98,IF($D148=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI148*IF($D148=\"BT\",Balance!F$98,IF($D148=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ148*IF($D148=\"BT\",Balance!G$98,IF($D148=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK148*IF($D148=\"BT\",Balance!H$98,IF($D148=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL148*IF($D148=\"BT\",Balance!I$98,IF($D148=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC148:BF148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN148*IF($D148=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO148*IF($D148=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP148*IF($D148=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ148*IF($D148=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR148*IF($D148=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS148*IF($D148=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ148:BM148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT148*IF($D148=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU148*IF($D148=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV148*IF($D148=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW148*IF($D148=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX148*IF($D148=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY148*IF($D148=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ148:BT148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!F231","v":"Pp"},{"$f":"+PremisaCosto!B231","v":"BT"},null,{"$f":"+[1]Potencia!F149","v":0},{"$f":"+[1]Potencia!G149","v":0},{"$f":"+[1]Potencia!H149","v":0},{"$f":"+[1]Potencia!I149","v":0},{"$f":"+[1]Potencia!J149","v":0},{"$f":"+[1]Potencia!K149","v":0},null,{"$f":"+[1]Potencia!M149","v":0},{"$f":"+[1]Potencia!N149","v":0},{"$f":"+[1]Potencia!O149","v":0},{"$f":"+[1]Potencia!P149","v":0},{"$f":"+[1]Potencia!Q149","v":0},null,{"$f":"+[1]Potencia!S149","v":0},{"$f":"+[1]Potencia!T149","v":0},{"$f":"+[1]Potencia!U149","v":0},{"$f":"+[1]Potencia!V149","v":0},{"$f":"+[1]Potencia!W149","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T149:W149)","v":0},null,{"$f":"+Energía!F149/(Parametros!$D$4*24*365)","v":30.393402618194838},{"$f":"+Energía!G149/(Parametros!$D$4*24*365)","v":30.085922629337588},{"$f":"+Energía!H149/(Parametros!$D$4*24*365)","v":31.098767470945162},{"$f":"+Energía!I149/(Parametros!$D$4*24*365)","v":31.584684895034037},{"$f":"+Energía!J149/(Parametros!$D$4*24*365)","v":32.086946929518092},{"$f":"+Energía!K149/(Parametros!$D$4*24*365)","v":32.625546042933166},null,{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":21.073084924077545},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":20.859895502707385},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":21.56214544919192},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":21.899053404926494},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":22.247293799060131},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":22.620728290736103},{"$f":"+SUMPRODUCT(AI149:AL149,PremisaCosto!$F$84:$I$84)","v":72.439457348638271},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":21.073084924077545},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":20.859895502707385},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":21.56214544919192},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":21.899053404926494},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":22.247293799060131},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":22.620728290736103},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":21.073084924077545},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":20.859895502707385},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":21.56214544919192},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":21.899053404926494},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":22.247293799060131},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":22.620728290736103},null,{"$f":"AG149*IF($D149=\"BT\",Balance!D$98,IF($D149=\"MT\",Balance!D$102,Balance!D$105))","v":24.372780118501424},{"$f":"AH149*IF($D149=\"BT\",Balance!E$98,IF($D149=\"MT\",Balance!E$102,Balance!E$105))","v":24.124189622402586},{"$f":"AI149*IF($D149=\"BT\",Balance!F$98,IF($D149=\"MT\",Balance!F$102,Balance!F$105))","v":23.127715524714642},{"$f":"AJ149*IF($D149=\"BT\",Balance!G$98,IF($D149=\"MT\",Balance!G$102,Balance!G$105))","v":23.965358434527257},{"$f":"AK149*IF($D149=\"BT\",Balance!H$98,IF($D149=\"MT\",Balance!H$102,Balance!H$105))","v":24.347134931679545},{"$f":"AL149*IF($D149=\"BT\",Balance!I$98,IF($D149=\"MT\",Balance!I$102,Balance!I$105))","v":24.756459613859665},{"$f":"+SUMPRODUCT(BC149:BF149,PremisaCosto!$F$84:$I$84)","v":78.829807613733976},{"$f":"+AN149*IF($D149=\"BT\",Balance!D$99,Balance!D$103)","v":24.139387200438442},{"$f":"+AO149*IF($D149=\"BT\",Balance!E$99,Balance!E$103)","v":23.893168512487989},{"$f":"+AP149*IF($D149=\"BT\",Balance!F$99,Balance!F$103)","v":23.021978126304436},{"$f":"+AQ149*IF($D149=\"BT\",Balance!G$99,Balance!G$103)","v":23.8250533064178},{"$f":"+AR149*IF($D149=\"BT\",Balance!H$99,Balance!H$103)","v":24.204551598954893},{"$f":"+AS149*IF($D149=\"BT\",Balance!I$99,Balance!I$103)","v":24.611438265926765},{"$f":"+SUMPRODUCT(BJ149:BM149,PremisaCosto!$F$84:$I$84)","v":78.396430819161793},{"$f":"+AT149*IF($D149=\"BT\",Balance!D$100,0)","v":22.806199589928731},{"$f":"+AU149*IF($D149=\"BT\",Balance!E$100,0)","v":22.57353424532754},{"$f":"+AV149*IF($D149=\"BT\",Balance!F$100,0)","v":22.414965455592597},{"$f":"+AW149*IF($D149=\"BT\",Balance!G$100,0)","v":23.020633542086994},{"$f":"+AX149*IF($D149=\"BT\",Balance!H$100,0)","v":23.387071523628091},{"$f":"+AY149*IF($D149=\"BT\",Balance!I$100,0)","v":23.779981579146909},{"$f":"+SUMPRODUCT(BQ149:BT149,PremisaCosto!$F$84:$I$84)","v":75.910984717272385}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!F232","v":"Pp"},{"$f":"+PremisaCosto!B232","v":"BT"},null,{"$f":"+[1]Potencia!F150","v":0},{"$f":"+[1]Potencia!G150","v":0},{"$f":"+[1]Potencia!H150","v":0},{"$f":"+[1]Potencia!I150","v":0},{"$f":"+[1]Potencia!J150","v":0},{"$f":"+[1]Potencia!K150","v":0},null,{"$f":"+[1]Potencia!M150","v":0},{"$f":"+[1]Potencia!N150","v":0},{"$f":"+[1]Potencia!O150","v":0},{"$f":"+[1]Potencia!P150","v":0},{"$f":"+[1]Potencia!Q150","v":0},null,{"$f":"+[1]Potencia!S150","v":0},{"$f":"+[1]Potencia!T150","v":0},{"$f":"+[1]Potencia!U150","v":0},{"$f":"+[1]Potencia!V150","v":0},{"$f":"+[1]Potencia!W150","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T150:W150)","v":0},null,{"$f":"+Energía!F150/(Parametros!$D$4*24*365)","v":3.3775070071074373E-2},{"$f":"+Energía!G150/(Parametros!$D$4*24*365)","v":3.3679248953771466E-2},{"$f":"+Energía!H150/(Parametros!$D$4*24*365)","v":3.4989699694706951E-2},{"$f":"+Energía!I150/(Parametros!$D$4*24*365)","v":3.5886826173995412E-2},{"$f":"+Energía!J150/(Parametros!$D$4*24*365)","v":3.6854315635438638E-2},{"$f":"+Energía!K150/(Parametros!$D$4*24*365)","v":3.787591190635585E-2},null,{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.3417743938230134E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.3351306936496233E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.4259900163107265E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.488191747137557E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.555272053479888E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":2.6261038232741382E-2},{"$f":"+SUMPRODUCT(AI150:AL150,PremisaCosto!$F$84:$I$84)","v":8.2683978928886626E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.3417743938230134E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.3351306936496233E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.4259900163107265E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.488191747137557E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.555272053479888E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":2.6261038232741382E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.3417743938230134E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.3351306936496233E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.4259900163107265E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.488191747137557E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.555272053479888E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":2.6261038232741382E-2},null,{"$f":"AG150*IF($D150=\"BT\",Balance!D$98,IF($D150=\"MT\",Balance!D$102,Balance!D$105))","v":2.7084573802752657E-2},{"$f":"AH150*IF($D150=\"BT\",Balance!E$98,IF($D150=\"MT\",Balance!E$102,Balance!E$105))","v":2.700547356020291E-2},{"$f":"AI150*IF($D150=\"BT\",Balance!F$98,IF($D150=\"MT\",Balance!F$102,Balance!F$105))","v":2.6021347038606053E-2},{"$f":"AJ150*IF($D150=\"BT\",Balance!G$98,IF($D150=\"MT\",Balance!G$102,Balance!G$105))","v":2.7229673343127005E-2},{"$f":"AK150*IF($D150=\"BT\",Balance!H$98,IF($D150=\"MT\",Balance!H$102,Balance!H$105))","v":2.7964548872839987E-2},{"$f":"AL150*IF($D150=\"BT\",Balance!I$98,IF($D150=\"MT\",Balance!I$102,Balance!I$105))","v":2.8740468656490402E-2},{"$f":"+SUMPRODUCT(BC150:BF150,PremisaCosto!$F$84:$I$84)","v":8.9985362229337479E-2},{"$f":"+AN150*IF($D150=\"BT\",Balance!D$99,Balance!D$103)","v":2.6825212840089308E-2},{"$f":"+AO150*IF($D150=\"BT\",Balance!E$99,Balance!E$103)","v":2.6746860335331982E-2},{"$f":"+AP150*IF($D150=\"BT\",Balance!F$99,Balance!F$103)","v":2.590238027182569E-2},{"$f":"+AQ150*IF($D150=\"BT\",Balance!G$99,Balance!G$103)","v":2.7070257291945319E-2},{"$f":"+AR150*IF($D150=\"BT\",Balance!H$99,Balance!H$103)","v":2.7800780996758482E-2},{"$f":"+AS150*IF($D150=\"BT\",Balance!I$99,Balance!I$103)","v":2.857210930423253E-2},{"$f":"+SUMPRODUCT(BJ150:BM150,PremisaCosto!$F$84:$I$84)","v":8.9490192117119477E-2},{"$f":"+AT150*IF($D150=\"BT\",Balance!D$100,0)","v":2.5343690500241201E-2},{"$f":"+AU150*IF($D150=\"BT\",Balance!E$100,0)","v":2.526961492859529E-2},{"$f":"+AV150*IF($D150=\"BT\",Balance!F$100,0)","v":2.5219421016963499E-2},{"$f":"+AW150*IF($D150=\"BT\",Balance!G$100,0)","v":2.6156267731834024E-2},{"$f":"+AX150*IF($D150=\"BT\",Balance!H$100,0)","v":2.6861842530971933E-2},{"$f":"+AY150*IF($D150=\"BT\",Balance!I$100,0)","v":2.7606847905052186E-2},{"$f":"+SUMPRODUCT(BQ150:BT150,PremisaCosto!$F$84:$I$84)","v":8.6650370079488059E-2}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!F233","v":"Pp"},{"$f":"+PremisaCosto!B233","v":"BT"},null,{"$f":"+[1]Potencia!F151","v":0},{"$f":"+[1]Potencia!G151","v":0},{"$f":"+[1]Potencia!H151","v":0},{"$f":"+[1]Potencia!I151","v":0},{"$f":"+[1]Potencia!J151","v":0},{"$f":"+[1]Potencia!K151","v":0},null,{"$f":"+[1]Potencia!M151","v":0},{"$f":"+[1]Potencia!N151","v":0},{"$f":"+[1]Potencia!O151","v":0},{"$f":"+[1]Potencia!P151","v":0},{"$f":"+[1]Potencia!Q151","v":0},null,{"$f":"+[1]Potencia!S151","v":0},{"$f":"+[1]Potencia!T151","v":0},{"$f":"+[1]Potencia!U151","v":0},{"$f":"+[1]Potencia!V151","v":0},{"$f":"+[1]Potencia!W151","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T151:W151)","v":0},null,{"$f":"+Energía!F151/(Parametros!$D$4*24*365)","v":13.396342169200889},{"$f":"+Energía!G151/(Parametros!$D$4*24*365)","v":13.236562961869049},{"$f":"+Energía!H151/(Parametros!$D$4*24*365)","v":13.664730341851142},{"$f":"+Energía!I151/(Parametros!$D$4*24*365)","v":13.843634916810393},{"$f":"+Energía!J151/(Parametros!$D$4*24*365)","v":14.024582889858195},{"$f":"+Energía!K151/(Parametros!$D$4*24*365)","v":14.220188270409588},null,{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.2882741610040362},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.1774921979740078},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.4743595041268538},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.5984019270428522},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.723861127869327},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":9.8594829550055358},{"$f":"+SUMPRODUCT(AI151:AL151,PremisaCosto!$F$84:$I$84)","v":31.713071412361025},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.2882741610040362},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.1774921979740078},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.4743595041268538},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.5984019270428522},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.723861127869327},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":9.8594829550055358},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.2882741610040362},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.1774921979740078},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.4743595041268538},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.5984019270428522},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.723861127869327},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":9.8594829550055358},null,{"$f":"AG151*IF($D151=\"BT\",Balance!D$98,IF($D151=\"MT\",Balance!D$102,Balance!D$105))","v":10.742663668946387},{"$f":"AH151*IF($D151=\"BT\",Balance!E$98,IF($D151=\"MT\",Balance!E$102,Balance!E$105))","v":10.613646746854988},{"$f":"AI151*IF($D151=\"BT\",Balance!F$98,IF($D151=\"MT\",Balance!F$102,Balance!F$105))","v":10.162267567791325},{"$f":"AJ151*IF($D151=\"BT\",Balance!G$98,IF($D151=\"MT\",Balance!G$102,Balance!G$105))","v":10.504067839228652},{"$f":"AK151*IF($D151=\"BT\",Balance!H$98,IF($D151=\"MT\",Balance!H$102,Balance!H$105))","v":10.641661007198543},{"$f":"AL151*IF($D151=\"BT\",Balance!I$98,IF($D151=\"MT\",Balance!I$102,Balance!I$105))","v":10.790363972900604},{"$f":"+SUMPRODUCT(BC151:BF151,PremisaCosto!$F$84:$I$84)","v":34.509964536622533},{"$f":"+AN151*IF($D151=\"BT\",Balance!D$99,Balance!D$103)","v":10.63979228499781},{"$f":"+AO151*IF($D151=\"BT\",Balance!E$99,Balance!E$103)","v":10.51200700309245},{"$f":"+AP151*IF($D151=\"BT\",Balance!F$99,Balance!F$103)","v":10.115806786421958},{"$f":"+AQ151*IF($D151=\"BT\",Balance!G$99,Balance!G$103)","v":10.442571801609198},{"$f":"+AR151*IF($D151=\"BT\",Balance!H$99,Balance!H$103)","v":10.579340594698669},{"$f":"+AS151*IF($D151=\"BT\",Balance!I$99,Balance!I$103)","v":10.727154889192988},{"$f":"+SUMPRODUCT(BJ151:BM151,PremisaCosto!$F$84:$I$84)","v":34.320287513554774},{"$f":"+AT151*IF($D151=\"BT\",Balance!D$100,0)","v":10.052170108221997},{"$f":"+AU151*IF($D151=\"BT\",Balance!E$100,0)","v":9.9314224460186971},{"$f":"+AV151*IF($D151=\"BT\",Balance!F$100,0)","v":9.8490867478508584},{"$f":"+AW151*IF($D151=\"BT\",Balance!G$100,0)","v":10.089992899072378},{"$f":"+AX151*IF($D151=\"BT\",Balance!H$100,0)","v":10.222035890626582},{"$f":"+AY151*IF($D151=\"BT\",Balance!I$100,0)","v":10.364755724773131},{"$f":"+SUMPRODUCT(BQ151:BT151,PremisaCosto!$F$84:$I$84)","v":33.232475286703156}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!F234","v":"Pp"},{"$f":"+PremisaCosto!B234","v":"BT"},null,{"$f":"+[1]Potencia!F152","v":0},{"$f":"+[1]Potencia!G152","v":0},{"$f":"+[1]Potencia!H152","v":0},{"$f":"+[1]Potencia!I152","v":0},{"$f":"+[1]Potencia!J152","v":0},{"$f":"+[1]Potencia!K152","v":0},null,{"$f":"+[1]Potencia!M152","v":0},{"$f":"+[1]Potencia!N152","v":0},{"$f":"+[1]Potencia!O152","v":0},{"$f":"+[1]Potencia!P152","v":0},{"$f":"+[1]Potencia!Q152","v":0},null,{"$f":"+[1]Potencia!S152","v":0},{"$f":"+[1]Potencia!T152","v":0},{"$f":"+[1]Potencia!U152","v":0},{"$f":"+[1]Potencia!V152","v":0},{"$f":"+[1]Potencia!W152","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T152:W152)","v":0},null,{"$f":"+Energía!F152/(Parametros!$D$4*24*365)","v":3.3386860108622791},{"$f":"+Energía!G152/(Parametros!$D$4*24*365)","v":3.2988652450436868},{"$f":"+Energía!H152/(Parametros!$D$4*24*365)","v":3.4055747052678607},{"$f":"+Energía!I152/(Parametros!$D$4*24*365)","v":3.4501619660403544},{"$f":"+Energía!J152/(Parametros!$D$4*24*365)","v":3.4952584900525223},{"$f":"+Energía!K152/(Parametros!$D$4*24*365)","v":3.544007987448742},null,{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.3148580869853652},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.2872485958606483},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.3612349653946838},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.3921492774443744},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.4234166841321736},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":2.4572168581877643},{"$f":"+SUMPRODUCT(AI152:AL152,PremisaCosto!$F$84:$I$84)","v":7.9036491117218226},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.3148580869853652},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.2872485958606483},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.3612349653946838},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.3921492774443744},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.4234166841321736},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":2.4572168581877643},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.3148580869853652},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.2872485958606483},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.3612349653946838},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.3921492774443744},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.4234166841321736},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":2.4572168581877643},null,{"$f":"AG152*IF($D152=\"BT\",Balance!D$98,IF($D152=\"MT\",Balance!D$102,Balance!D$105))","v":2.6773264267143775},{"$f":"AH152*IF($D152=\"BT\",Balance!E$98,IF($D152=\"MT\",Balance!E$102,Balance!E$105))","v":2.6451723515563552},{"$f":"AI152*IF($D152=\"BT\",Balance!F$98,IF($D152=\"MT\",Balance!F$102,Balance!F$105))","v":2.5326779607965344},{"$f":"AJ152*IF($D152=\"BT\",Balance!G$98,IF($D152=\"MT\",Balance!G$102,Balance!G$105))","v":2.6178626903550515},{"$f":"AK152*IF($D152=\"BT\",Balance!H$98,IF($D152=\"MT\",Balance!H$102,Balance!H$105))","v":2.6521541692743833},{"$f":"AL152*IF($D152=\"BT\",Balance!I$98,IF($D152=\"MT\",Balance!I$102,Balance!I$105))","v":2.6892144731314032},{"$f":"+SUMPRODUCT(BC152:BF152,PremisaCosto!$F$84:$I$84)","v":8.6007011748825697},{"$f":"+AN152*IF($D152=\"BT\",Balance!D$99,Balance!D$103)","v":2.6516884394064104},{"$f":"+AO152*IF($D152=\"BT\",Balance!E$99,Balance!E$103)","v":2.6198413181771256},{"$f":"+AP152*IF($D152=\"BT\",Balance!F$99,Balance!F$103)","v":2.5210988327888715},{"$f":"+AQ152*IF($D152=\"BT\",Balance!G$99,Balance!G$103)","v":2.602536420099312},{"$f":"+AR152*IF($D152=\"BT\",Balance!H$99,Balance!H$103)","v":2.636622445257744},{"$f":"+AS152*IF($D152=\"BT\",Balance!I$99,Balance!I$103)","v":2.6734612711850372},{"$f":"+SUMPRODUCT(BJ152:BM152,PremisaCosto!$F$84:$I$84)","v":8.5534291646950233},{"$f":"+AT152*IF($D152=\"BT\",Balance!D$100,0)","v":2.5052390641594595},{"$f":"+AU152*IF($D152=\"BT\",Balance!E$100,0)","v":2.4751458845772505},{"$f":"+AV152*IF($D152=\"BT\",Balance!F$100,0)","v":2.4546258769366918},{"$f":"+AW152*IF($D152=\"BT\",Balance!G$100,0)","v":2.514665400177829},{"$f":"+AX152*IF($D152=\"BT\",Balance!H$100,0)","v":2.5475736435748941},{"$f":"+AY152*IF($D152=\"BT\",Balance!I$100,0)","v":2.5831428092261839},{"$f":"+SUMPRODUCT(BQ152:BT152,PremisaCosto!$F$84:$I$84)","v":8.2823205726358911}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!F235","v":"Pp"},{"$f":"+PremisaCosto!B235","v":"BT"},null,{"$f":"+[1]Potencia!F153","v":0},{"$f":"+[1]Potencia!G153","v":0},{"$f":"+[1]Potencia!H153","v":0},{"$f":"+[1]Potencia!I153","v":0},{"$f":"+[1]Potencia!J153","v":0},{"$f":"+[1]Potencia!K153","v":0},null,{"$f":"+[1]Potencia!M153","v":0},{"$f":"+[1]Potencia!N153","v":0},{"$f":"+[1]Potencia!O153","v":0},{"$f":"+[1]Potencia!P153","v":0},{"$f":"+[1]Potencia!Q153","v":0},null,{"$f":"+[1]Potencia!S153","v":0},{"$f":"+[1]Potencia!T153","v":0},{"$f":"+[1]Potencia!U153","v":0},{"$f":"+[1]Potencia!V153","v":0},{"$f":"+[1]Potencia!W153","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T153:W153)","v":0},null,{"$f":"+Energía!F153/(Parametros!$D$4*24*365)","v":1.4923136480113363E-3},{"$f":"+Energía!G153/(Parametros!$D$4*24*365)","v":1.4880798992487757E-3},{"$f":"+Energía!H153/(Parametros!$D$4*24*365)","v":1.5459806977261531E-3},{"$f":"+Energía!I153/(Parametros!$D$4*24*365)","v":1.58561922656465E-3},{"$f":"+Energía!J153/(Parametros!$D$4*24*365)","v":1.62836666497353E-3},{"$f":"+Energía!K153/(Parametros!$D$4*24*365)","v":1.6735047521674008E-3},null,{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.0346867915037882E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.031751346981784E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.0718965212096687E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.0993796594081897E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.1290183415654099E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.1603145658380233E-3},{"$f":"+SUMPRODUCT(AI153:AL153,PremisaCosto!$F$84:$I$84)","v":3.6532990151553588E-3},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.0346867915037882E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.031751346981784E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.0718965212096687E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.0993796594081897E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.1290183415654099E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.1603145658380233E-3},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.0346867915037882E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.031751346981784E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.0718965212096687E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.0993796594081897E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.1290183415654099E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.1603145658380233E-3},null,{"$f":"AG153*IF($D153=\"BT\",Balance!D$98,IF($D153=\"MT\",Balance!D$102,Balance!D$105))","v":1.1967015627610328E-3},{"$f":"AH153*IF($D153=\"BT\",Balance!E$98,IF($D153=\"MT\",Balance!E$102,Balance!E$105))","v":1.1932066071245358E-3},{"$f":"AI153*IF($D153=\"BT\",Balance!F$98,IF($D153=\"MT\",Balance!F$102,Balance!F$105))","v":1.1497240788438119E-3},{"$f":"AJ153*IF($D153=\"BT\",Balance!G$98,IF($D153=\"MT\",Balance!G$102,Balance!G$105))","v":1.2031126234624658E-3},{"$f":"AK153*IF($D153=\"BT\",Balance!H$98,IF($D153=\"MT\",Balance!H$102,Balance!H$105))","v":1.2355822757910172E-3},{"$f":"AL153*IF($D153=\"BT\",Balance!I$98,IF($D153=\"MT\",Balance!I$102,Balance!I$105))","v":1.2698654225163052E-3},{"$f":"+SUMPRODUCT(BC153:BF153,PremisaCosto!$F$84:$I$84)","v":3.9759024598172371E-3},{"$f":"+AN153*IF($D153=\"BT\",Balance!D$99,Balance!D$103)","v":1.1852419890716402E-3},{"$f":"+AO153*IF($D153=\"BT\",Balance!E$99,Balance!E$103)","v":1.1817800713921456E-3},{"$f":"+AP153*IF($D153=\"BT\",Balance!F$99,Balance!F$103)","v":1.1444676654787909E-3},{"$f":"+AQ153*IF($D153=\"BT\",Balance!G$99,Balance!G$103)","v":1.1960690037633836E-3},{"$f":"+AR153*IF($D153=\"BT\",Balance!H$99,Balance!H$103)","v":1.2283463755821361E-3},{"$f":"+AS153*IF($D153=\"BT\",Balance!I$99,Balance!I$103)","v":1.2624266530743449E-3},{"$f":"+SUMPRODUCT(BJ153:BM153,PremisaCosto!$F$84:$I$84)","v":3.954023922926115E-3},{"$f":"+AT153*IF($D153=\"BT\",Balance!D$100,0)","v":1.1197825835711768E-3},{"$f":"+AU153*IF($D153=\"BT\",Balance!E$100,0)","v":1.1165096373916782E-3},{"$f":"+AV153*IF($D153=\"BT\",Balance!F$100,0)","v":1.1142918756159785E-3},{"$f":"+AW153*IF($D153=\"BT\",Balance!G$100,0)","v":1.1556853985828844E-3},{"$f":"+AX153*IF($D153=\"BT\",Balance!H$100,0)","v":1.1868604309434572E-3},{"$f":"+AY153*IF($D153=\"BT\",Balance!I$100,0)","v":1.2197776591014503E-3},{"$f":"+SUMPRODUCT(BQ153:BT153,PremisaCosto!$F$84:$I$84)","v":3.8285495663737019E-3}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!F236","v":"Pp"},{"$f":"+PremisaCosto!B236","v":"BT"},null,{"$f":"+[1]Potencia!F154","v":0},{"$f":"+[1]Potencia!G154","v":0},{"$f":"+[1]Potencia!H154","v":0},{"$f":"+[1]Potencia!I154","v":0},{"$f":"+[1]Potencia!J154","v":0},{"$f":"+[1]Potencia!K154","v":0},null,{"$f":"+[1]Potencia!M154","v":0},{"$f":"+[1]Potencia!N154","v":0},{"$f":"+[1]Potencia!O154","v":0},{"$f":"+[1]Potencia!P154","v":0},{"$f":"+[1]Potencia!Q154","v":0},null,{"$f":"+[1]Potencia!S154","v":0},{"$f":"+[1]Potencia!T154","v":0},{"$f":"+[1]Potencia!U154","v":0},{"$f":"+[1]Potencia!V154","v":0},{"$f":"+[1]Potencia!W154","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T154:W154)","v":0},null,{"$f":"+Energía!F154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K154/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI154:AL154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG154*IF($D154=\"BT\",Balance!D$98,IF($D154=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH154*IF($D154=\"BT\",Balance!E$98,IF($D154=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI154*IF($D154=\"BT\",Balance!F$98,IF($D154=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ154*IF($D154=\"BT\",Balance!G$98,IF($D154=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK154*IF($D154=\"BT\",Balance!H$98,IF($D154=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL154*IF($D154=\"BT\",Balance!I$98,IF($D154=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC154:BF154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN154*IF($D154=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO154*IF($D154=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP154*IF($D154=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ154*IF($D154=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR154*IF($D154=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS154*IF($D154=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ154:BM154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT154*IF($D154=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU154*IF($D154=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV154*IF($D154=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW154*IF($D154=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX154*IF($D154=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY154*IF($D154=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ154:BT154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!F237","v":"Pp"},{"$f":"+PremisaCosto!B237","v":"BT"},null,{"$f":"+[1]Potencia!F155","v":0},{"$f":"+[1]Potencia!G155","v":0},{"$f":"+[1]Potencia!H155","v":0},{"$f":"+[1]Potencia!I155","v":0},{"$f":"+[1]Potencia!J155","v":0},{"$f":"+[1]Potencia!K155","v":0},null,{"$f":"+[1]Potencia!M155","v":0},{"$f":"+[1]Potencia!N155","v":0},{"$f":"+[1]Potencia!O155","v":0},{"$f":"+[1]Potencia!P155","v":0},{"$f":"+[1]Potencia!Q155","v":0},null,{"$f":"+[1]Potencia!S155","v":0},{"$f":"+[1]Potencia!T155","v":0},{"$f":"+[1]Potencia!U155","v":0},{"$f":"+[1]Potencia!V155","v":0},{"$f":"+[1]Potencia!W155","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T155:W155)","v":0},null,{"$f":"+Energía!F155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K155/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI155:AL155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG155*IF($D155=\"BT\",Balance!D$98,IF($D155=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH155*IF($D155=\"BT\",Balance!E$98,IF($D155=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI155*IF($D155=\"BT\",Balance!F$98,IF($D155=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ155*IF($D155=\"BT\",Balance!G$98,IF($D155=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK155*IF($D155=\"BT\",Balance!H$98,IF($D155=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL155*IF($D155=\"BT\",Balance!I$98,IF($D155=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC155:BF155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN155*IF($D155=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO155*IF($D155=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP155*IF($D155=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ155*IF($D155=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR155*IF($D155=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS155*IF($D155=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ155:BM155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT155*IF($D155=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU155*IF($D155=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV155*IF($D155=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW155*IF($D155=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX155*IF($D155=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY155*IF($D155=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ155:BT155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!F238","v":"Pp"},{"$f":"+PremisaCosto!B238","v":"BT"},null,{"$f":"+[1]Potencia!F156","v":0},{"$f":"+[1]Potencia!G156","v":0},{"$f":"+[1]Potencia!H156","v":0},{"$f":"+[1]Potencia!I156","v":0},{"$f":"+[1]Potencia!J156","v":0},{"$f":"+[1]Potencia!K156","v":0},null,{"$f":"+[1]Potencia!M156","v":0},{"$f":"+[1]Potencia!N156","v":0},{"$f":"+[1]Potencia!O156","v":0},{"$f":"+[1]Potencia!P156","v":0},{"$f":"+[1]Potencia!Q156","v":0},null,{"$f":"+[1]Potencia!S156","v":0},{"$f":"+[1]Potencia!T156","v":0},{"$f":"+[1]Potencia!U156","v":0},{"$f":"+[1]Potencia!V156","v":0},{"$f":"+[1]Potencia!W156","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T156:W156)","v":0},null,{"$f":"+Energía!F156/(Parametros!$D$4*24*365)","v":7.9877764620737382E-2},{"$f":"+Energía!G156/(Parametros!$D$4*24*365)","v":7.8925056355052495E-2},{"$f":"+Energía!H156/(Parametros!$D$4*24*365)","v":8.1478070660339366E-2},{"$f":"+Energía!I156/(Parametros!$D$4*24*365)","v":8.2544816892084844E-2},{"$f":"+Energía!J156/(Parametros!$D$4*24*365)","v":8.3623747201355542E-2},{"$f":"+Energía!K156/(Parametros!$D$4*24*365)","v":8.4790074572580462E-2},null,{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.5382772983456452E-2},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.4722218374193006E-2},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.6492335657326288E-2},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.7231957812055187E-2},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.7980027724464783E-2},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":5.8788693869938909E-2},{"$f":"+SUMPRODUCT(AI156:AL156,PremisaCosto!$F$84:$I$84)","v":0.18909409909677732},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.5382772983456452E-2},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.4722218374193006E-2},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.6492335657326288E-2},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.7231957812055187E-2},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.7980027724464783E-2},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":5.8788693869938909E-2},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.5382772983456452E-2},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.4722218374193006E-2},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.6492335657326288E-2},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.7231957812055187E-2},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.7980027724464783E-2},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":5.8788693869938909E-2},null,{"$f":"AG156*IF($D156=\"BT\",Balance!D$98,IF($D156=\"MT\",Balance!D$102,Balance!D$105))","v":6.4054795638221099E-2},{"$f":"AH156*IF($D156=\"BT\",Balance!E$98,IF($D156=\"MT\",Balance!E$102,Balance!E$105))","v":6.3285512261852736E-2},{"$f":"AI156*IF($D156=\"BT\",Balance!F$98,IF($D156=\"MT\",Balance!F$102,Balance!F$105))","v":6.0594094010171913E-2},{"$f":"AJ156*IF($D156=\"BT\",Balance!G$98,IF($D156=\"MT\",Balance!G$102,Balance!G$105))","v":6.2632131056728144E-2},{"$f":"AK156*IF($D156=\"BT\",Balance!H$98,IF($D156=\"MT\",Balance!H$102,Balance!H$105))","v":6.3452551627187215E-2},{"$f":"AL156*IF($D156=\"BT\",Balance!I$98,IF($D156=\"MT\",Balance!I$102,Balance!I$105))","v":6.4339216086987519E-2},{"$f":"+SUMPRODUCT(BC156:BF156,PremisaCosto!$F$84:$I$84)","v":0.20577100745186197},{"$f":"+AN156*IF($D156=\"BT\",Balance!D$99,Balance!D$103)","v":6.3441409081691838E-2},{"$f":"+AO156*IF($D156=\"BT\",Balance!E$99,Balance!E$103)","v":6.2679469550653427E-2},{"$f":"+AP156*IF($D156=\"BT\",Balance!F$99,Balance!F$103)","v":6.031706440675897E-2},{"$f":"+AQ156*IF($D156=\"BT\",Balance!G$99,Balance!G$103)","v":6.2265451409699704E-2},{"$f":"+AR156*IF($D156=\"BT\",Balance!H$99,Balance!H$103)","v":6.3080956517279005E-2},{"$f":"+AS156*IF($D156=\"BT\",Balance!I$99,Balance!I$103)","v":6.3962322137391531E-2},{"$f":"+SUMPRODUCT(BJ156:BM156,PremisaCosto!$F$84:$I$84)","v":0.20464002883014529},{"$f":"+AT156*IF($D156=\"BT\",Balance!D$100,0)","v":5.9937620858788919E-2},{"$f":"+AU156*IF($D156=\"BT\",Balance!E$100,0)","v":5.9217644225006444E-2},{"$f":"+AV156*IF($D156=\"BT\",Balance!F$100,0)","v":5.8726704874916172E-2},{"$f":"+AW156*IF($D156=\"BT\",Balance!G$100,0)","v":6.0163145106131029E-2},{"$f":"+AX156*IF($D156=\"BT\",Balance!H$100,0)","v":6.0950471890261232E-2},{"$f":"+AY156*IF($D156=\"BT\",Balance!I$100,0)","v":6.1801461001667946E-2},{"$f":"+SUMPRODUCT(BQ156:BT156,PremisaCosto!$F$84:$I$84)","v":0.19815377997873984}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!F239","v":"Pp"},{"$f":"+PremisaCosto!B239","v":"BT"},null,{"$f":"+[1]Potencia!F157","v":0},{"$f":"+[1]Potencia!G157","v":0},{"$f":"+[1]Potencia!H157","v":0},{"$f":"+[1]Potencia!I157","v":0},{"$f":"+[1]Potencia!J157","v":0},{"$f":"+[1]Potencia!K157","v":0},null,{"$f":"+[1]Potencia!M157","v":0},{"$f":"+[1]Potencia!N157","v":0},{"$f":"+[1]Potencia!O157","v":0},{"$f":"+[1]Potencia!P157","v":0},{"$f":"+[1]Potencia!Q157","v":0},null,{"$f":"+[1]Potencia!S157","v":0},{"$f":"+[1]Potencia!T157","v":0},{"$f":"+[1]Potencia!U157","v":0},{"$f":"+[1]Potencia!V157","v":0},{"$f":"+[1]Potencia!W157","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T157:W157)","v":0},null,{"$f":"+Energía!F157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K157/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI157:AL157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG157*IF($D157=\"BT\",Balance!D$98,IF($D157=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH157*IF($D157=\"BT\",Balance!E$98,IF($D157=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI157*IF($D157=\"BT\",Balance!F$98,IF($D157=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ157*IF($D157=\"BT\",Balance!G$98,IF($D157=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK157*IF($D157=\"BT\",Balance!H$98,IF($D157=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL157*IF($D157=\"BT\",Balance!I$98,IF($D157=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC157:BF157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN157*IF($D157=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO157*IF($D157=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP157*IF($D157=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ157*IF($D157=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR157*IF($D157=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS157*IF($D157=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ157:BM157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT157*IF($D157=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU157*IF($D157=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV157*IF($D157=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW157*IF($D157=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX157*IF($D157=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY157*IF($D157=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ157:BT157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!F240","v":"Pp"},{"$f":"+PremisaCosto!B240","v":"BT"},null,{"$f":"+[1]Potencia!F158","v":0},{"$f":"+[1]Potencia!G158","v":0},{"$f":"+[1]Potencia!H158","v":0},{"$f":"+[1]Potencia!I158","v":0},{"$f":"+[1]Potencia!J158","v":0},{"$f":"+[1]Potencia!K158","v":0},null,{"$f":"+[1]Potencia!M158","v":0},{"$f":"+[1]Potencia!N158","v":0},{"$f":"+[1]Potencia!O158","v":0},{"$f":"+[1]Potencia!P158","v":0},{"$f":"+[1]Potencia!Q158","v":0},null,{"$f":"+[1]Potencia!S158","v":0},{"$f":"+[1]Potencia!T158","v":0},{"$f":"+[1]Potencia!U158","v":0},{"$f":"+[1]Potencia!V158","v":0},{"$f":"+[1]Potencia!W158","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T158:W158)","v":0},null,{"$f":"+Energía!F158/(Parametros!$D$4*24*365)","v":1.5208898668030428E-3},{"$f":"+Energía!G158/(Parametros!$D$4*24*365)","v":1.5165750462556673E-3},{"$f":"+Energía!H158/(Parametros!$D$4*24*365)","v":1.5755845834272925E-3},{"$f":"+Energía!I158/(Parametros!$D$4*24*365)","v":1.6159821479243988E-3},{"$f":"+Energía!J158/(Parametros!$D$4*24*365)","v":1.6595481543028106E-3},{"$f":"+Energía!K158/(Parametros!$D$4*24*365)","v":1.7055505878472022E-3},null,{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.0544999428304567E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.0515082876686695E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.0924221992753859E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.1204316103330275E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.1506378417230456E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.1825333553966237E-3},{"$f":"+SUMPRODUCT(AI158:AL158,PremisaCosto!$F$84:$I$84)","v":3.7232558048072707E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.0544999428304567E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.0515082876686695E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.0924221992753859E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.1204316103330275E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.1506378417230456E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.1825333553966237E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.0544999428304567E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.0515082876686695E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.0924221992753859E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.1204316103330275E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.1506378417230456E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.1825333553966237E-3},null,{"$f":"AG158*IF($D158=\"BT\",Balance!D$98,IF($D158=\"MT\",Balance!D$102,Balance!D$105))","v":1.2196171246011379E-3},{"$f":"AH158*IF($D158=\"BT\",Balance!E$98,IF($D158=\"MT\",Balance!E$102,Balance!E$105))","v":1.21605524428224E-3},{"$f":"AI158*IF($D158=\"BT\",Balance!F$98,IF($D158=\"MT\",Balance!F$102,Balance!F$105))","v":1.1717400718429488E-3},{"$f":"AJ158*IF($D158=\"BT\",Balance!G$98,IF($D158=\"MT\",Balance!G$102,Balance!G$105))","v":1.226150950294726E-3},{"$f":"AK158*IF($D158=\"BT\",Balance!H$98,IF($D158=\"MT\",Balance!H$102,Balance!H$105))","v":1.2592423619231857E-3},{"$f":"AL158*IF($D158=\"BT\",Balance!I$98,IF($D158=\"MT\",Balance!I$102,Balance!I$105))","v":1.2941819944368301E-3},{"$f":"+SUMPRODUCT(BC158:BF158,PremisaCosto!$F$84:$I$84)","v":4.0520367622392701E-3},{"$f":"+AN158*IF($D158=\"BT\",Balance!D$99,Balance!D$103)","v":1.2079381122666294E-3},{"$f":"+AO158*IF($D158=\"BT\",Balance!E$99,Balance!E$103)","v":1.2044099025464636E-3},{"$f":"+AP158*IF($D158=\"BT\",Balance!F$99,Balance!F$103)","v":1.1663830037539169E-3},{"$f":"+AQ158*IF($D158=\"BT\",Balance!G$99,Balance!G$103)","v":1.2189724527716186E-3},{"$f":"+AR158*IF($D158=\"BT\",Balance!H$99,Balance!H$103)","v":1.2518679019230708E-3},{"$f":"+AS158*IF($D158=\"BT\",Balance!I$99,Balance!I$103)","v":1.286600780473641E-3},{"$f":"+SUMPRODUCT(BJ158:BM158,PremisaCosto!$F$84:$I$84)","v":4.0297392746417218E-3},{"$f":"+AT158*IF($D158=\"BT\",Balance!D$100,0)","v":1.1412252287884975E-3},{"$f":"+AU158*IF($D158=\"BT\",Balance!E$100,0)","v":1.137889609171519E-3},{"$f":"+AV158*IF($D158=\"BT\",Balance!F$100,0)","v":1.1356293796171357E-3},{"$f":"+AW158*IF($D158=\"BT\",Balance!G$100,0)","v":1.177815544513195E-3},{"$f":"+AX158*IF($D158=\"BT\",Balance!H$100,0)","v":1.2095875455785448E-3},{"$f":"+AY158*IF($D158=\"BT\",Balance!I$100,0)","v":1.2431351036374357E-3},{"$f":"+SUMPRODUCT(BQ158:BT158,PremisaCosto!$F$84:$I$84)","v":3.9018622176446882E-3}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!F241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,{"$f":"+[1]Potencia!F159","v":0},{"$f":"+[1]Potencia!G159","v":0},{"$f":"+[1]Potencia!H159","v":0},{"$f":"+[1]Potencia!I159","v":0},{"$f":"+[1]Potencia!J159","v":0},{"$f":"+[1]Potencia!K159","v":0},null,{"$f":"+[1]Potencia!M159","v":0},{"$f":"+[1]Potencia!N159","v":0},{"$f":"+[1]Potencia!O159","v":0},{"$f":"+[1]Potencia!P159","v":0},{"$f":"+[1]Potencia!Q159","v":0},null,{"$f":"+[1]Potencia!S159","v":0},{"$f":"+[1]Potencia!T159","v":0},{"$f":"+[1]Potencia!U159","v":0},{"$f":"+[1]Potencia!V159","v":0},{"$f":"+[1]Potencia!W159","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T159:W159)","v":0},null,{"$f":"+Energía!F159/(Parametros!$D$4*24*365)","v":69.887111594604974},{"$f":"+Energía!G159/(Parametros!$D$4*24*365)","v":69.443289338642117},{"$f":"+Energía!H159/(Parametros!$D$4*24*365)","v":71.970492276227986},{"$f":"+Energía!I159/(Parametros!$D$4*24*365)","v":73.470794810737729},{"$f":"+Energía!J159/(Parametros!$D$4*24*365)","v":75.064746086665423},{"$f":"+Energía!K159/(Parametros!$D$4*24*365)","v":76.757022068629809},null,{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI159:AL159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG159*IF($D159=\"BT\",Balance!D$98,IF($D159=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH159*IF($D159=\"BT\",Balance!E$98,IF($D159=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI159*IF($D159=\"BT\",Balance!F$98,IF($D159=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ159*IF($D159=\"BT\",Balance!G$98,IF($D159=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK159*IF($D159=\"BT\",Balance!H$98,IF($D159=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL159*IF($D159=\"BT\",Balance!I$98,IF($D159=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC159:BF159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN159*IF($D159=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO159*IF($D159=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP159*IF($D159=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ159*IF($D159=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR159*IF($D159=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS159*IF($D159=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ159:BM159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT159*IF($D159=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU159*IF($D159=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV159*IF($D159=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW159*IF($D159=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX159*IF($D159=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY159*IF($D159=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ159:BT159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!F242","v":"Pp"},{"$f":"+PremisaCosto!B242","v":"BT"},null,{"$f":"+[1]Potencia!F160","v":0},{"$f":"+[1]Potencia!G160","v":0},{"$f":"+[1]Potencia!H160","v":0},{"$f":"+[1]Potencia!I160","v":0},{"$f":"+[1]Potencia!J160","v":0},{"$f":"+[1]Potencia!K160","v":0},null,{"$f":"+[1]Potencia!M160","v":0},{"$f":"+[1]Potencia!N160","v":0},{"$f":"+[1]Potencia!O160","v":0},{"$f":"+[1]Potencia!P160","v":0},{"$f":"+[1]Potencia!Q160","v":0},null,{"$f":"+[1]Potencia!S160","v":0},{"$f":"+[1]Potencia!T160","v":0},{"$f":"+[1]Potencia!U160","v":0},{"$f":"+[1]Potencia!V160","v":0},{"$f":"+[1]Potencia!W160","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T160:W160)","v":0},null,{"$f":"+Energía!F160/(Parametros!$D$4*24*365)","v":62.850620618184898},{"$f":"+Energía!G160/(Parametros!$D$4*24*365)","v":62.487288287849651},{"$f":"+Energía!H160/(Parametros!$D$4*24*365)","v":64.787010512729495},{"$f":"+Energía!I160/(Parametros!$D$4*24*365)","v":66.188352047214835},{"$f":"+Energía!J160/(Parametros!$D$4*24*365)","v":67.681539448902157},{"$f":"+Energía!K160/(Parametros!$D$4*24*365)","v":69.265160788284632},null,{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":43.577103967461383},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":43.32518965733955},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":44.919688383114661},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":45.891300200811187},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":46.926592804229095},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":48.02458724044304},{"$f":"+SUMPRODUCT(AI160:AL160,PremisaCosto!$F$84:$I$84)","v":152.22230276149236},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":43.577103967461383},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":43.32518965733955},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":44.919688383114661},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":45.891300200811187},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":46.926592804229095},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":48.02458724044304},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":43.577103967461383},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":43.32518965733955},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":44.919688383114661},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":45.891300200811187},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":46.926592804229095},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":48.02458724044304},null,{"$f":"AG160*IF($D160=\"BT\",Balance!D$98,IF($D160=\"MT\",Balance!D$102,Balance!D$105))","v":50.40055487967453},{"$f":"AH160*IF($D160=\"BT\",Balance!E$98,IF($D160=\"MT\",Balance!E$102,Balance!E$105))","v":50.105001273115725},{"$f":"AI160*IF($D160=\"BT\",Balance!F$98,IF($D160=\"MT\",Balance!F$102,Balance!F$105))","v":48.181187573912737},{"$f":"AJ160*IF($D160=\"BT\",Balance!G$98,IF($D160=\"MT\",Balance!G$102,Balance!G$105))","v":50.221415419331194},{"$f":"AK160*IF($D160=\"BT\",Balance!H$98,IF($D160=\"MT\",Balance!H$102,Balance!H$105))","v":51.355823193957008},{"$f":"AL160*IF($D160=\"BT\",Balance!I$98,IF($D160=\"MT\",Balance!I$102,Balance!I$105))","v":52.55881858486439},{"$f":"+SUMPRODUCT(BC160:BF160,PremisaCosto!$F$84:$I$84)","v":165.65891429963736},{"$f":"+AN160*IF($D160=\"BT\",Balance!D$99,Balance!D$103)","v":49.917920870826634},{"$f":"+AO160*IF($D160=\"BT\",Balance!E$99,Balance!E$103)","v":49.625179435053312},{"$f":"+AP160*IF($D160=\"BT\",Balance!F$99,Balance!F$103)","v":47.960908427840764},{"$f":"+AQ160*IF($D160=\"BT\",Balance!G$99,Balance!G$103)","v":49.927394274456695},{"$f":"+AR160*IF($D160=\"BT\",Balance!H$99,Balance!H$103)","v":51.055069760488962},{"$f":"+AS160*IF($D160=\"BT\",Balance!I$99,Balance!I$103)","v":52.250933255708894},{"$f":"+SUMPRODUCT(BJ160:BM160,PremisaCosto!$F$84:$I$84)","v":164.74766805681401},{"$f":"+AT160*IF($D160=\"BT\",Balance!D$100,0)","v":47.161017677932762},{"$f":"+AU160*IF($D160=\"BT\",Balance!E$100,0)","v":46.884350513085309},{"$f":"+AV160*IF($D160=\"BT\",Balance!F$100,0)","v":46.696339460099203},{"$f":"+AW160*IF($D160=\"BT\",Balance!G$100,0)","v":48.241665297510771},{"$f":"+AX160*IF($D160=\"BT\",Balance!H$100,0)","v":49.330745221652151},{"$f":"+AY160*IF($D160=\"BT\",Balance!I$100,0)","v":50.485722000010213},{"$f":"+SUMPRODUCT(BQ160:BT160,PremisaCosto!$F$84:$I$84)","v":159.52162187016572}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!F243","v":"Pp"},{"$f":"+PremisaCosto!B243","v":"BT"},null,{"$f":"+[1]Potencia!F161","v":0},{"$f":"+[1]Potencia!G161","v":0},{"$f":"+[1]Potencia!H161","v":0},{"$f":"+[1]Potencia!I161","v":0},{"$f":"+[1]Potencia!J161","v":0},{"$f":"+[1]Potencia!K161","v":0},null,{"$f":"+[1]Potencia!M161","v":0},{"$f":"+[1]Potencia!N161","v":0},{"$f":"+[1]Potencia!O161","v":0},{"$f":"+[1]Potencia!P161","v":0},{"$f":"+[1]Potencia!Q161","v":0},null,{"$f":"+[1]Potencia!S161","v":0},{"$f":"+[1]Potencia!T161","v":0},{"$f":"+[1]Potencia!U161","v":0},{"$f":"+[1]Potencia!V161","v":0},{"$f":"+[1]Potencia!W161","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T161:W161)","v":0},null,{"$f":"+Energía!F161/(Parametros!$D$4*24*365)","v":0.35425794111741143},{"$f":"+Energía!G161/(Parametros!$D$4*24*365)","v":0.35325289829559459},{"$f":"+Energía!H161/(Parametros!$D$4*24*365)","v":0.36699787589127902},{"$f":"+Energía!I161/(Parametros!$D$4*24*365)","v":0.37640760261592682},{"$f":"+Energía!J161/(Parametros!$D$4*24*365)","v":0.38655534839239525},{"$f":"+Energía!K161/(Parametros!$D$4*24*365)","v":0.39727060644594714},null,{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.24562263633249834},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.24492579587002897},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.25445579433028703},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.26097997238536796},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.26801585156026009},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.27544521199688088},{"$f":"+SUMPRODUCT(AI161:AL161,PremisaCosto!$F$84:$I$84)","v":0.86725078814354783},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.24562263633249834},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.24492579587002897},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.25445579433028703},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.26097997238536796},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.26801585156026009},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.27544521199688088},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.24562263633249834},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.24492579587002897},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.25445579433028703},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.26097997238536796},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.26801585156026009},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.27544521199688088},null,{"$f":"AG161*IF($D161=\"BT\",Balance!D$98,IF($D161=\"MT\",Balance!D$102,Balance!D$105))","v":0.2840830627801722},{"$f":"AH161*IF($D161=\"BT\",Balance!E$98,IF($D161=\"MT\",Balance!E$102,Balance!E$105))","v":0.28325340087248141},{"$f":"AI161*IF($D161=\"BT\",Balance!F$98,IF($D161=\"MT\",Balance!F$102,Balance!F$105))","v":0.27293115329146084},{"$f":"AJ161*IF($D161=\"BT\",Balance!G$98,IF($D161=\"MT\",Balance!G$102,Balance!G$105))","v":0.28560497418766678},{"$f":"AK161*IF($D161=\"BT\",Balance!H$98,IF($D161=\"MT\",Balance!H$102,Balance!H$105))","v":0.2933128928266468},{"$f":"AL161*IF($D161=\"BT\",Balance!I$98,IF($D161=\"MT\",Balance!I$102,Balance!I$105))","v":0.30145131398905534},{"$f":"+SUMPRODUCT(BC161:BF161,PremisaCosto!$F$84:$I$84)","v":0.94383310195914416},{"$f":"+AN161*IF($D161=\"BT\",Balance!D$99,Balance!D$103)","v":0.28136269297942862},{"$f":"+AO161*IF($D161=\"BT\",Balance!E$99,Balance!E$103)","v":0.28054087389931098},{"$f":"+AP161*IF($D161=\"BT\",Balance!F$99,Balance!F$103)","v":0.27168334176146791},{"$f":"+AQ161*IF($D161=\"BT\",Balance!G$99,Balance!G$103)","v":0.28393290061524046},{"$f":"+AR161*IF($D161=\"BT\",Balance!H$99,Balance!H$103)","v":0.29159517409268948},{"$f":"+AS161*IF($D161=\"BT\",Balance!I$99,Balance!I$103)","v":0.29968543645354684},{"$f":"+SUMPRODUCT(BJ161:BM161,PremisaCosto!$F$84:$I$84)","v":0.93863939121071083},{"$f":"+AT161*IF($D161=\"BT\",Balance!D$100,0)","v":0.26582338979724146},{"$f":"+AU161*IF($D161=\"BT\",Balance!E$100,0)","v":0.26504643035812997},{"$f":"+AV161*IF($D161=\"BT\",Balance!F$100,0)","v":0.26451995945062656},{"$f":"+AW161*IF($D161=\"BT\",Balance!G$100,0)","v":0.27434630141392202},{"$f":"+AX161*IF($D161=\"BT\",Balance!H$100,0)","v":0.28174689229710703},{"$f":"+AY161*IF($D161=\"BT\",Balance!I$100,0)","v":0.28956106024369277},{"$f":"+SUMPRODUCT(BQ161:BT161,PremisaCosto!$F$84:$I$84)","v":0.90885323514725569}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!F244","v":"Pp"},{"$f":"+PremisaCosto!B244","v":"BT"},null,{"$f":"+[1]Potencia!F162","v":0},{"$f":"+[1]Potencia!G162","v":0},{"$f":"+[1]Potencia!H162","v":0},{"$f":"+[1]Potencia!I162","v":0},{"$f":"+[1]Potencia!J162","v":0},{"$f":"+[1]Potencia!K162","v":0},null,{"$f":"+[1]Potencia!M162","v":0},{"$f":"+[1]Potencia!N162","v":0},{"$f":"+[1]Potencia!O162","v":0},{"$f":"+[1]Potencia!P162","v":0},{"$f":"+[1]Potencia!Q162","v":0},null,{"$f":"+[1]Potencia!S162","v":0},{"$f":"+[1]Potencia!T162","v":0},{"$f":"+[1]Potencia!U162","v":0},{"$f":"+[1]Potencia!V162","v":0},{"$f":"+[1]Potencia!W162","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T162:W162)","v":0},null,{"$f":"+Energía!F162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K162/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI162:AL162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG162*IF($D162=\"BT\",Balance!D$98,IF($D162=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH162*IF($D162=\"BT\",Balance!E$98,IF($D162=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI162*IF($D162=\"BT\",Balance!F$98,IF($D162=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ162*IF($D162=\"BT\",Balance!G$98,IF($D162=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK162*IF($D162=\"BT\",Balance!H$98,IF($D162=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL162*IF($D162=\"BT\",Balance!I$98,IF($D162=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC162:BF162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN162*IF($D162=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO162*IF($D162=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP162*IF($D162=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ162*IF($D162=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR162*IF($D162=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS162*IF($D162=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ162:BM162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT162*IF($D162=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU162*IF($D162=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV162*IF($D162=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW162*IF($D162=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX162*IF($D162=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY162*IF($D162=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ162:BT162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!F245","v":"Pp"},{"$f":"+PremisaCosto!B245","v":"BT"},null,{"$f":"+[1]Potencia!F163","v":0},{"$f":"+[1]Potencia!G163","v":0},{"$f":"+[1]Potencia!H163","v":0},{"$f":"+[1]Potencia!I163","v":0},{"$f":"+[1]Potencia!J163","v":0},{"$f":"+[1]Potencia!K163","v":0},null,{"$f":"+[1]Potencia!M163","v":0},{"$f":"+[1]Potencia!N163","v":0},{"$f":"+[1]Potencia!O163","v":0},{"$f":"+[1]Potencia!P163","v":0},{"$f":"+[1]Potencia!Q163","v":0},null,{"$f":"+[1]Potencia!S163","v":0},{"$f":"+[1]Potencia!T163","v":0},{"$f":"+[1]Potencia!U163","v":0},{"$f":"+[1]Potencia!V163","v":0},{"$f":"+[1]Potencia!W163","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T163:W163)","v":0},null,{"$f":"+Energía!F163/(Parametros!$D$4*24*365)","v":6.6586218623638462},{"$f":"+Energía!G163/(Parametros!$D$4*24*365)","v":6.5792039653249841},{"$f":"+Energía!H163/(Parametros!$D$4*24*365)","v":6.7920236022893539},{"$f":"+Energía!I163/(Parametros!$D$4*24*365)","v":6.8809477204594138},{"$f":"+Energía!J163/(Parametros!$D$4*24*365)","v":6.9708875050714099},{"$f":"+Energía!K163/(Parametros!$D$4*24*365)","v":7.0681127212449679},null,{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.6167158625047238},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.561651935973849},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.7092091654028678},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.7708641738116526},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.8332233885067266},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":4.9006339138409531},{"$f":"+SUMPRODUCT(AI163:AL163,PremisaCosto!$F$84:$I$84)","v":15.762911096324238},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.6167158625047238},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.561651935973849},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.7092091654028678},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.7708641738116526},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.8332233885067266},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":4.9006339138409531},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.6167158625047238},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.561651935973849},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.7092091654028678},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.7708641738116526},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.8332233885067266},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":4.9006339138409531},null,{"$f":"AG163*IF($D163=\"BT\",Balance!D$98,IF($D163=\"MT\",Balance!D$102,Balance!D$105))","v":5.3396169090487753},{"$f":"AH163*IF($D163=\"BT\",Balance!E$98,IF($D163=\"MT\",Balance!E$102,Balance!E$105))","v":5.2754893369696028},{"$f":"AI163*IF($D163=\"BT\",Balance!F$98,IF($D163=\"MT\",Balance!F$102,Balance!F$105))","v":5.0511323272748863},{"$f":"AJ163*IF($D163=\"BT\",Balance!G$98,IF($D163=\"MT\",Balance!G$102,Balance!G$105))","v":5.2210233864318383},{"$f":"AK163*IF($D163=\"BT\",Balance!H$98,IF($D163=\"MT\",Balance!H$102,Balance!H$105))","v":5.2894137623109048},{"$f":"AL163*IF($D163=\"BT\",Balance!I$98,IF($D163=\"MT\",Balance!I$102,Balance!I$105))","v":5.3633262382626246},{"$f":"+SUMPRODUCT(BC163:BF163,PremisaCosto!$F$84:$I$84)","v":17.153100557647448},{"$f":"+AN163*IF($D163=\"BT\",Balance!D$99,Balance!D$103)","v":5.2884849181276694},{"$f":"+AO163*IF($D163=\"BT\",Balance!E$99,Balance!E$103)","v":5.2249695300436301},{"$f":"+AP163*IF($D163=\"BT\",Balance!F$99,Balance!F$103)","v":5.0280390999848414},{"$f":"+AQ163*IF($D163=\"BT\",Balance!G$99,Balance!G$103)","v":5.1904569187073077},{"$f":"+AR163*IF($D163=\"BT\",Balance!H$99,Balance!H$103)","v":5.2584375408989708},{"$f":"+AS163*IF($D163=\"BT\",Balance!I$99,Balance!I$103)","v":5.3319083048178397},{"$f":"+SUMPRODUCT(BJ163:BM163,PremisaCosto!$F$84:$I$84)","v":17.058822018279386},{"$f":"+AT163*IF($D163=\"BT\",Balance!D$100,0)","v":4.9964086316556076},{"$f":"+AU163*IF($D163=\"BT\",Balance!E$100,0)","v":4.9363912766775675},{"$f":"+AV163*IF($D163=\"BT\",Balance!F$100,0)","v":4.8954665023661299},{"$f":"+AW163*IF($D163=\"BT\",Balance!G$100,0)","v":5.0152083651105341},{"$f":"+AX163*IF($D163=\"BT\",Balance!H$100,0)","v":5.0808400382366621},{"$f":"+AY163*IF($D163=\"BT\",Balance!I$100,0)","v":5.1517786120531772},{"$f":"+SUMPRODUCT(BQ163:BT163,PremisaCosto!$F$84:$I$84)","v":16.518127388030706}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!F246","v":"Pp"},{"$f":"+PremisaCosto!B246","v":"BT"},null,{"$f":"+[1]Potencia!F164","v":0},{"$f":"+[1]Potencia!G164","v":0},{"$f":"+[1]Potencia!H164","v":0},{"$f":"+[1]Potencia!I164","v":0},{"$f":"+[1]Potencia!J164","v":0},{"$f":"+[1]Potencia!K164","v":0},null,{"$f":"+[1]Potencia!M164","v":0},{"$f":"+[1]Potencia!N164","v":0},{"$f":"+[1]Potencia!O164","v":0},{"$f":"+[1]Potencia!P164","v":0},{"$f":"+[1]Potencia!Q164","v":0},null,{"$f":"+[1]Potencia!S164","v":0},{"$f":"+[1]Potencia!T164","v":0},{"$f":"+[1]Potencia!U164","v":0},{"$f":"+[1]Potencia!V164","v":0},{"$f":"+[1]Potencia!W164","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T164:W164)","v":0},null,{"$f":"+Energía!F164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J164/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K164/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI164:AL164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":0},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG164*IF($D164=\"BT\",Balance!D$98,IF($D164=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH164*IF($D164=\"BT\",Balance!E$98,IF($D164=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI164*IF($D164=\"BT\",Balance!F$98,IF($D164=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ164*IF($D164=\"BT\",Balance!G$98,IF($D164=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK164*IF($D164=\"BT\",Balance!H$98,IF($D164=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL164*IF($D164=\"BT\",Balance!I$98,IF($D164=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC164:BF164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN164*IF($D164=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO164*IF($D164=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP164*IF($D164=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ164*IF($D164=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR164*IF($D164=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS164*IF($D164=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ164:BM164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT164*IF($D164=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU164*IF($D164=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV164*IF($D164=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW164*IF($D164=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX164*IF($D164=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY164*IF($D164=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ164:BT164,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!F247","v":"Pp"},{"$f":"+PremisaCosto!B247","v":"BT"},null,{"$f":"+[1]Potencia!F165","v":0},{"$f":"+[1]Potencia!G165","v":0},{"$f":"+[1]Potencia!H165","v":0},{"$f":"+[1]Potencia!I165","v":0},{"$f":"+[1]Potencia!J165","v":0},{"$f":"+[1]Potencia!K165","v":0},null,{"$f":"+[1]Potencia!M165","v":0},{"$f":"+[1]Potencia!N165","v":0},{"$f":"+[1]Potencia!O165","v":0},{"$f":"+[1]Potencia!P165","v":0},{"$f":"+[1]Potencia!Q165","v":0},null,{"$f":"+[1]Potencia!S165","v":0},{"$f":"+[1]Potencia!T165","v":0},{"$f":"+[1]Potencia!U165","v":0},{"$f":"+[1]Potencia!V165","v":0},{"$f":"+[1]Potencia!W165","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T165:W165)","v":0},null,{"$f":"+Energía!F165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K165/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI165:AL165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG165*IF($D165=\"BT\",Balance!D$98,IF($D165=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH165*IF($D165=\"BT\",Balance!E$98,IF($D165=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI165*IF($D165=\"BT\",Balance!F$98,IF($D165=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ165*IF($D165=\"BT\",Balance!G$98,IF($D165=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK165*IF($D165=\"BT\",Balance!H$98,IF($D165=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL165*IF($D165=\"BT\",Balance!I$98,IF($D165=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC165:BF165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN165*IF($D165=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO165*IF($D165=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP165*IF($D165=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ165*IF($D165=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR165*IF($D165=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS165*IF($D165=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ165:BM165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT165*IF($D165=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU165*IF($D165=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV165*IF($D165=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW165*IF($D165=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX165*IF($D165=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY165*IF($D165=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ165:BT165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!F248","v":"Pp"},{"$f":"+PremisaCosto!B248","v":"BT"},null,{"$f":"+[1]Potencia!F166","v":0},{"$f":"+[1]Potencia!G166","v":0},{"$f":"+[1]Potencia!H166","v":0},{"$f":"+[1]Potencia!I166","v":0},{"$f":"+[1]Potencia!J166","v":0},{"$f":"+[1]Potencia!K166","v":0},null,{"$f":"+[1]Potencia!M166","v":0},{"$f":"+[1]Potencia!N166","v":0},{"$f":"+[1]Potencia!O166","v":0},{"$f":"+[1]Potencia!P166","v":0},{"$f":"+[1]Potencia!Q166","v":0},null,{"$f":"+[1]Potencia!S166","v":0},{"$f":"+[1]Potencia!T166","v":0},{"$f":"+[1]Potencia!U166","v":0},{"$f":"+[1]Potencia!V166","v":0},{"$f":"+[1]Potencia!W166","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T166:W166)","v":0},null,{"$f":"+Energía!F166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K166/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI166:AL166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG166*IF($D166=\"BT\",Balance!D$98,IF($D166=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH166*IF($D166=\"BT\",Balance!E$98,IF($D166=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI166*IF($D166=\"BT\",Balance!F$98,IF($D166=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ166*IF($D166=\"BT\",Balance!G$98,IF($D166=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK166*IF($D166=\"BT\",Balance!H$98,IF($D166=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL166*IF($D166=\"BT\",Balance!I$98,IF($D166=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC166:BF166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN166*IF($D166=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO166*IF($D166=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP166*IF($D166=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ166*IF($D166=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR166*IF($D166=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS166*IF($D166=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ166:BM166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT166*IF($D166=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU166*IF($D166=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV166*IF($D166=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW166*IF($D166=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX166*IF($D166=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY166*IF($D166=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ166:BT166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!F249","v":"Pp"},{"$f":"+PremisaCosto!B249","v":"BT"},null,{"$f":"+[1]Potencia!F167","v":0},{"$f":"+[1]Potencia!G167","v":0},{"$f":"+[1]Potencia!H167","v":0},{"$f":"+[1]Potencia!I167","v":0},{"$f":"+[1]Potencia!J167","v":0},{"$f":"+[1]Potencia!K167","v":0},null,{"$f":"+[1]Potencia!M167","v":0},{"$f":"+[1]Potencia!N167","v":0},{"$f":"+[1]Potencia!O167","v":0},{"$f":"+[1]Potencia!P167","v":0},{"$f":"+[1]Potencia!Q167","v":0},null,{"$f":"+[1]Potencia!S167","v":0},{"$f":"+[1]Potencia!T167","v":0},{"$f":"+[1]Potencia!U167","v":0},{"$f":"+[1]Potencia!V167","v":0},{"$f":"+[1]Potencia!W167","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T167:W167)","v":0},null,{"$f":"+Energía!F167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K167/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI167:AL167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG167*IF($D167=\"BT\",Balance!D$98,IF($D167=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH167*IF($D167=\"BT\",Balance!E$98,IF($D167=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI167*IF($D167=\"BT\",Balance!F$98,IF($D167=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ167*IF($D167=\"BT\",Balance!G$98,IF($D167=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK167*IF($D167=\"BT\",Balance!H$98,IF($D167=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL167*IF($D167=\"BT\",Balance!I$98,IF($D167=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC167:BF167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN167*IF($D167=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO167*IF($D167=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP167*IF($D167=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ167*IF($D167=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR167*IF($D167=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS167*IF($D167=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ167:BM167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT167*IF($D167=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU167*IF($D167=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV167*IF($D167=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW167*IF($D167=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX167*IF($D167=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY167*IF($D167=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ167:BT167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!F250","v":"Pp"},{"$f":"+PremisaCosto!B250","v":"BT"},null,{"$f":"+[1]Potencia!F168","v":0},{"$f":"+[1]Potencia!G168","v":0},{"$f":"+[1]Potencia!H168","v":0},{"$f":"+[1]Potencia!I168","v":0},{"$f":"+[1]Potencia!J168","v":0},{"$f":"+[1]Potencia!K168","v":0},null,{"$f":"+[1]Potencia!M168","v":0},{"$f":"+[1]Potencia!N168","v":0},{"$f":"+[1]Potencia!O168","v":0},{"$f":"+[1]Potencia!P168","v":0},{"$f":"+[1]Potencia!Q168","v":0},null,{"$f":"+[1]Potencia!S168","v":0},{"$f":"+[1]Potencia!T168","v":0},{"$f":"+[1]Potencia!U168","v":0},{"$f":"+[1]Potencia!V168","v":0},{"$f":"+[1]Potencia!W168","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T168:W168)","v":0},null,{"$f":"+Energía!F168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K168/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI168:AL168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG168*IF($D168=\"BT\",Balance!D$98,IF($D168=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH168*IF($D168=\"BT\",Balance!E$98,IF($D168=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI168*IF($D168=\"BT\",Balance!F$98,IF($D168=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ168*IF($D168=\"BT\",Balance!G$98,IF($D168=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK168*IF($D168=\"BT\",Balance!H$98,IF($D168=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL168*IF($D168=\"BT\",Balance!I$98,IF($D168=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC168:BF168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN168*IF($D168=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO168*IF($D168=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP168*IF($D168=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ168*IF($D168=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR168*IF($D168=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS168*IF($D168=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ168:BM168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT168*IF($D168=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU168*IF($D168=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV168*IF($D168=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW168*IF($D168=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX168*IF($D168=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY168*IF($D168=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ168:BT168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!F251","v":"Pp"},{"$f":"+PremisaCosto!B251","v":"BT"},null,{"$f":"+[1]Potencia!F169","v":0},{"$f":"+[1]Potencia!G169","v":0},{"$f":"+[1]Potencia!H169","v":0},{"$f":"+[1]Potencia!I169","v":0},{"$f":"+[1]Potencia!J169","v":0},{"$f":"+[1]Potencia!K169","v":0},null,{"$f":"+[1]Potencia!M169","v":0},{"$f":"+[1]Potencia!N169","v":0},{"$f":"+[1]Potencia!O169","v":0},{"$f":"+[1]Potencia!P169","v":0},{"$f":"+[1]Potencia!Q169","v":0},null,{"$f":"+[1]Potencia!S169","v":0},{"$f":"+[1]Potencia!T169","v":0},{"$f":"+[1]Potencia!U169","v":0},{"$f":"+[1]Potencia!V169","v":0},{"$f":"+[1]Potencia!W169","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T169:W169)","v":0},null,{"$f":"+Energía!F169/(Parametros!$D$4*24*365)","v":2.3611172938816111E-2},{"$f":"+Energía!G169/(Parametros!$D$4*24*365)","v":2.3544187171885993E-2},{"$f":"+Energía!H169/(Parametros!$D$4*24*365)","v":2.4460285317853304E-2},{"$f":"+Energía!I169/(Parametros!$D$4*24*365)","v":2.5087440447536129E-2},{"$f":"+Energía!J169/(Parametros!$D$4*24*365)","v":2.5763784299452568E-2},{"$f":"+Energía!K169/(Parametros!$D$4*24*365)","v":2.6477952654263288E-2},null,{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.6370666316870092E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.6324222133803277E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.6959393334319086E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.739422761313936E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.7863166599943709E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.8358330980848055E-2},{"$f":"+SUMPRODUCT(AI169:AL169,PremisaCosto!$F$84:$I$84)","v":5.7801974108451296E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.6370666316870092E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.6324222133803277E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.6959393334319086E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.739422761313936E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.7863166599943709E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.8358330980848055E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.6370666316870092E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.6324222133803277E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.6959393334319086E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.739422761313936E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.7863166599943709E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.8358330980848055E-2},null,{"$f":"AG169*IF($D169=\"BT\",Balance!D$98,IF($D169=\"MT\",Balance!D$102,Balance!D$105))","v":1.8934040837967063E-2},{"$f":"AH169*IF($D169=\"BT\",Balance!E$98,IF($D169=\"MT\",Balance!E$102,Balance!E$105))","v":1.8878744150131507E-2},{"$f":"AI169*IF($D169=\"BT\",Balance!F$98,IF($D169=\"MT\",Balance!F$102,Balance!F$105))","v":1.8190769811478713E-2},{"$f":"AJ169*IF($D169=\"BT\",Balance!G$98,IF($D169=\"MT\",Balance!G$102,Balance!G$105))","v":1.903547572274782E-2},{"$f":"AK169*IF($D169=\"BT\",Balance!H$98,IF($D169=\"MT\",Balance!H$102,Balance!H$105))","v":1.9549205914396406E-2},{"$f":"AL169*IF($D169=\"BT\",Balance!I$98,IF($D169=\"MT\",Balance!I$102,Balance!I$105))","v":2.0091628954818416E-2},{"$f":"+SUMPRODUCT(BC169:BF169,PremisaCosto!$F$84:$I$84)","v":6.2906159634543546E-2},{"$f":"+AN169*IF($D169=\"BT\",Balance!D$99,Balance!D$103)","v":1.8752729103301953E-2},{"$f":"+AO169*IF($D169=\"BT\",Balance!E$99,Balance!E$103)","v":1.8697955137293252E-2},{"$f":"+AP169*IF($D169=\"BT\",Balance!F$99,Balance!F$103)","v":1.8107603591585995E-2},{"$f":"+AQ169*IF($D169=\"BT\",Balance!G$99,Balance!G$103)","v":1.8924032580046615E-2},{"$f":"+AR169*IF($D169=\"BT\",Balance!H$99,Balance!H$103)","v":1.943472053699094E-2},{"$f":"+AS169*IF($D169=\"BT\",Balance!I$99,Balance!I$103)","v":1.9973933809444549E-2},{"$f":"+SUMPRODUCT(BJ169:BM169,PremisaCosto!$F$84:$I$84)","v":6.256000055540295E-2},{"$f":"+AT169*IF($D169=\"BT\",Balance!D$100,0)","v":1.7717039758904971E-2},{"$f":"+AU169*IF($D169=\"BT\",Balance!E$100,0)","v":1.7665255672921057E-2},{"$f":"+AV169*IF($D169=\"BT\",Balance!F$100,0)","v":1.7630166563541858E-2},{"$f":"+AW169*IF($D169=\"BT\",Balance!G$100,0)","v":1.8285088959125985E-2},{"$f":"+AX169*IF($D169=\"BT\",Balance!H$100,0)","v":1.8778335858944655E-2},{"$f":"+AY169*IF($D169=\"BT\",Balance!I$100,0)","v":1.929914753130358E-2},{"$f":"+SUMPRODUCT(BQ169:BT169,PremisaCosto!$F$84:$I$84)","v":6.0574763245609745E-2}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!F252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,{"$f":"+[1]Potencia!F170","v":0},{"$f":"+[1]Potencia!G170","v":0},{"$f":"+[1]Potencia!H170","v":0},{"$f":"+[1]Potencia!I170","v":0},{"$f":"+[1]Potencia!J170","v":0},{"$f":"+[1]Potencia!K170","v":0},null,{"$f":"+[1]Potencia!M170","v":0},{"$f":"+[1]Potencia!N170","v":0},{"$f":"+[1]Potencia!O170","v":0},{"$f":"+[1]Potencia!P170","v":0},{"$f":"+[1]Potencia!Q170","v":0},null,{"$f":"+[1]Potencia!S170","v":0},{"$f":"+[1]Potencia!T170","v":0},{"$f":"+[1]Potencia!U170","v":0},{"$f":"+[1]Potencia!V170","v":0},{"$f":"+[1]Potencia!W170","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T170:W170)","v":0},null,{"$f":"+Energía!F170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K170/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI170:AL170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG170*IF($D170=\"BT\",Balance!D$98,IF($D170=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH170*IF($D170=\"BT\",Balance!E$98,IF($D170=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI170*IF($D170=\"BT\",Balance!F$98,IF($D170=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ170*IF($D170=\"BT\",Balance!G$98,IF($D170=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK170*IF($D170=\"BT\",Balance!H$98,IF($D170=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL170*IF($D170=\"BT\",Balance!I$98,IF($D170=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC170:BF170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN170*IF($D170=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO170*IF($D170=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP170*IF($D170=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ170*IF($D170=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR170*IF($D170=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS170*IF($D170=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ170:BM170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT170*IF($D170=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU170*IF($D170=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV170*IF($D170=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW170*IF($D170=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX170*IF($D170=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY170*IF($D170=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ170:BT170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!F253","v":"Pp"},{"$f":"+PremisaCosto!B253","v":"BT"},null,{"$f":"+[1]Potencia!F171","v":0},{"$f":"+[1]Potencia!G171","v":0},{"$f":"+[1]Potencia!H171","v":0},{"$f":"+[1]Potencia!I171","v":0},{"$f":"+[1]Potencia!J171","v":0},{"$f":"+[1]Potencia!K171","v":0},null,{"$f":"+[1]Potencia!M171","v":0},{"$f":"+[1]Potencia!N171","v":0},{"$f":"+[1]Potencia!O171","v":0},{"$f":"+[1]Potencia!P171","v":0},{"$f":"+[1]Potencia!Q171","v":0},null,{"$f":"+[1]Potencia!S171","v":0},{"$f":"+[1]Potencia!T171","v":0},{"$f":"+[1]Potencia!U171","v":0},{"$f":"+[1]Potencia!V171","v":0},{"$f":"+[1]Potencia!W171","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T171:W171)","v":0},null,{"$f":"+Energía!F171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K171/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI171:AL171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG171*IF($D171=\"BT\",Balance!D$98,IF($D171=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH171*IF($D171=\"BT\",Balance!E$98,IF($D171=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI171*IF($D171=\"BT\",Balance!F$98,IF($D171=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ171*IF($D171=\"BT\",Balance!G$98,IF($D171=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK171*IF($D171=\"BT\",Balance!H$98,IF($D171=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL171*IF($D171=\"BT\",Balance!I$98,IF($D171=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC171:BF171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN171*IF($D171=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO171*IF($D171=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP171*IF($D171=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ171*IF($D171=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR171*IF($D171=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS171*IF($D171=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ171:BM171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT171*IF($D171=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU171*IF($D171=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV171*IF($D171=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW171*IF($D171=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX171*IF($D171=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY171*IF($D171=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ171:BT171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!F254","v":"Pp"},{"$f":"+PremisaCosto!B254","v":"BT"},null,{"$f":"+[1]Potencia!F172","v":0},{"$f":"+[1]Potencia!G172","v":0},{"$f":"+[1]Potencia!H172","v":0},{"$f":"+[1]Potencia!I172","v":0},{"$f":"+[1]Potencia!J172","v":0},{"$f":"+[1]Potencia!K172","v":0},null,{"$f":"+[1]Potencia!M172","v":0},{"$f":"+[1]Potencia!N172","v":0},{"$f":"+[1]Potencia!O172","v":0},{"$f":"+[1]Potencia!P172","v":0},{"$f":"+[1]Potencia!Q172","v":0},null,{"$f":"+[1]Potencia!S172","v":0},{"$f":"+[1]Potencia!T172","v":0},{"$f":"+[1]Potencia!U172","v":0},{"$f":"+[1]Potencia!V172","v":0},{"$f":"+[1]Potencia!W172","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T172:W172)","v":0},null,{"$f":"+Energía!F172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K172/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI172:AL172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG172*IF($D172=\"BT\",Balance!D$98,IF($D172=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH172*IF($D172=\"BT\",Balance!E$98,IF($D172=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI172*IF($D172=\"BT\",Balance!F$98,IF($D172=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ172*IF($D172=\"BT\",Balance!G$98,IF($D172=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK172*IF($D172=\"BT\",Balance!H$98,IF($D172=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL172*IF($D172=\"BT\",Balance!I$98,IF($D172=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC172:BF172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN172*IF($D172=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO172*IF($D172=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP172*IF($D172=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ172*IF($D172=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR172*IF($D172=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS172*IF($D172=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ172:BM172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT172*IF($D172=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU172*IF($D172=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV172*IF($D172=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW172*IF($D172=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX172*IF($D172=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY172*IF($D172=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ172:BT172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!F255","v":"Pp"},{"$f":"+PremisaCosto!B255","v":"BT"},null,{"$f":"+[1]Potencia!F173","v":0},{"$f":"+[1]Potencia!G173","v":0},{"$f":"+[1]Potencia!H173","v":0},{"$f":"+[1]Potencia!I173","v":0},{"$f":"+[1]Potencia!J173","v":0},{"$f":"+[1]Potencia!K173","v":0},null,{"$f":"+[1]Potencia!M173","v":0},{"$f":"+[1]Potencia!N173","v":0},{"$f":"+[1]Potencia!O173","v":0},{"$f":"+[1]Potencia!P173","v":0},{"$f":"+[1]Potencia!Q173","v":0},null,{"$f":"+[1]Potencia!S173","v":0},{"$f":"+[1]Potencia!T173","v":0},{"$f":"+[1]Potencia!U173","v":0},{"$f":"+[1]Potencia!V173","v":0},{"$f":"+[1]Potencia!W173","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T173:W173)","v":0},null,{"$f":"+Energía!F173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K173/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI173:AL173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG173*IF($D173=\"BT\",Balance!D$98,IF($D173=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH173*IF($D173=\"BT\",Balance!E$98,IF($D173=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI173*IF($D173=\"BT\",Balance!F$98,IF($D173=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ173*IF($D173=\"BT\",Balance!G$98,IF($D173=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK173*IF($D173=\"BT\",Balance!H$98,IF($D173=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL173*IF($D173=\"BT\",Balance!I$98,IF($D173=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC173:BF173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN173*IF($D173=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO173*IF($D173=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP173*IF($D173=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ173*IF($D173=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR173*IF($D173=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS173*IF($D173=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ173:BM173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT173*IF($D173=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU173*IF($D173=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV173*IF($D173=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW173*IF($D173=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX173*IF($D173=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY173*IF($D173=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ173:BT173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!F256","v":"Pp"},{"$f":"+PremisaCosto!B256","v":"BT"},null,{"$f":"+[1]Potencia!F174","v":0},{"$f":"+[1]Potencia!G174","v":0},{"$f":"+[1]Potencia!H174","v":0},{"$f":"+[1]Potencia!I174","v":0},{"$f":"+[1]Potencia!J174","v":0},{"$f":"+[1]Potencia!K174","v":0},null,{"$f":"+[1]Potencia!M174","v":0},{"$f":"+[1]Potencia!N174","v":0},{"$f":"+[1]Potencia!O174","v":0},{"$f":"+[1]Potencia!P174","v":0},{"$f":"+[1]Potencia!Q174","v":0},null,{"$f":"+[1]Potencia!S174","v":0},{"$f":"+[1]Potencia!T174","v":0},{"$f":"+[1]Potencia!U174","v":0},{"$f":"+[1]Potencia!V174","v":0},{"$f":"+[1]Potencia!W174","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T174:W174)","v":0},null,{"$f":"+Energía!F174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K174/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI174:AL174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG174*IF($D174=\"BT\",Balance!D$98,IF($D174=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH174*IF($D174=\"BT\",Balance!E$98,IF($D174=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI174*IF($D174=\"BT\",Balance!F$98,IF($D174=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ174*IF($D174=\"BT\",Balance!G$98,IF($D174=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK174*IF($D174=\"BT\",Balance!H$98,IF($D174=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL174*IF($D174=\"BT\",Balance!I$98,IF($D174=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC174:BF174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN174*IF($D174=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO174*IF($D174=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP174*IF($D174=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ174*IF($D174=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR174*IF($D174=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS174*IF($D174=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ174:BM174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT174*IF($D174=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU174*IF($D174=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV174*IF($D174=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW174*IF($D174=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX174*IF($D174=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY174*IF($D174=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ174:BT174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!F257","v":"Pp"},{"$f":"+PremisaCosto!B257","v":"BT"},null,{"$f":"+[1]Potencia!F175","v":0},{"$f":"+[1]Potencia!G175","v":0},{"$f":"+[1]Potencia!H175","v":0},{"$f":"+[1]Potencia!I175","v":0},{"$f":"+[1]Potencia!J175","v":0},{"$f":"+[1]Potencia!K175","v":0},null,{"$f":"+[1]Potencia!M175","v":0},{"$f":"+[1]Potencia!N175","v":0},{"$f":"+[1]Potencia!O175","v":0},{"$f":"+[1]Potencia!P175","v":0},{"$f":"+[1]Potencia!Q175","v":0},null,{"$f":"+[1]Potencia!S175","v":0},{"$f":"+[1]Potencia!T175","v":0},{"$f":"+[1]Potencia!U175","v":0},{"$f":"+[1]Potencia!V175","v":0},{"$f":"+[1]Potencia!W175","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T175:W175)","v":0},null,{"$f":"+Energía!F175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K175/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI175:AL175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG175*IF($D175=\"BT\",Balance!D$98,IF($D175=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH175*IF($D175=\"BT\",Balance!E$98,IF($D175=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI175*IF($D175=\"BT\",Balance!F$98,IF($D175=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ175*IF($D175=\"BT\",Balance!G$98,IF($D175=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK175*IF($D175=\"BT\",Balance!H$98,IF($D175=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL175*IF($D175=\"BT\",Balance!I$98,IF($D175=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC175:BF175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN175*IF($D175=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO175*IF($D175=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP175*IF($D175=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ175*IF($D175=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR175*IF($D175=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS175*IF($D175=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ175:BM175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT175*IF($D175=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU175*IF($D175=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV175*IF($D175=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW175*IF($D175=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX175*IF($D175=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY175*IF($D175=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ175:BT175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!F258","v":"Pp"},{"$f":"+PremisaCosto!B258","v":"BT"},null,{"$f":"+[1]Potencia!F176","v":0},{"$f":"+[1]Potencia!G176","v":0},{"$f":"+[1]Potencia!H176","v":0},{"$f":"+[1]Potencia!I176","v":0},{"$f":"+[1]Potencia!J176","v":0},{"$f":"+[1]Potencia!K176","v":0},null,{"$f":"+[1]Potencia!M176","v":0},{"$f":"+[1]Potencia!N176","v":0},{"$f":"+[1]Potencia!O176","v":0},{"$f":"+[1]Potencia!P176","v":0},{"$f":"+[1]Potencia!Q176","v":0},null,{"$f":"+[1]Potencia!S176","v":0},{"$f":"+[1]Potencia!T176","v":0},{"$f":"+[1]Potencia!U176","v":0},{"$f":"+[1]Potencia!V176","v":0},{"$f":"+[1]Potencia!W176","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T176:W176)","v":0},null,{"$f":"+Energía!F176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K176/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI176:AL176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG176*IF($D176=\"BT\",Balance!D$98,IF($D176=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH176*IF($D176=\"BT\",Balance!E$98,IF($D176=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI176*IF($D176=\"BT\",Balance!F$98,IF($D176=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ176*IF($D176=\"BT\",Balance!G$98,IF($D176=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK176*IF($D176=\"BT\",Balance!H$98,IF($D176=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL176*IF($D176=\"BT\",Balance!I$98,IF($D176=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC176:BF176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN176*IF($D176=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO176*IF($D176=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP176*IF($D176=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ176*IF($D176=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR176*IF($D176=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS176*IF($D176=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ176:BM176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT176*IF($D176=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU176*IF($D176=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV176*IF($D176=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW176*IF($D176=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX176*IF($D176=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY176*IF($D176=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ176:BT176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!F259","v":"Pp"},{"$f":"+PremisaCosto!B259","v":"BT"},null,{"$f":"+[1]Potencia!F177","v":0},{"$f":"+[1]Potencia!G177","v":0},{"$f":"+[1]Potencia!H177","v":0},{"$f":"+[1]Potencia!I177","v":0},{"$f":"+[1]Potencia!J177","v":0},{"$f":"+[1]Potencia!K177","v":0},null,{"$f":"+[1]Potencia!M177","v":0},{"$f":"+[1]Potencia!N177","v":0},{"$f":"+[1]Potencia!O177","v":0},{"$f":"+[1]Potencia!P177","v":0},{"$f":"+[1]Potencia!Q177","v":0},null,{"$f":"+[1]Potencia!S177","v":0},{"$f":"+[1]Potencia!T177","v":0},{"$f":"+[1]Potencia!U177","v":0},{"$f":"+[1]Potencia!V177","v":0},{"$f":"+[1]Potencia!W177","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T177:W177)","v":0},null,{"$f":"+Energía!F177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K177/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI177:AL177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG177*IF($D177=\"BT\",Balance!D$98,IF($D177=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH177*IF($D177=\"BT\",Balance!E$98,IF($D177=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI177*IF($D177=\"BT\",Balance!F$98,IF($D177=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ177*IF($D177=\"BT\",Balance!G$98,IF($D177=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK177*IF($D177=\"BT\",Balance!H$98,IF($D177=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL177*IF($D177=\"BT\",Balance!I$98,IF($D177=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC177:BF177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN177*IF($D177=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO177*IF($D177=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP177*IF($D177=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ177*IF($D177=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR177*IF($D177=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS177*IF($D177=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ177:BM177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT177*IF($D177=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU177*IF($D177=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV177*IF($D177=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW177*IF($D177=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX177*IF($D177=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY177*IF($D177=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ177:BT177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!F260","v":"Pp"},{"$f":"+PremisaCosto!B260","v":"BT"},null,{"$f":"+[1]Potencia!F178","v":0},{"$f":"+[1]Potencia!G178","v":0},{"$f":"+[1]Potencia!H178","v":0},{"$f":"+[1]Potencia!I178","v":0},{"$f":"+[1]Potencia!J178","v":0},{"$f":"+[1]Potencia!K178","v":0},null,{"$f":"+[1]Potencia!M178","v":0},{"$f":"+[1]Potencia!N178","v":0},{"$f":"+[1]Potencia!O178","v":0},{"$f":"+[1]Potencia!P178","v":0},{"$f":"+[1]Potencia!Q178","v":0},null,{"$f":"+[1]Potencia!S178","v":0},{"$f":"+[1]Potencia!T178","v":0},{"$f":"+[1]Potencia!U178","v":0},{"$f":"+[1]Potencia!V178","v":0},{"$f":"+[1]Potencia!W178","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T178:W178)","v":0},null,{"$f":"+Energía!F178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K178/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI178:AL178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG178*IF($D178=\"BT\",Balance!D$98,IF($D178=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH178*IF($D178=\"BT\",Balance!E$98,IF($D178=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI178*IF($D178=\"BT\",Balance!F$98,IF($D178=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ178*IF($D178=\"BT\",Balance!G$98,IF($D178=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK178*IF($D178=\"BT\",Balance!H$98,IF($D178=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL178*IF($D178=\"BT\",Balance!I$98,IF($D178=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC178:BF178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN178*IF($D178=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO178*IF($D178=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP178*IF($D178=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ178*IF($D178=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR178*IF($D178=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS178*IF($D178=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ178:BM178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT178*IF($D178=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU178*IF($D178=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV178*IF($D178=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW178*IF($D178=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX178*IF($D178=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY178*IF($D178=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ178:BT178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!F261","v":"Pp"},{"$f":"+PremisaCosto!B261","v":"BT"},null,{"$f":"+[1]Potencia!F179","v":0},{"$f":"+[1]Potencia!G179","v":0},{"$f":"+[1]Potencia!H179","v":0},{"$f":"+[1]Potencia!I179","v":0},{"$f":"+[1]Potencia!J179","v":0},{"$f":"+[1]Potencia!K179","v":0},null,{"$f":"+[1]Potencia!M179","v":0},{"$f":"+[1]Potencia!N179","v":0},{"$f":"+[1]Potencia!O179","v":0},{"$f":"+[1]Potencia!P179","v":0},{"$f":"+[1]Potencia!Q179","v":0},null,{"$f":"+[1]Potencia!S179","v":0},{"$f":"+[1]Potencia!T179","v":0},{"$f":"+[1]Potencia!U179","v":0},{"$f":"+[1]Potencia!V179","v":0},{"$f":"+[1]Potencia!W179","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T179:W179)","v":0},null,{"$f":"+Energía!F179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K179/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI179:AL179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG179*IF($D179=\"BT\",Balance!D$98,IF($D179=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH179*IF($D179=\"BT\",Balance!E$98,IF($D179=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI179*IF($D179=\"BT\",Balance!F$98,IF($D179=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ179*IF($D179=\"BT\",Balance!G$98,IF($D179=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK179*IF($D179=\"BT\",Balance!H$98,IF($D179=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL179*IF($D179=\"BT\",Balance!I$98,IF($D179=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC179:BF179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN179*IF($D179=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO179*IF($D179=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP179*IF($D179=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ179*IF($D179=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR179*IF($D179=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS179*IF($D179=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ179:BM179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT179*IF($D179=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU179*IF($D179=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV179*IF($D179=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW179*IF($D179=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX179*IF($D179=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY179*IF($D179=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ179:BT179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!F262","v":"Pp"},{"$f":"+PremisaCosto!B262","v":"BT"},null,{"$f":"+[1]Potencia!F180","v":0},{"$f":"+[1]Potencia!G180","v":0},{"$f":"+[1]Potencia!H180","v":0},{"$f":"+[1]Potencia!I180","v":0},{"$f":"+[1]Potencia!J180","v":0},{"$f":"+[1]Potencia!K180","v":0},null,{"$f":"+[1]Potencia!M180","v":0},{"$f":"+[1]Potencia!N180","v":0},{"$f":"+[1]Potencia!O180","v":0},{"$f":"+[1]Potencia!P180","v":0},{"$f":"+[1]Potencia!Q180","v":0},null,{"$f":"+[1]Potencia!S180","v":0},{"$f":"+[1]Potencia!T180","v":0},{"$f":"+[1]Potencia!U180","v":0},{"$f":"+[1]Potencia!V180","v":0},{"$f":"+[1]Potencia!W180","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T180:W180)","v":0},null,{"$f":"+Energía!F180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K180/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI180:AL180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG180*IF($D180=\"BT\",Balance!D$98,IF($D180=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH180*IF($D180=\"BT\",Balance!E$98,IF($D180=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI180*IF($D180=\"BT\",Balance!F$98,IF($D180=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ180*IF($D180=\"BT\",Balance!G$98,IF($D180=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK180*IF($D180=\"BT\",Balance!H$98,IF($D180=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL180*IF($D180=\"BT\",Balance!I$98,IF($D180=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC180:BF180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN180*IF($D180=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO180*IF($D180=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP180*IF($D180=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ180*IF($D180=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR180*IF($D180=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS180*IF($D180=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ180:BM180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT180*IF($D180=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU180*IF($D180=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV180*IF($D180=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW180*IF($D180=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX180*IF($D180=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY180*IF($D180=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ180:BT180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!F263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,{"$f":"+[1]Potencia!F181","v":0},{"$f":"+[1]Potencia!G181","v":0},{"$f":"+[1]Potencia!H181","v":0},{"$f":"+[1]Potencia!I181","v":0},{"$f":"+[1]Potencia!J181","v":0},{"$f":"+[1]Potencia!K181","v":0},null,{"$f":"+[1]Potencia!M181","v":0},{"$f":"+[1]Potencia!N181","v":0},{"$f":"+[1]Potencia!O181","v":0},{"$f":"+[1]Potencia!P181","v":0},{"$f":"+[1]Potencia!Q181","v":0},null,{"$f":"+[1]Potencia!S181","v":0},{"$f":"+[1]Potencia!T181","v":0},{"$f":"+[1]Potencia!U181","v":0},{"$f":"+[1]Potencia!V181","v":0},{"$f":"+[1]Potencia!W181","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T181:W181)","v":0},null,{"$f":"+Energía!F181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K181/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI181:AL181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG181*IF($D181=\"BT\",Balance!D$98,IF($D181=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH181*IF($D181=\"BT\",Balance!E$98,IF($D181=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI181*IF($D181=\"BT\",Balance!F$98,IF($D181=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ181*IF($D181=\"BT\",Balance!G$98,IF($D181=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK181*IF($D181=\"BT\",Balance!H$98,IF($D181=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL181*IF($D181=\"BT\",Balance!I$98,IF($D181=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC181:BF181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN181*IF($D181=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO181*IF($D181=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP181*IF($D181=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ181*IF($D181=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR181*IF($D181=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS181*IF($D181=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ181:BM181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT181*IF($D181=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU181*IF($D181=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV181*IF($D181=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW181*IF($D181=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX181*IF($D181=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY181*IF($D181=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ181:BT181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!F264","v":"Pp"},{"$f":"+PremisaCosto!B264","v":"BT"},null,{"$f":"+[1]Potencia!F182","v":0},{"$f":"+[1]Potencia!G182","v":0},{"$f":"+[1]Potencia!H182","v":0},{"$f":"+[1]Potencia!I182","v":0},{"$f":"+[1]Potencia!J182","v":0},{"$f":"+[1]Potencia!K182","v":0},null,{"$f":"+[1]Potencia!M182","v":0},{"$f":"+[1]Potencia!N182","v":0},{"$f":"+[1]Potencia!O182","v":0},{"$f":"+[1]Potencia!P182","v":0},{"$f":"+[1]Potencia!Q182","v":0},null,{"$f":"+[1]Potencia!S182","v":0},{"$f":"+[1]Potencia!T182","v":0},{"$f":"+[1]Potencia!U182","v":0},{"$f":"+[1]Potencia!V182","v":0},{"$f":"+[1]Potencia!W182","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T182:W182)","v":0},null,{"$f":"+Energía!F182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K182/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI182:AL182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG182*IF($D182=\"BT\",Balance!D$98,IF($D182=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH182*IF($D182=\"BT\",Balance!E$98,IF($D182=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI182*IF($D182=\"BT\",Balance!F$98,IF($D182=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ182*IF($D182=\"BT\",Balance!G$98,IF($D182=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK182*IF($D182=\"BT\",Balance!H$98,IF($D182=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL182*IF($D182=\"BT\",Balance!I$98,IF($D182=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC182:BF182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN182*IF($D182=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO182*IF($D182=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP182*IF($D182=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ182*IF($D182=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR182*IF($D182=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS182*IF($D182=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ182:BM182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT182*IF($D182=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU182*IF($D182=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV182*IF($D182=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW182*IF($D182=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX182*IF($D182=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY182*IF($D182=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ182:BT182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!F265","v":"Pp"},{"$f":"+PremisaCosto!B265","v":"BT"},null,{"$f":"+[1]Potencia!F183","v":0},{"$f":"+[1]Potencia!G183","v":0},{"$f":"+[1]Potencia!H183","v":0},{"$f":"+[1]Potencia!I183","v":0},{"$f":"+[1]Potencia!J183","v":0},{"$f":"+[1]Potencia!K183","v":0},null,{"$f":"+[1]Potencia!M183","v":0},{"$f":"+[1]Potencia!N183","v":0},{"$f":"+[1]Potencia!O183","v":0},{"$f":"+[1]Potencia!P183","v":0},{"$f":"+[1]Potencia!Q183","v":0},null,{"$f":"+[1]Potencia!S183","v":0},{"$f":"+[1]Potencia!T183","v":0},{"$f":"+[1]Potencia!U183","v":0},{"$f":"+[1]Potencia!V183","v":0},{"$f":"+[1]Potencia!W183","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T183:W183)","v":0},null,{"$f":"+Energía!F183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K183/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI183:AL183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG183*IF($D183=\"BT\",Balance!D$98,IF($D183=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH183*IF($D183=\"BT\",Balance!E$98,IF($D183=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI183*IF($D183=\"BT\",Balance!F$98,IF($D183=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ183*IF($D183=\"BT\",Balance!G$98,IF($D183=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK183*IF($D183=\"BT\",Balance!H$98,IF($D183=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL183*IF($D183=\"BT\",Balance!I$98,IF($D183=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC183:BF183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN183*IF($D183=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO183*IF($D183=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP183*IF($D183=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ183*IF($D183=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR183*IF($D183=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS183*IF($D183=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ183:BM183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT183*IF($D183=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU183*IF($D183=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV183*IF($D183=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW183*IF($D183=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX183*IF($D183=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY183*IF($D183=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ183:BT183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!F266","v":"Pp"},{"$f":"+PremisaCosto!B266","v":"BT"},null,{"$f":"+[1]Potencia!F184","v":0},{"$f":"+[1]Potencia!G184","v":0},{"$f":"+[1]Potencia!H184","v":0},{"$f":"+[1]Potencia!I184","v":0},{"$f":"+[1]Potencia!J184","v":0},{"$f":"+[1]Potencia!K184","v":0},null,{"$f":"+[1]Potencia!M184","v":0},{"$f":"+[1]Potencia!N184","v":0},{"$f":"+[1]Potencia!O184","v":0},{"$f":"+[1]Potencia!P184","v":0},{"$f":"+[1]Potencia!Q184","v":0},null,{"$f":"+[1]Potencia!S184","v":0},{"$f":"+[1]Potencia!T184","v":0},{"$f":"+[1]Potencia!U184","v":0},{"$f":"+[1]Potencia!V184","v":0},{"$f":"+[1]Potencia!W184","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T184:W184)","v":0},null,{"$f":"+Energía!F184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K184/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI184:AL184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG184*IF($D184=\"BT\",Balance!D$98,IF($D184=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH184*IF($D184=\"BT\",Balance!E$98,IF($D184=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI184*IF($D184=\"BT\",Balance!F$98,IF($D184=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ184*IF($D184=\"BT\",Balance!G$98,IF($D184=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK184*IF($D184=\"BT\",Balance!H$98,IF($D184=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL184*IF($D184=\"BT\",Balance!I$98,IF($D184=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC184:BF184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN184*IF($D184=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO184*IF($D184=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP184*IF($D184=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ184*IF($D184=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR184*IF($D184=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS184*IF($D184=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ184:BM184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT184*IF($D184=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU184*IF($D184=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV184*IF($D184=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW184*IF($D184=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX184*IF($D184=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY184*IF($D184=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ184:BT184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!F267","v":"Pp"},{"$f":"+PremisaCosto!B267","v":"BT"},null,{"$f":"+[1]Potencia!F185","v":0},{"$f":"+[1]Potencia!G185","v":0},{"$f":"+[1]Potencia!H185","v":0},{"$f":"+[1]Potencia!I185","v":0},{"$f":"+[1]Potencia!J185","v":0},{"$f":"+[1]Potencia!K185","v":0},null,{"$f":"+[1]Potencia!M185","v":0},{"$f":"+[1]Potencia!N185","v":0},{"$f":"+[1]Potencia!O185","v":0},{"$f":"+[1]Potencia!P185","v":0},{"$f":"+[1]Potencia!Q185","v":0},null,{"$f":"+[1]Potencia!S185","v":0},{"$f":"+[1]Potencia!T185","v":0},{"$f":"+[1]Potencia!U185","v":0},{"$f":"+[1]Potencia!V185","v":0},{"$f":"+[1]Potencia!W185","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T185:W185)","v":0},null,{"$f":"+Energía!F185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K185/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI185:AL185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG185*IF($D185=\"BT\",Balance!D$98,IF($D185=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH185*IF($D185=\"BT\",Balance!E$98,IF($D185=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI185*IF($D185=\"BT\",Balance!F$98,IF($D185=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ185*IF($D185=\"BT\",Balance!G$98,IF($D185=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK185*IF($D185=\"BT\",Balance!H$98,IF($D185=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL185*IF($D185=\"BT\",Balance!I$98,IF($D185=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC185:BF185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN185*IF($D185=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO185*IF($D185=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP185*IF($D185=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ185*IF($D185=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR185*IF($D185=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS185*IF($D185=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ185:BM185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT185*IF($D185=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU185*IF($D185=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV185*IF($D185=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW185*IF($D185=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX185*IF($D185=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY185*IF($D185=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ185:BT185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!F268","v":"Pp"},{"$f":"+PremisaCosto!B268","v":"BT"},null,{"$f":"+[1]Potencia!F186","v":0},{"$f":"+[1]Potencia!G186","v":0},{"$f":"+[1]Potencia!H186","v":0},{"$f":"+[1]Potencia!I186","v":0},{"$f":"+[1]Potencia!J186","v":0},{"$f":"+[1]Potencia!K186","v":0},null,{"$f":"+[1]Potencia!M186","v":0},{"$f":"+[1]Potencia!N186","v":0},{"$f":"+[1]Potencia!O186","v":0},{"$f":"+[1]Potencia!P186","v":0},{"$f":"+[1]Potencia!Q186","v":0},null,{"$f":"+[1]Potencia!S186","v":0},{"$f":"+[1]Potencia!T186","v":0},{"$f":"+[1]Potencia!U186","v":0},{"$f":"+[1]Potencia!V186","v":0},{"$f":"+[1]Potencia!W186","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T186:W186)","v":0},null,{"$f":"+Energía!F186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K186/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI186:AL186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG186*IF($D186=\"BT\",Balance!D$98,IF($D186=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH186*IF($D186=\"BT\",Balance!E$98,IF($D186=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI186*IF($D186=\"BT\",Balance!F$98,IF($D186=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ186*IF($D186=\"BT\",Balance!G$98,IF($D186=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK186*IF($D186=\"BT\",Balance!H$98,IF($D186=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL186*IF($D186=\"BT\",Balance!I$98,IF($D186=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC186:BF186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN186*IF($D186=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO186*IF($D186=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP186*IF($D186=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ186*IF($D186=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR186*IF($D186=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS186*IF($D186=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ186:BM186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT186*IF($D186=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU186*IF($D186=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV186*IF($D186=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW186*IF($D186=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX186*IF($D186=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY186*IF($D186=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ186:BT186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!F269","v":"Pp"},{"$f":"+PremisaCosto!B269","v":"BT"},null,{"$f":"+[1]Potencia!F187","v":0},{"$f":"+[1]Potencia!G187","v":0},{"$f":"+[1]Potencia!H187","v":0},{"$f":"+[1]Potencia!I187","v":0},{"$f":"+[1]Potencia!J187","v":0},{"$f":"+[1]Potencia!K187","v":0},null,{"$f":"+[1]Potencia!M187","v":0},{"$f":"+[1]Potencia!N187","v":0},{"$f":"+[1]Potencia!O187","v":0},{"$f":"+[1]Potencia!P187","v":0},{"$f":"+[1]Potencia!Q187","v":0},null,{"$f":"+[1]Potencia!S187","v":0},{"$f":"+[1]Potencia!T187","v":0},{"$f":"+[1]Potencia!U187","v":0},{"$f":"+[1]Potencia!V187","v":0},{"$f":"+[1]Potencia!W187","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T187:W187)","v":0},null,{"$f":"+Energía!F187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K187/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI187:AL187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG187*IF($D187=\"BT\",Balance!D$98,IF($D187=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH187*IF($D187=\"BT\",Balance!E$98,IF($D187=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI187*IF($D187=\"BT\",Balance!F$98,IF($D187=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ187*IF($D187=\"BT\",Balance!G$98,IF($D187=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK187*IF($D187=\"BT\",Balance!H$98,IF($D187=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL187*IF($D187=\"BT\",Balance!I$98,IF($D187=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC187:BF187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN187*IF($D187=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO187*IF($D187=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP187*IF($D187=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ187*IF($D187=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR187*IF($D187=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS187*IF($D187=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ187:BM187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT187*IF($D187=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU187*IF($D187=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV187*IF($D187=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW187*IF($D187=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX187*IF($D187=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY187*IF($D187=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ187:BT187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!F270","v":"Pp"},{"$f":"+PremisaCosto!B270","v":"BT"},null,{"$f":"+[1]Potencia!F188","v":0},{"$f":"+[1]Potencia!G188","v":0},{"$f":"+[1]Potencia!H188","v":0},{"$f":"+[1]Potencia!I188","v":0},{"$f":"+[1]Potencia!J188","v":0},{"$f":"+[1]Potencia!K188","v":0},null,{"$f":"+[1]Potencia!M188","v":0},{"$f":"+[1]Potencia!N188","v":0},{"$f":"+[1]Potencia!O188","v":0},{"$f":"+[1]Potencia!P188","v":0},{"$f":"+[1]Potencia!Q188","v":0},null,{"$f":"+[1]Potencia!S188","v":0},{"$f":"+[1]Potencia!T188","v":0},{"$f":"+[1]Potencia!U188","v":0},{"$f":"+[1]Potencia!V188","v":0},{"$f":"+[1]Potencia!W188","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T188:W188)","v":0},null,{"$f":"+Energía!F188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K188/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI188:AL188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG188*IF($D188=\"BT\",Balance!D$98,IF($D188=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH188*IF($D188=\"BT\",Balance!E$98,IF($D188=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI188*IF($D188=\"BT\",Balance!F$98,IF($D188=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ188*IF($D188=\"BT\",Balance!G$98,IF($D188=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK188*IF($D188=\"BT\",Balance!H$98,IF($D188=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL188*IF($D188=\"BT\",Balance!I$98,IF($D188=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC188:BF188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN188*IF($D188=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO188*IF($D188=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP188*IF($D188=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ188*IF($D188=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR188*IF($D188=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS188*IF($D188=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ188:BM188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT188*IF($D188=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU188*IF($D188=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV188*IF($D188=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW188*IF($D188=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX188*IF($D188=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY188*IF($D188=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ188:BT188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!F271","v":"Pp"},{"$f":"+PremisaCosto!B271","v":"BT"},null,{"$f":"+[1]Potencia!F189","v":0},{"$f":"+[1]Potencia!G189","v":0},{"$f":"+[1]Potencia!H189","v":0},{"$f":"+[1]Potencia!I189","v":0},{"$f":"+[1]Potencia!J189","v":0},{"$f":"+[1]Potencia!K189","v":0},null,{"$f":"+[1]Potencia!M189","v":0},{"$f":"+[1]Potencia!N189","v":0},{"$f":"+[1]Potencia!O189","v":0},{"$f":"+[1]Potencia!P189","v":0},{"$f":"+[1]Potencia!Q189","v":0},null,{"$f":"+[1]Potencia!S189","v":0},{"$f":"+[1]Potencia!T189","v":0},{"$f":"+[1]Potencia!U189","v":0},{"$f":"+[1]Potencia!V189","v":0},{"$f":"+[1]Potencia!W189","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T189:W189)","v":0},null,{"$f":"+Energía!F189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K189/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI189:AL189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG189*IF($D189=\"BT\",Balance!D$98,IF($D189=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH189*IF($D189=\"BT\",Balance!E$98,IF($D189=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI189*IF($D189=\"BT\",Balance!F$98,IF($D189=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ189*IF($D189=\"BT\",Balance!G$98,IF($D189=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK189*IF($D189=\"BT\",Balance!H$98,IF($D189=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL189*IF($D189=\"BT\",Balance!I$98,IF($D189=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC189:BF189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN189*IF($D189=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO189*IF($D189=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP189*IF($D189=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ189*IF($D189=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR189*IF($D189=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS189*IF($D189=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ189:BM189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT189*IF($D189=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU189*IF($D189=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV189*IF($D189=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW189*IF($D189=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX189*IF($D189=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY189*IF($D189=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ189:BT189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!F272","v":"Pp"},{"$f":"+PremisaCosto!B272","v":"BT"},null,{"$f":"+[1]Potencia!F190","v":0},{"$f":"+[1]Potencia!G190","v":0},{"$f":"+[1]Potencia!H190","v":0},{"$f":"+[1]Potencia!I190","v":0},{"$f":"+[1]Potencia!J190","v":0},{"$f":"+[1]Potencia!K190","v":0},null,{"$f":"+[1]Potencia!M190","v":0},{"$f":"+[1]Potencia!N190","v":0},{"$f":"+[1]Potencia!O190","v":0},{"$f":"+[1]Potencia!P190","v":0},{"$f":"+[1]Potencia!Q190","v":0},null,{"$f":"+[1]Potencia!S190","v":0},{"$f":"+[1]Potencia!T190","v":0},{"$f":"+[1]Potencia!U190","v":0},{"$f":"+[1]Potencia!V190","v":0},{"$f":"+[1]Potencia!W190","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T190:W190)","v":0},null,{"$f":"+Energía!F190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K190/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI190:AL190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG190*IF($D190=\"BT\",Balance!D$98,IF($D190=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH190*IF($D190=\"BT\",Balance!E$98,IF($D190=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI190*IF($D190=\"BT\",Balance!F$98,IF($D190=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ190*IF($D190=\"BT\",Balance!G$98,IF($D190=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK190*IF($D190=\"BT\",Balance!H$98,IF($D190=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL190*IF($D190=\"BT\",Balance!I$98,IF($D190=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC190:BF190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN190*IF($D190=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO190*IF($D190=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP190*IF($D190=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ190*IF($D190=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR190*IF($D190=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS190*IF($D190=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ190:BM190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT190*IF($D190=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU190*IF($D190=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV190*IF($D190=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW190*IF($D190=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX190*IF($D190=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY190*IF($D190=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ190:BT190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!F273","v":"Pp"},{"$f":"+PremisaCosto!B273","v":"BT"},null,{"$f":"+[1]Potencia!F191","v":0},{"$f":"+[1]Potencia!G191","v":0},{"$f":"+[1]Potencia!H191","v":0},{"$f":"+[1]Potencia!I191","v":0},{"$f":"+[1]Potencia!J191","v":0},{"$f":"+[1]Potencia!K191","v":0},null,{"$f":"+[1]Potencia!M191","v":0},{"$f":"+[1]Potencia!N191","v":0},{"$f":"+[1]Potencia!O191","v":0},{"$f":"+[1]Potencia!P191","v":0},{"$f":"+[1]Potencia!Q191","v":0},null,{"$f":"+[1]Potencia!S191","v":0},{"$f":"+[1]Potencia!T191","v":0},{"$f":"+[1]Potencia!U191","v":0},{"$f":"+[1]Potencia!V191","v":0},{"$f":"+[1]Potencia!W191","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T191:W191)","v":0},null,{"$f":"+Energía!F191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K191/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI191:AL191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG191*IF($D191=\"BT\",Balance!D$98,IF($D191=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH191*IF($D191=\"BT\",Balance!E$98,IF($D191=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI191*IF($D191=\"BT\",Balance!F$98,IF($D191=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ191*IF($D191=\"BT\",Balance!G$98,IF($D191=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK191*IF($D191=\"BT\",Balance!H$98,IF($D191=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL191*IF($D191=\"BT\",Balance!I$98,IF($D191=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC191:BF191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN191*IF($D191=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO191*IF($D191=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP191*IF($D191=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ191*IF($D191=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR191*IF($D191=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS191*IF($D191=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ191:BM191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT191*IF($D191=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU191*IF($D191=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV191*IF($D191=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW191*IF($D191=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX191*IF($D191=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY191*IF($D191=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ191:BT191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!F274","v":"Pfp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,{"$f":"+[1]Potencia!F192","v":0},{"$f":"+[1]Potencia!G192","v":0},{"$f":"+[1]Potencia!H192","v":0},{"$f":"+[1]Potencia!I192","v":0},{"$f":"+[1]Potencia!J192","v":0},{"$f":"+[1]Potencia!K192","v":0},null,{"$f":"+[1]Potencia!M192","v":0},{"$f":"+[1]Potencia!N192","v":0},{"$f":"+[1]Potencia!O192","v":0},{"$f":"+[1]Potencia!P192","v":0},{"$f":"+[1]Potencia!Q192","v":0},null,{"$f":"+[1]Potencia!S192","v":0},{"$f":"+[1]Potencia!T192","v":0},{"$f":"+[1]Potencia!U192","v":0},{"$f":"+[1]Potencia!V192","v":0},{"$f":"+[1]Potencia!W192","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T192:W192)","v":0},null,{"$f":"+F192","v":0},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":0},{"$f":"+J192","v":0},{"$f":"+K192","v":0},null,{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI192:AL192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG192*IF($D192=\"BT\",Balance!D$98,IF($D192=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH192*IF($D192=\"BT\",Balance!E$98,IF($D192=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI192*IF($D192=\"BT\",Balance!F$98,IF($D192=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ192*IF($D192=\"BT\",Balance!G$98,IF($D192=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK192*IF($D192=\"BT\",Balance!H$98,IF($D192=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL192*IF($D192=\"BT\",Balance!I$98,IF($D192=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC192:BF192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN192*IF($D192=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO192*IF($D192=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP192*IF($D192=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ192*IF($D192=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR192*IF($D192=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS192*IF($D192=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ192:BM192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT192*IF($D192=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU192*IF($D192=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV192*IF($D192=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW192*IF($D192=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX192*IF($D192=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY192*IF($D192=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ192:BT192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!F275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,{"$f":"+[1]Potencia!F193","v":0},{"$f":"+[1]Potencia!G193","v":0},{"$f":"+[1]Potencia!H193","v":0},{"$f":"+[1]Potencia!I193","v":0},{"$f":"+[1]Potencia!J193","v":0},{"$f":"+[1]Potencia!K193","v":0},null,{"$f":"+[1]Potencia!M193","v":0},{"$f":"+[1]Potencia!N193","v":0},{"$f":"+[1]Potencia!O193","v":0},{"$f":"+[1]Potencia!P193","v":0},{"$f":"+[1]Potencia!Q193","v":0},null,{"$f":"+[1]Potencia!S193","v":0},{"$f":"+[1]Potencia!T193","v":0},{"$f":"+[1]Potencia!U193","v":0},{"$f":"+[1]Potencia!V193","v":0},{"$f":"+[1]Potencia!W193","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T193:W193)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI193:AL193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG193*IF($D193=\"BT\",Balance!D$98,IF($D193=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH193*IF($D193=\"BT\",Balance!E$98,IF($D193=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI193*IF($D193=\"BT\",Balance!F$98,IF($D193=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ193*IF($D193=\"BT\",Balance!G$98,IF($D193=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK193*IF($D193=\"BT\",Balance!H$98,IF($D193=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL193*IF($D193=\"BT\",Balance!I$98,IF($D193=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC193:BF193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN193*IF($D193=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO193*IF($D193=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP193*IF($D193=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ193*IF($D193=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR193*IF($D193=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS193*IF($D193=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ193:BM193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT193*IF($D193=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU193*IF($D193=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV193*IF($D193=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW193*IF($D193=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX193*IF($D193=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY193*IF($D193=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ193:BT193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!F276","v":"Pp"},{"$f":"+PremisaCosto!B276","v":"MT"},null,{"$f":"+[1]Potencia!F194","v":0},{"$f":"+[1]Potencia!G194","v":0},{"$f":"+[1]Potencia!H194","v":0},{"$f":"+[1]Potencia!I194","v":0},{"$f":"+[1]Potencia!J194","v":0},{"$f":"+[1]Potencia!K194","v":0},null,{"$f":"+[1]Potencia!M194","v":0},{"$f":"+[1]Potencia!N194","v":0},{"$f":"+[1]Potencia!O194","v":0},{"$f":"+[1]Potencia!P194","v":0},{"$f":"+[1]Potencia!Q194","v":0},null,{"$f":"+[1]Potencia!S194","v":0},{"$f":"+[1]Potencia!T194","v":0},{"$f":"+[1]Potencia!U194","v":0},{"$f":"+[1]Potencia!V194","v":0},{"$f":"+[1]Potencia!W194","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T194:W194)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI194:AL194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG194*IF($D194=\"BT\",Balance!D$98,IF($D194=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH194*IF($D194=\"BT\",Balance!E$98,IF($D194=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI194*IF($D194=\"BT\",Balance!F$98,IF($D194=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ194*IF($D194=\"BT\",Balance!G$98,IF($D194=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK194*IF($D194=\"BT\",Balance!H$98,IF($D194=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL194*IF($D194=\"BT\",Balance!I$98,IF($D194=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC194:BF194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN194*IF($D194=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO194*IF($D194=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP194*IF($D194=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ194*IF($D194=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR194*IF($D194=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS194*IF($D194=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ194:BM194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT194*IF($D194=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU194*IF($D194=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV194*IF($D194=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW194*IF($D194=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX194*IF($D194=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY194*IF($D194=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ194:BT194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!F277","v":"Pp"},{"$f":"+PremisaCosto!B277","v":"BT"},null,{"$f":"+[1]Potencia!F195","v":0},{"$f":"+[1]Potencia!G195","v":0},{"$f":"+[1]Potencia!H195","v":0},{"$f":"+[1]Potencia!I195","v":0},{"$f":"+[1]Potencia!J195","v":0},{"$f":"+[1]Potencia!K195","v":0},null,{"$f":"+[1]Potencia!M195","v":0},{"$f":"+[1]Potencia!N195","v":0},{"$f":"+[1]Potencia!O195","v":0},{"$f":"+[1]Potencia!P195","v":0},{"$f":"+[1]Potencia!Q195","v":0},null,{"$f":"+[1]Potencia!S195","v":0},{"$f":"+[1]Potencia!T195","v":0},{"$f":"+[1]Potencia!U195","v":0},{"$f":"+[1]Potencia!V195","v":0},{"$f":"+[1]Potencia!W195","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T195:W195)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI195:AL195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG195*IF($D195=\"BT\",Balance!D$98,IF($D195=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH195*IF($D195=\"BT\",Balance!E$98,IF($D195=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI195*IF($D195=\"BT\",Balance!F$98,IF($D195=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ195*IF($D195=\"BT\",Balance!G$98,IF($D195=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK195*IF($D195=\"BT\",Balance!H$98,IF($D195=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL195*IF($D195=\"BT\",Balance!I$98,IF($D195=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC195:BF195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN195*IF($D195=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO195*IF($D195=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP195*IF($D195=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ195*IF($D195=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR195*IF($D195=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS195*IF($D195=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ195:BM195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT195*IF($D195=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU195*IF($D195=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV195*IF($D195=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW195*IF($D195=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX195*IF($D195=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY195*IF($D195=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ195:BT195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!F278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,{"$f":"+[1]Potencia!F196","v":0},{"$f":"+[1]Potencia!G196","v":0},{"$f":"+[1]Potencia!H196","v":0},{"$f":"+[1]Potencia!I196","v":0},{"$f":"+[1]Potencia!J196","v":0},{"$f":"+[1]Potencia!K196","v":0},null,{"$f":"+[1]Potencia!M196","v":0},{"$f":"+[1]Potencia!N196","v":0},{"$f":"+[1]Potencia!O196","v":0},{"$f":"+[1]Potencia!P196","v":0},{"$f":"+[1]Potencia!Q196","v":0},null,{"$f":"+[1]Potencia!S196","v":0},{"$f":"+[1]Potencia!T196","v":0},{"$f":"+[1]Potencia!U196","v":0},{"$f":"+[1]Potencia!V196","v":0},{"$f":"+[1]Potencia!W196","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T196:W196)","v":0},null,{"$f":"+Energía!F196/(Parametros!$D$4*24*365)","v":1.2614524380153079E-2},{"$f":"+Energía!G196/(Parametros!$D$4*24*365)","v":1.2578736510052223E-2},{"$f":"+Energía!H196/(Parametros!$D$4*24*365)","v":1.3068171847587687E-2},{"$f":"+Energía!I196/(Parametros!$D$4*24*365)","v":1.3403236255189232E-2},{"$f":"+Energía!J196/(Parametros!$D$4*24*365)","v":1.3764580269375862E-2},{"$f":"+Energía!K196/(Parametros!$D$4*24*365)","v":1.4146132433117941E-2},null,{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI196:AL196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG196*IF($D196=\"BT\",Balance!D$98,IF($D196=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH196*IF($D196=\"BT\",Balance!E$98,IF($D196=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI196*IF($D196=\"BT\",Balance!F$98,IF($D196=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ196*IF($D196=\"BT\",Balance!G$98,IF($D196=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK196*IF($D196=\"BT\",Balance!H$98,IF($D196=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL196*IF($D196=\"BT\",Balance!I$98,IF($D196=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC196:BF196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN196*IF($D196=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO196*IF($D196=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP196*IF($D196=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ196*IF($D196=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR196*IF($D196=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS196*IF($D196=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ196:BM196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT196*IF($D196=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU196*IF($D196=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV196*IF($D196=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW196*IF($D196=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX196*IF($D196=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY196*IF($D196=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ196:BT196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!F279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,{"$f":"+[1]Potencia!F197","v":0},{"$f":"+[1]Potencia!G197","v":0},{"$f":"+[1]Potencia!H197","v":0},{"$f":"+[1]Potencia!I197","v":0},{"$f":"+[1]Potencia!J197","v":0},{"$f":"+[1]Potencia!K197","v":0},null,{"$f":"+[1]Potencia!M197","v":0},{"$f":"+[1]Potencia!N197","v":0},{"$f":"+[1]Potencia!O197","v":0},{"$f":"+[1]Potencia!P197","v":0},{"$f":"+[1]Potencia!Q197","v":0},null,{"$f":"+[1]Potencia!S197","v":0},{"$f":"+[1]Potencia!T197","v":0},{"$f":"+[1]Potencia!U197","v":0},{"$f":"+[1]Potencia!V197","v":0},{"$f":"+[1]Potencia!W197","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T197:W197)","v":0},null,{"$f":"+Energía!F197/(Parametros!$D$12*24*365)","v":2.7217701036335078E-2},{"$f":"+Energía!G197/(Parametros!$D$12*24*365)","v":2.7140483416409206E-2},{"$f":"+Energía!H197/(Parametros!$D$12*24*365)","v":2.8196512505751406E-2},{"$f":"+Energía!I197/(Parametros!$D$12*24*365)","v":2.8919463494562678E-2},{"$f":"+Energía!J197/(Parametros!$D$12*24*365)","v":2.9699116619247633E-2},{"$f":"+Energía!K197/(Parametros!$D$12*24*365)","v":3.052237181377861E-2},null,{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI197:AL197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG197*IF($D197=\"BT\",Balance!D$98,IF($D197=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH197*IF($D197=\"BT\",Balance!E$98,IF($D197=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI197*IF($D197=\"BT\",Balance!F$98,IF($D197=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ197*IF($D197=\"BT\",Balance!G$98,IF($D197=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK197*IF($D197=\"BT\",Balance!H$98,IF($D197=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL197*IF($D197=\"BT\",Balance!I$98,IF($D197=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC197:BF197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN197*IF($D197=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO197*IF($D197=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP197*IF($D197=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ197*IF($D197=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR197*IF($D197=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS197*IF($D197=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ197:BM197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT197*IF($D197=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU197*IF($D197=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV197*IF($D197=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW197*IF($D197=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX197*IF($D197=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY197*IF($D197=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ197:BT197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!F280","v":"Pp"},{"$f":"+PremisaCosto!B280","v":"BT"},null,{"$f":"+[1]Potencia!F198","v":0},{"$f":"+[1]Potencia!G198","v":0},{"$f":"+[1]Potencia!H198","v":0},{"$f":"+[1]Potencia!I198","v":0},{"$f":"+[1]Potencia!J198","v":0},{"$f":"+[1]Potencia!K198","v":0},null,{"$f":"+[1]Potencia!M198","v":0},{"$f":"+[1]Potencia!N198","v":0},{"$f":"+[1]Potencia!O198","v":0},{"$f":"+[1]Potencia!P198","v":0},{"$f":"+[1]Potencia!Q198","v":0},null,{"$f":"+[1]Potencia!S198","v":0},{"$f":"+[1]Potencia!T198","v":0},{"$f":"+[1]Potencia!U198","v":0},{"$f":"+[1]Potencia!V198","v":0},{"$f":"+[1]Potencia!W198","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T198:W198)","v":0},null,{"$f":"+Energía!F198/(Parametros!$D$12*24*365)","v":6.7331144090389131E-3},{"$f":"+Energía!G198/(Parametros!$D$12*24*365)","v":6.7140123155645035E-3},{"$f":"+Energía!H198/(Parametros!$D$12*24*365)","v":6.9752527733210942E-3},{"$f":"+Energía!I198/(Parametros!$D$12*24*365)","v":7.1540963763607416E-3},{"$f":"+Energía!J198/(Parametros!$D$12*24*365)","v":7.3469669527867418E-3},{"$f":"+Energía!K198/(Parametros!$D$12*24*365)","v":7.5506238084929881E-3},null,{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.8811451850455309E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.870134233261767E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":4.020720140936223E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":4.1238103227815952E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":4.2349860229936431E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":4.3523792197978891E-3},{"$f":"+SUMPRODUCT(AI198:AL198,PremisaCosto!$F$84:$I$84)","v":1.3703648291087603E-2},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.8811451850455309E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.870134233261767E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":4.020720140936223E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":4.1238103227815952E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":4.2349860229936431E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":4.3523792197978891E-3},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.8811451850455309E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.870134233261767E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":4.020720140936223E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":4.1238103227815952E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":4.2349860229936431E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":4.3523792197978891E-3},null,{"$f":"AG198*IF($D198=\"BT\",Balance!D$98,IF($D198=\"MT\",Balance!D$102,Balance!D$105))","v":4.4888680771657842E-3},{"$f":"AH198*IF($D198=\"BT\",Balance!E$98,IF($D198=\"MT\",Balance!E$102,Balance!E$105))","v":4.4757583802488799E-3},{"$f":"AI198*IF($D198=\"BT\",Balance!F$98,IF($D198=\"MT\",Balance!F$102,Balance!F$105))","v":4.312653944533543E-3},{"$f":"AJ198*IF($D198=\"BT\",Balance!G$98,IF($D198=\"MT\",Balance!G$102,Balance!G$105))","v":4.5129161829082351E-3},{"$f":"AK198*IF($D198=\"BT\",Balance!H$98,IF($D198=\"MT\",Balance!H$102,Balance!H$105))","v":4.6347109480776123E-3},{"$f":"AL198*IF($D198=\"BT\",Balance!I$98,IF($D198=\"MT\",Balance!I$102,Balance!I$105))","v":4.7633081921263903E-3},{"$f":"+SUMPRODUCT(BC198:BF198,PremisaCosto!$F$84:$I$84)","v":1.4913744734001325E-2},{"$f":"+AN198*IF($D198=\"BT\",Balance!D$99,Balance!D$103)","v":4.4458828282842172E-3},{"$f":"+AO198*IF($D198=\"BT\",Balance!E$99,Balance!E$103)","v":4.432897057862554E-3},{"$f":"+AP198*IF($D198=\"BT\",Balance!F$99,Balance!F$103)","v":4.2929369600414437E-3},{"$f":"+AQ198*IF($D198=\"BT\",Balance!G$99,Balance!G$103)","v":4.486495326949831E-3},{"$f":"+AR198*IF($D198=\"BT\",Balance!H$99,Balance!H$103)","v":4.6075688414171489E-3},{"$f":"+AS198*IF($D198=\"BT\",Balance!I$99,Balance!I$103)","v":4.7354051161043543E-3},{"$f":"+SUMPRODUCT(BJ198:BM198,PremisaCosto!$F$84:$I$84)","v":1.4831677601408083E-2},{"$f":"+AT198*IF($D198=\"BT\",Balance!D$100,0)","v":4.2003423820736055E-3},{"$f":"+AU198*IF($D198=\"BT\",Balance!E$100,0)","v":4.1880654501462019E-3},{"$f":"+AV198*IF($D198=\"BT\",Balance!F$100,0)","v":4.179746550641527E-3},{"$f":"+AW198*IF($D198=\"BT\",Balance!G$100,0)","v":4.3350150566998551E-3},{"$f":"+AX198*IF($D198=\"BT\",Balance!H$100,0)","v":4.4519536585389931E-3},{"$f":"+AY198*IF($D198=\"BT\",Balance!I$100,0)","v":4.5754272957976285E-3},{"$f":"+SUMPRODUCT(BQ198:BT198,PremisaCosto!$F$84:$I$84)","v":1.4361019041949415E-2}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!F281","v":"Pfp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,{"$f":"+[1]Potencia!F199","v":0},{"$f":"+[1]Potencia!G199","v":0},{"$f":"+[1]Potencia!H199","v":0},{"$f":"+[1]Potencia!I199","v":0},{"$f":"+[1]Potencia!J199","v":0},{"$f":"+[1]Potencia!K199","v":0},null,{"$f":"+[1]Potencia!M199","v":0},{"$f":"+[1]Potencia!N199","v":0},{"$f":"+[1]Potencia!O199","v":0},{"$f":"+[1]Potencia!P199","v":0},{"$f":"+[1]Potencia!Q199","v":0},null,{"$f":"+[1]Potencia!S199","v":0},{"$f":"+[1]Potencia!T199","v":0},{"$f":"+[1]Potencia!U199","v":0},{"$f":"+[1]Potencia!V199","v":0},{"$f":"+[1]Potencia!W199","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T199:W199)","v":0},null,{"$f":"+Energía!F199/(Parametros!$D$12*24*365)","v":8.2533745396895439E-3},{"$f":"+Energía!G199/(Parametros!$D$12*24*365)","v":8.2299594122524095E-3},{"$f":"+Energía!H199/(Parametros!$D$12*24*365)","v":8.5501849738276875E-3},{"$f":"+Energía!I199/(Parametros!$D$12*24*365)","v":8.7694094144420073E-3},{"$f":"+Energía!J199/(Parametros!$D$12*24*365)","v":9.0058279584062442E-3},{"$f":"+Energía!K199/(Parametros!$D$12*24*365)","v":9.2554681999952888E-3},null,{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":7.3656008260142259E-4},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":7.3447043452883347E-4},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":7.6304848644574621E-4},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":7.8261284418943431E-4},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":8.0371166400348786E-4},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":8.2599043447261313E-4},{"$f":"+SUMPRODUCT(AI199:AL199,PremisaCosto!$F$84:$I$84)","v":2.6006654829909223E-3},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":7.3656008260142259E-4},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":7.3447043452883347E-4},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":7.6304848644574621E-4},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":7.8261284418943431E-4},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":8.0371166400348786E-4},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":8.2599043447261313E-4},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":7.3656008260142259E-4},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":7.3447043452883347E-4},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":7.6304848644574621E-4},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":7.8261284418943431E-4},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":8.0371166400348786E-4},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":8.2599043447261313E-4},null,{"$f":"AG199*IF($D199=\"BT\",Balance!D$98,IF($D199=\"MT\",Balance!D$102,Balance!D$105))","v":8.5189316144207363E-4},{"$f":"AH199*IF($D199=\"BT\",Balance!E$98,IF($D199=\"MT\",Balance!E$102,Balance!E$105))","v":8.4940521549220287E-4},{"$f":"AI199*IF($D199=\"BT\",Balance!F$98,IF($D199=\"MT\",Balance!F$102,Balance!F$105))","v":8.1845140909865576E-4},{"$f":"AJ199*IF($D199=\"BT\",Balance!G$98,IF($D199=\"MT\",Balance!G$102,Balance!G$105))","v":8.5645698833015742E-4},{"$f":"AK199*IF($D199=\"BT\",Balance!H$98,IF($D199=\"MT\",Balance!H$102,Balance!H$105))","v":8.7957108430348932E-4},{"$f":"AL199*IF($D199=\"BT\",Balance!I$98,IF($D199=\"MT\",Balance!I$102,Balance!I$105))","v":9.0397614832012226E-4},{"$f":"+SUMPRODUCT(BC199:BF199,PremisaCosto!$F$84:$I$84)","v":2.8303164477068341E-3},{"$f":"+AN199*IF($D199=\"BT\",Balance!D$99,Balance!D$103)","v":8.4373546134138076E-4},{"$f":"+AO199*IF($D199=\"BT\",Balance!E$99,Balance!E$103)","v":8.412710340452113E-4},{"$f":"+AP199*IF($D199=\"BT\",Balance!F$99,Balance!F$103)","v":8.1470953832759837E-4},{"$f":"+AQ199*IF($D199=\"BT\",Balance!G$99,Balance!G$103)","v":8.5144286313790587E-4},{"$f":"+AR199*IF($D199=\"BT\",Balance!H$99,Balance!H$103)","v":8.7442008083141144E-4},{"$f":"+AS199*IF($D199=\"BT\",Balance!I$99,Balance!I$103)","v":8.9868072879837517E-4},{"$f":"+SUMPRODUCT(BJ199:BM199,PremisaCosto!$F$84:$I$84)","v":2.8147418244758729E-3},{"$f":"+AT199*IF($D199=\"BT\",Balance!D$100,0)","v":7.9713702641559297E-4},{"$f":"+AU199*IF($D199=\"BT\",Balance!E$100,0)","v":7.9480712182212869E-4},{"$f":"+AV199*IF($D199=\"BT\",Balance!F$100,0)","v":7.932283688989126E-4},{"$f":"+AW199*IF($D199=\"BT\",Balance!G$100,0)","v":8.2269507993265091E-4},{"$f":"+AX199*IF($D199=\"BT\",Balance!H$100,0)","v":8.448875777968915E-4},{"$f":"+AY199*IF($D199=\"BT\",Balance!I$100,0)","v":8.6832028853617066E-4},{"$f":"+SUMPRODUCT(BQ199:BT199,PremisaCosto!$F$84:$I$84)","v":2.7254206857646249E-3}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!F282","v":"Pfp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,{"$f":"+[1]Potencia!F200","v":0},{"$f":"+[1]Potencia!G200","v":0},{"$f":"+[1]Potencia!H200","v":0},{"$f":"+[1]Potencia!I200","v":0},{"$f":"+[1]Potencia!J200","v":0},{"$f":"+[1]Potencia!K200","v":0},null,{"$f":"+[1]Potencia!M200","v":0},{"$f":"+[1]Potencia!N200","v":0},{"$f":"+[1]Potencia!O200","v":0},{"$f":"+[1]Potencia!P200","v":0},{"$f":"+[1]Potencia!Q200","v":0},null,{"$f":"+[1]Potencia!S200","v":0},{"$f":"+[1]Potencia!T200","v":0},{"$f":"+[1]Potencia!U200","v":0},{"$f":"+[1]Potencia!V200","v":0},{"$f":"+[1]Potencia!W200","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T200:W200)","v":0},null,{"$f":"+Energía!F200/(Parametros!$D$12*24*365)","v":1.2231212087606625E-2},{"$f":"+Energía!G200/(Parametros!$D$12*24*365)","v":1.2196511688592296E-2},{"$f":"+Energía!H200/(Parametros!$D$12*24*365)","v":1.2671074758602626E-2},{"$f":"+Energía!I200/(Parametros!$D$12*24*365)","v":1.2995957703759933E-2},{"$f":"+Energía!J200/(Parametros!$D$12*24*365)","v":1.3346321708054653E-2},{"$f":"+Energía!K200/(Parametros!$D$12*24*365)","v":1.3716279805290336E-2},null,{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.0915562528078283E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.0884594675303171E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.1308111398511934E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.1598048330090783E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.1910725452282298E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.2240889030038977E-3},{"$f":"+SUMPRODUCT(AI200:AL200,PremisaCosto!$F$84:$I$84)","v":3.85409518717618E-3},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.0915562528078283E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.0884594675303171E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.1308111398511934E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.1598048330090783E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.1910725452282298E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.2240889030038977E-3},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.0915562528078283E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.0884594675303171E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.1308111398511934E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.1598048330090783E-3},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.1910725452282298E-3},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.2240889030038977E-3},null,{"$f":"AG200*IF($D200=\"BT\",Balance!D$98,IF($D200=\"MT\",Balance!D$102,Balance!D$105))","v":1.2624758374253611E-3},{"$f":"AH200*IF($D200=\"BT\",Balance!E$98,IF($D200=\"MT\",Balance!E$102,Balance!E$105))","v":1.2587887886395545E-3},{"$f":"AI200*IF($D200=\"BT\",Balance!F$98,IF($D200=\"MT\",Balance!F$102,Balance!F$105))","v":1.2129163313679826E-3},{"$f":"AJ200*IF($D200=\"BT\",Balance!G$98,IF($D200=\"MT\",Balance!G$102,Balance!G$105))","v":1.2692392690775707E-3},{"$f":"AK200*IF($D200=\"BT\",Balance!H$98,IF($D200=\"MT\",Balance!H$102,Balance!H$105))","v":1.3034935500027339E-3},{"$f":"AL200*IF($D200=\"BT\",Balance!I$98,IF($D200=\"MT\",Balance!I$102,Balance!I$105))","v":1.3396610003666529E-3},{"$f":"+SUMPRODUCT(BC200:BF200,PremisaCosto!$F$84:$I$84)","v":4.1944298759820798E-3},{"$f":"+AN200*IF($D200=\"BT\",Balance!D$99,Balance!D$103)","v":1.2503864115064427E-3},{"$f":"+AO200*IF($D200=\"BT\",Balance!E$99,Balance!E$103)","v":1.2467342165419489E-3},{"$f":"+AP200*IF($D200=\"BT\",Balance!F$99,Balance!F$103)","v":1.2073710099015779E-3},{"$f":"+AQ200*IF($D200=\"BT\",Balance!G$99,Balance!G$103)","v":1.2618085111051418E-3},{"$f":"+AR200*IF($D200=\"BT\",Balance!H$99,Balance!H$103)","v":1.2958599432122014E-3},{"$f":"+AS200*IF($D200=\"BT\",Balance!I$99,Balance!I$103)","v":1.3318133740470338E-3},{"$f":"+SUMPRODUCT(BJ200:BM200,PremisaCosto!$F$84:$I$84)","v":4.1713488296771569E-3},{"$f":"+AT200*IF($D200=\"BT\",Balance!D$100,0)","v":1.1813291625245876E-3},{"$f":"+AU200*IF($D200=\"BT\",Balance!E$100,0)","v":1.1778763254953809E-3},{"$f":"+AV200*IF($D200=\"BT\",Balance!F$100,0)","v":1.175536668940971E-3},{"$f":"+AW200*IF($D200=\"BT\",Balance!G$100,0)","v":1.2192053029578432E-3},{"$f":"+AX200*IF($D200=\"BT\",Balance!H$100,0)","v":1.2520938077537848E-3},{"$f":"+AY200*IF($D200=\"BT\",Balance!I$100,0)","v":1.2868202646062375E-3},{"$f":"+SUMPRODUCT(BQ200:BT200,PremisaCosto!$F$84:$I$84)","v":4.0389780295601784E-3}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!F283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,{"$f":"+[1]Potencia!F201","v":0},{"$f":"+[1]Potencia!G201","v":0},{"$f":"+[1]Potencia!H201","v":0},{"$f":"+[1]Potencia!I201","v":0},{"$f":"+[1]Potencia!J201","v":0},{"$f":"+[1]Potencia!K201","v":0},null,{"$f":"+[1]Potencia!M201","v":0},{"$f":"+[1]Potencia!N201","v":0},{"$f":"+[1]Potencia!O201","v":0},{"$f":"+[1]Potencia!P201","v":0},{"$f":"+[1]Potencia!Q201","v":0},null,{"$f":"+[1]Potencia!S201","v":0},{"$f":"+[1]Potencia!T201","v":0},{"$f":"+[1]Potencia!U201","v":0},{"$f":"+[1]Potencia!V201","v":0},{"$f":"+[1]Potencia!W201","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T201:W201)","v":0},null,{"$f":"+Energía!F201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K201/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI201:AL201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG201*IF($D201=\"BT\",Balance!D$98,IF($D201=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH201*IF($D201=\"BT\",Balance!E$98,IF($D201=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI201*IF($D201=\"BT\",Balance!F$98,IF($D201=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ201*IF($D201=\"BT\",Balance!G$98,IF($D201=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK201*IF($D201=\"BT\",Balance!H$98,IF($D201=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL201*IF($D201=\"BT\",Balance!I$98,IF($D201=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC201:BF201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN201*IF($D201=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO201*IF($D201=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP201*IF($D201=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ201*IF($D201=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR201*IF($D201=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS201*IF($D201=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ201:BM201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT201*IF($D201=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU201*IF($D201=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV201*IF($D201=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW201*IF($D201=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX201*IF($D201=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY201*IF($D201=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ201:BT201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!F284","v":"Pp"},{"$f":"+PremisaCosto!B284","v":"BT"},null,{"$f":"+[1]Potencia!F202","v":0},{"$f":"+[1]Potencia!G202","v":0},{"$f":"+[1]Potencia!H202","v":0},{"$f":"+[1]Potencia!I202","v":0},{"$f":"+[1]Potencia!J202","v":0},{"$f":"+[1]Potencia!K202","v":0},null,{"$f":"+[1]Potencia!M202","v":0},{"$f":"+[1]Potencia!N202","v":0},{"$f":"+[1]Potencia!O202","v":0},{"$f":"+[1]Potencia!P202","v":0},{"$f":"+[1]Potencia!Q202","v":0},null,{"$f":"+[1]Potencia!S202","v":0},{"$f":"+[1]Potencia!T202","v":0},{"$f":"+[1]Potencia!U202","v":0},{"$f":"+[1]Potencia!V202","v":0},{"$f":"+[1]Potencia!W202","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T202:W202)","v":0},null,{"$f":"+Energía!F202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K202/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI202:AL202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG202*IF($D202=\"BT\",Balance!D$98,IF($D202=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH202*IF($D202=\"BT\",Balance!E$98,IF($D202=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI202*IF($D202=\"BT\",Balance!F$98,IF($D202=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ202*IF($D202=\"BT\",Balance!G$98,IF($D202=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK202*IF($D202=\"BT\",Balance!H$98,IF($D202=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL202*IF($D202=\"BT\",Balance!I$98,IF($D202=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC202:BF202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN202*IF($D202=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO202*IF($D202=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP202*IF($D202=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ202*IF($D202=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR202*IF($D202=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS202*IF($D202=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ202:BM202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT202*IF($D202=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU202*IF($D202=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV202*IF($D202=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW202*IF($D202=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX202*IF($D202=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY202*IF($D202=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ202:BT202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!F285","v":"Pfp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,{"$f":"+[1]Potencia!F203","v":0},{"$f":"+[1]Potencia!G203","v":0},{"$f":"+[1]Potencia!H203","v":0},{"$f":"+[1]Potencia!I203","v":0},{"$f":"+[1]Potencia!J203","v":0},{"$f":"+[1]Potencia!K203","v":0},null,{"$f":"+[1]Potencia!M203","v":0},{"$f":"+[1]Potencia!N203","v":0},{"$f":"+[1]Potencia!O203","v":0},{"$f":"+[1]Potencia!P203","v":0},{"$f":"+[1]Potencia!Q203","v":0},null,{"$f":"+[1]Potencia!S203","v":0},{"$f":"+[1]Potencia!T203","v":0},{"$f":"+[1]Potencia!U203","v":0},{"$f":"+[1]Potencia!V203","v":0},{"$f":"+[1]Potencia!W203","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T203:W203)","v":0},null,{"$f":"+Energía!F203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K203/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI203:AL203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG203*IF($D203=\"BT\",Balance!D$98,IF($D203=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH203*IF($D203=\"BT\",Balance!E$98,IF($D203=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI203*IF($D203=\"BT\",Balance!F$98,IF($D203=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ203*IF($D203=\"BT\",Balance!G$98,IF($D203=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK203*IF($D203=\"BT\",Balance!H$98,IF($D203=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL203*IF($D203=\"BT\",Balance!I$98,IF($D203=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC203:BF203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN203*IF($D203=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO203*IF($D203=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP203*IF($D203=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ203*IF($D203=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR203*IF($D203=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS203*IF($D203=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ203:BM203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT203*IF($D203=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU203*IF($D203=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV203*IF($D203=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW203*IF($D203=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX203*IF($D203=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY203*IF($D203=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ203:BT203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!F286","v":"Pfp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,{"$f":"+[1]Potencia!F204","v":0},{"$f":"+[1]Potencia!G204","v":0},{"$f":"+[1]Potencia!H204","v":0},{"$f":"+[1]Potencia!I204","v":0},{"$f":"+[1]Potencia!J204","v":0},{"$f":"+[1]Potencia!K204","v":0},null,{"$f":"+[1]Potencia!M204","v":0},{"$f":"+[1]Potencia!N204","v":0},{"$f":"+[1]Potencia!O204","v":0},{"$f":"+[1]Potencia!P204","v":0},{"$f":"+[1]Potencia!Q204","v":0},null,{"$f":"+[1]Potencia!S204","v":0},{"$f":"+[1]Potencia!T204","v":0},{"$f":"+[1]Potencia!U204","v":0},{"$f":"+[1]Potencia!V204","v":0},{"$f":"+[1]Potencia!W204","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T204:W204)","v":0},null,{"$f":"+Energía!F204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K204/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI204:AL204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG204*IF($D204=\"BT\",Balance!D$98,IF($D204=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH204*IF($D204=\"BT\",Balance!E$98,IF($D204=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI204*IF($D204=\"BT\",Balance!F$98,IF($D204=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ204*IF($D204=\"BT\",Balance!G$98,IF($D204=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK204*IF($D204=\"BT\",Balance!H$98,IF($D204=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL204*IF($D204=\"BT\",Balance!I$98,IF($D204=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC204:BF204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN204*IF($D204=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO204*IF($D204=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP204*IF($D204=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ204*IF($D204=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR204*IF($D204=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS204*IF($D204=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ204:BM204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT204*IF($D204=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU204*IF($D204=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV204*IF($D204=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW204*IF($D204=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX204*IF($D204=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY204*IF($D204=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ204:BT204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!F287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,{"$f":"+[1]Potencia!F205","v":0},{"$f":"+[1]Potencia!G205","v":0},{"$f":"+[1]Potencia!H205","v":0},{"$f":"+[1]Potencia!I205","v":0},{"$f":"+[1]Potencia!J205","v":0},{"$f":"+[1]Potencia!K205","v":0},null,{"$f":"+[1]Potencia!M205","v":0},{"$f":"+[1]Potencia!N205","v":0},{"$f":"+[1]Potencia!O205","v":0},{"$f":"+[1]Potencia!P205","v":0},{"$f":"+[1]Potencia!Q205","v":0},null,{"$f":"+[1]Potencia!S205","v":0},{"$f":"+[1]Potencia!T205","v":0},{"$f":"+[1]Potencia!U205","v":0},{"$f":"+[1]Potencia!V205","v":0},{"$f":"+[1]Potencia!W205","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T205:W205)","v":0},null,{"$f":"+Energía!F205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K205/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI205:AL205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG205*IF($D205=\"BT\",Balance!D$98,IF($D205=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH205*IF($D205=\"BT\",Balance!E$98,IF($D205=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI205*IF($D205=\"BT\",Balance!F$98,IF($D205=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ205*IF($D205=\"BT\",Balance!G$98,IF($D205=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK205*IF($D205=\"BT\",Balance!H$98,IF($D205=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL205*IF($D205=\"BT\",Balance!I$98,IF($D205=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC205:BF205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN205*IF($D205=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO205*IF($D205=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP205*IF($D205=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ205*IF($D205=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR205*IF($D205=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS205*IF($D205=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ205:BM205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT205*IF($D205=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU205*IF($D205=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV205*IF($D205=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW205*IF($D205=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX205*IF($D205=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY205*IF($D205=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ205:BT205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!F288","v":"Pp"},{"$f":"+PremisaCosto!B288","v":"BT"},null,{"$f":"+[1]Potencia!F206","v":0},{"$f":"+[1]Potencia!G206","v":0},{"$f":"+[1]Potencia!H206","v":0},{"$f":"+[1]Potencia!I206","v":0},{"$f":"+[1]Potencia!J206","v":0},{"$f":"+[1]Potencia!K206","v":0},null,{"$f":"+[1]Potencia!M206","v":0},{"$f":"+[1]Potencia!N206","v":0},{"$f":"+[1]Potencia!O206","v":0},{"$f":"+[1]Potencia!P206","v":0},{"$f":"+[1]Potencia!Q206","v":0},null,{"$f":"+[1]Potencia!S206","v":0},{"$f":"+[1]Potencia!T206","v":0},{"$f":"+[1]Potencia!U206","v":0},{"$f":"+[1]Potencia!V206","v":0},{"$f":"+[1]Potencia!W206","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T206:W206)","v":0},null,{"$f":"+Energía!F206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K206/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI206:AL206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG206*IF($D206=\"BT\",Balance!D$98,IF($D206=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH206*IF($D206=\"BT\",Balance!E$98,IF($D206=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI206*IF($D206=\"BT\",Balance!F$98,IF($D206=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ206*IF($D206=\"BT\",Balance!G$98,IF($D206=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK206*IF($D206=\"BT\",Balance!H$98,IF($D206=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL206*IF($D206=\"BT\",Balance!I$98,IF($D206=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC206:BF206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN206*IF($D206=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO206*IF($D206=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP206*IF($D206=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ206*IF($D206=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR206*IF($D206=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS206*IF($D206=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ206:BM206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT206*IF($D206=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU206*IF($D206=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV206*IF($D206=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW206*IF($D206=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX206*IF($D206=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY206*IF($D206=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ206:BT206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!F289","v":"Pfp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,{"$f":"+[1]Potencia!F207","v":0},{"$f":"+[1]Potencia!G207","v":0},{"$f":"+[1]Potencia!H207","v":0},{"$f":"+[1]Potencia!I207","v":0},{"$f":"+[1]Potencia!J207","v":0},{"$f":"+[1]Potencia!K207","v":0},null,{"$f":"+[1]Potencia!M207","v":0},{"$f":"+[1]Potencia!N207","v":0},{"$f":"+[1]Potencia!O207","v":0},{"$f":"+[1]Potencia!P207","v":0},{"$f":"+[1]Potencia!Q207","v":0},null,{"$f":"+[1]Potencia!S207","v":0},{"$f":"+[1]Potencia!T207","v":0},{"$f":"+[1]Potencia!U207","v":0},{"$f":"+[1]Potencia!V207","v":0},{"$f":"+[1]Potencia!W207","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T207:W207)","v":0},null,{"$f":"+Energía!F207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K207/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI207:AL207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG207*IF($D207=\"BT\",Balance!D$98,IF($D207=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH207*IF($D207=\"BT\",Balance!E$98,IF($D207=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI207*IF($D207=\"BT\",Balance!F$98,IF($D207=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ207*IF($D207=\"BT\",Balance!G$98,IF($D207=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK207*IF($D207=\"BT\",Balance!H$98,IF($D207=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL207*IF($D207=\"BT\",Balance!I$98,IF($D207=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC207:BF207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN207*IF($D207=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO207*IF($D207=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP207*IF($D207=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ207*IF($D207=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR207*IF($D207=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS207*IF($D207=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ207:BM207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT207*IF($D207=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU207*IF($D207=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV207*IF($D207=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW207*IF($D207=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX207*IF($D207=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY207*IF($D207=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ207:BT207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!F290","v":"Pfp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,{"$f":"+[1]Potencia!F208","v":0},{"$f":"+[1]Potencia!G208","v":0},{"$f":"+[1]Potencia!H208","v":0},{"$f":"+[1]Potencia!I208","v":0},{"$f":"+[1]Potencia!J208","v":0},{"$f":"+[1]Potencia!K208","v":0},null,{"$f":"+[1]Potencia!M208","v":0},{"$f":"+[1]Potencia!N208","v":0},{"$f":"+[1]Potencia!O208","v":0},{"$f":"+[1]Potencia!P208","v":0},{"$f":"+[1]Potencia!Q208","v":0},null,{"$f":"+[1]Potencia!S208","v":0},{"$f":"+[1]Potencia!T208","v":0},{"$f":"+[1]Potencia!U208","v":0},{"$f":"+[1]Potencia!V208","v":0},{"$f":"+[1]Potencia!W208","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T208:W208)","v":0},null,{"$f":"+Energía!F208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K208/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI208:AL208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG208*IF($D208=\"BT\",Balance!D$98,IF($D208=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH208*IF($D208=\"BT\",Balance!E$98,IF($D208=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI208*IF($D208=\"BT\",Balance!F$98,IF($D208=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ208*IF($D208=\"BT\",Balance!G$98,IF($D208=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK208*IF($D208=\"BT\",Balance!H$98,IF($D208=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL208*IF($D208=\"BT\",Balance!I$98,IF($D208=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC208:BF208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN208*IF($D208=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO208*IF($D208=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP208*IF($D208=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ208*IF($D208=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR208*IF($D208=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS208*IF($D208=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ208:BM208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT208*IF($D208=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU208*IF($D208=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV208*IF($D208=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW208*IF($D208=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX208*IF($D208=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY208*IF($D208=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ208:BT208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!F291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,{"$f":"+[1]Potencia!F209","v":0},{"$f":"+[1]Potencia!G209","v":0},{"$f":"+[1]Potencia!H209","v":0},{"$f":"+[1]Potencia!I209","v":0},{"$f":"+[1]Potencia!J209","v":0},{"$f":"+[1]Potencia!K209","v":0},null,{"$f":"+[1]Potencia!M209","v":0},{"$f":"+[1]Potencia!N209","v":0},{"$f":"+[1]Potencia!O209","v":0},{"$f":"+[1]Potencia!P209","v":0},{"$f":"+[1]Potencia!Q209","v":0},null,{"$f":"+[1]Potencia!S209","v":0},{"$f":"+[1]Potencia!T209","v":0},{"$f":"+[1]Potencia!U209","v":0},{"$f":"+[1]Potencia!V209","v":0},{"$f":"+[1]Potencia!W209","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T209:W209)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI209:AL209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG209*IF($D209=\"BT\",Balance!D$98,IF($D209=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH209*IF($D209=\"BT\",Balance!E$98,IF($D209=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI209*IF($D209=\"BT\",Balance!F$98,IF($D209=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ209*IF($D209=\"BT\",Balance!G$98,IF($D209=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK209*IF($D209=\"BT\",Balance!H$98,IF($D209=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL209*IF($D209=\"BT\",Balance!I$98,IF($D209=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC209:BF209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN209*IF($D209=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO209*IF($D209=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP209*IF($D209=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ209*IF($D209=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR209*IF($D209=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS209*IF($D209=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ209:BM209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT209*IF($D209=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU209*IF($D209=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV209*IF($D209=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW209*IF($D209=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX209*IF($D209=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY209*IF($D209=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ209:BT209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!F292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,{"$f":"+[1]Potencia!F210","v":0},{"$f":"+[1]Potencia!G210","v":0},{"$f":"+[1]Potencia!H210","v":0},{"$f":"+[1]Potencia!I210","v":0},{"$f":"+[1]Potencia!J210","v":0},{"$f":"+[1]Potencia!K210","v":0},null,{"$f":"+[1]Potencia!M210","v":0},{"$f":"+[1]Potencia!N210","v":0},{"$f":"+[1]Potencia!O210","v":0},{"$f":"+[1]Potencia!P210","v":0},{"$f":"+[1]Potencia!Q210","v":0},null,{"$f":"+[1]Potencia!S210","v":0},{"$f":"+[1]Potencia!T210","v":0},{"$f":"+[1]Potencia!U210","v":0},{"$f":"+[1]Potencia!V210","v":0},{"$f":"+[1]Potencia!W210","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T210:W210)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI210:AL210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG210*IF($D210=\"BT\",Balance!D$98,IF($D210=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH210*IF($D210=\"BT\",Balance!E$98,IF($D210=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI210*IF($D210=\"BT\",Balance!F$98,IF($D210=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ210*IF($D210=\"BT\",Balance!G$98,IF($D210=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK210*IF($D210=\"BT\",Balance!H$98,IF($D210=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL210*IF($D210=\"BT\",Balance!I$98,IF($D210=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC210:BF210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN210*IF($D210=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO210*IF($D210=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP210*IF($D210=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ210*IF($D210=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR210*IF($D210=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS210*IF($D210=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ210:BM210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT210*IF($D210=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU210*IF($D210=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV210*IF($D210=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW210*IF($D210=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX210*IF($D210=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY210*IF($D210=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ210:BT210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!F293","v":"Pp"},{"$f":"+PremisaCosto!B293","v":"BT"},null,{"$f":"+[1]Potencia!F211","v":0},{"$f":"+[1]Potencia!G211","v":0},{"$f":"+[1]Potencia!H211","v":0},{"$f":"+[1]Potencia!I211","v":0},{"$f":"+[1]Potencia!J211","v":0},{"$f":"+[1]Potencia!K211","v":0},null,{"$f":"+[1]Potencia!M211","v":0},{"$f":"+[1]Potencia!N211","v":0},{"$f":"+[1]Potencia!O211","v":0},{"$f":"+[1]Potencia!P211","v":0},{"$f":"+[1]Potencia!Q211","v":0},null,{"$f":"+[1]Potencia!S211","v":0},{"$f":"+[1]Potencia!T211","v":0},{"$f":"+[1]Potencia!U211","v":0},{"$f":"+[1]Potencia!V211","v":0},{"$f":"+[1]Potencia!W211","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T211:W211)","v":0},null,{"$f":"+Energía!F211/(Parametros!$D$13*24*365)","v":4.2281222817866261E-2},{"$f":"+Energía!G211/(Parametros!$D$13*24*365)","v":4.1804232132840347E-2},{"$f":"+Energía!H211/(Parametros!$D$13*24*365)","v":4.3176154098266244E-2},{"$f":"+Energía!I211/(Parametros!$D$13*24*365)","v":4.3780505747689442E-2},{"$f":"+Energía!J211/(Parametros!$D$13*24*365)","v":4.4397113811427857E-2},{"$f":"+Energía!K211/(Parametros!$D$13*24*365)","v":4.5061511439949076E-2},null,{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":2.9315434350260981E-2},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":2.898471569595909E-2},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":2.9935929630437098E-2},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":3.0354953251855429E-2},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":3.0782474785237542E-2},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":3.1243130929107455E-2},{"$f":"+SUMPRODUCT(AI211:AL211,PremisaCosto!$F$84:$I$84)","v":0.10033482380151629},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":2.9315434350260981E-2},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":2.898471569595909E-2},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":2.9935929630437098E-2},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":3.0354953251855429E-2},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":3.0782474785237542E-2},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":3.1243130929107455E-2},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":2.9315434350260981E-2},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":2.898471569595909E-2},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":2.9935929630437098E-2},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":3.0354953251855429E-2},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":3.0782474785237542E-2},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":3.1243130929107455E-2},null,{"$f":"AG211*IF($D211=\"BT\",Balance!D$98,IF($D211=\"MT\",Balance!D$102,Balance!D$105))","v":3.3905744606045195E-2},{"$f":"AH211*IF($D211=\"BT\",Balance!E$98,IF($D211=\"MT\",Balance!E$102,Balance!E$105))","v":3.3520435301796832E-2},{"$f":"AI211*IF($D211=\"BT\",Balance!F$98,IF($D211=\"MT\",Balance!F$102,Balance!F$105))","v":3.2109497920420164E-2},{"$f":"AJ211*IF($D211=\"BT\",Balance!G$98,IF($D211=\"MT\",Balance!G$102,Balance!G$105))","v":3.3219122374503196E-2},{"$f":"AK211*IF($D211=\"BT\",Balance!H$98,IF($D211=\"MT\",Balance!H$102,Balance!H$105))","v":3.3687920602678605E-2},{"$f":"AL211*IF($D211=\"BT\",Balance!I$98,IF($D211=\"MT\",Balance!I$102,Balance!I$105))","v":3.4192944591166785E-2},{"$f":"+SUMPRODUCT(BC211:BF211,PremisaCosto!$F$84:$I$84)","v":0.10918453996653318},{"$f":"+AN211*IF($D211=\"BT\",Balance!D$99,Balance!D$103)","v":3.3581064342479532E-2},{"$f":"+AO211*IF($D211=\"BT\",Balance!E$99,Balance!E$103)","v":3.3199432677897281E-2},{"$f":"+AP211*IF($D211=\"BT\",Balance!F$99,Balance!F$103)","v":3.1962696790376215E-2},{"$f":"+AQ211*IF($D211=\"BT\",Balance!G$99,Balance!G$103)","v":3.3024641109673729E-2},{"$f":"+AR211*IF($D211=\"BT\",Balance!H$99,Balance!H$103)","v":3.3490635131284453E-2},{"$f":"+AS211*IF($D211=\"BT\",Balance!I$99,Balance!I$103)","v":3.399264507371761E-2},{"$f":"+SUMPRODUCT(BJ211:BM211,PremisaCosto!$F$84:$I$84)","v":0.10858437732165327},{"$f":"+AT211*IF($D211=\"BT\",Balance!D$100,0)","v":3.1726424928587946E-2},{"$f":"+AU211*IF($D211=\"BT\",Balance!E$100,0)","v":3.1365807765858456E-2},{"$f":"+AV211*IF($D211=\"BT\",Balance!F$100,0)","v":3.1119947230132696E-2},{"$f":"+AW211*IF($D211=\"BT\",Balance!G$100,0)","v":3.1909610067480963E-2},{"$f":"+AX211*IF($D211=\"BT\",Balance!H$100,0)","v":3.2359528578124963E-2},{"$f":"+AY211*IF($D211=\"BT\",Balance!I$100,0)","v":3.2844259849640477E-2},{"$f":"+SUMPRODUCT(BQ211:BT211,PremisaCosto!$F$84:$I$84)","v":0.1051424001351132}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!F294","v":"Pp"},{"$f":"+PremisaCosto!B294","v":"BT"},null,{"$f":"+[1]Potencia!F212","v":0},{"$f":"+[1]Potencia!G212","v":0},{"$f":"+[1]Potencia!H212","v":0},{"$f":"+[1]Potencia!I212","v":0},{"$f":"+[1]Potencia!J212","v":0},{"$f":"+[1]Potencia!K212","v":0},null,{"$f":"+[1]Potencia!M212","v":0},{"$f":"+[1]Potencia!N212","v":0},{"$f":"+[1]Potencia!O212","v":0},{"$f":"+[1]Potencia!P212","v":0},{"$f":"+[1]Potencia!Q212","v":0},null,{"$f":"+[1]Potencia!S212","v":0},{"$f":"+[1]Potencia!T212","v":0},{"$f":"+[1]Potencia!U212","v":0},{"$f":"+[1]Potencia!V212","v":0},{"$f":"+[1]Potencia!W212","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T212:W212)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI212:AL212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG212*IF($D212=\"BT\",Balance!D$98,IF($D212=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH212*IF($D212=\"BT\",Balance!E$98,IF($D212=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI212*IF($D212=\"BT\",Balance!F$98,IF($D212=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ212*IF($D212=\"BT\",Balance!G$98,IF($D212=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK212*IF($D212=\"BT\",Balance!H$98,IF($D212=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL212*IF($D212=\"BT\",Balance!I$98,IF($D212=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC212:BF212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN212*IF($D212=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO212*IF($D212=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP212*IF($D212=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ212*IF($D212=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR212*IF($D212=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS212*IF($D212=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ212:BM212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT212*IF($D212=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU212*IF($D212=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV212*IF($D212=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW212*IF($D212=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX212*IF($D212=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY212*IF($D212=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ212:BT212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!F295","v":"Pp"},{"$f":"+PremisaCosto!B295","v":"BT"},null,{"$f":"+[1]Potencia!F213","v":0},{"$f":"+[1]Potencia!G213","v":0},{"$f":"+[1]Potencia!H213","v":0},{"$f":"+[1]Potencia!I213","v":0},{"$f":"+[1]Potencia!J213","v":0},{"$f":"+[1]Potencia!K213","v":0},null,{"$f":"+[1]Potencia!M213","v":0},{"$f":"+[1]Potencia!N213","v":0},{"$f":"+[1]Potencia!O213","v":0},{"$f":"+[1]Potencia!P213","v":0},{"$f":"+[1]Potencia!Q213","v":0},null,{"$f":"+[1]Potencia!S213","v":0},{"$f":"+[1]Potencia!T213","v":0},{"$f":"+[1]Potencia!U213","v":0},{"$f":"+[1]Potencia!V213","v":0},{"$f":"+[1]Potencia!W213","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T213:W213)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI213:AL213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG213*IF($D213=\"BT\",Balance!D$98,IF($D213=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH213*IF($D213=\"BT\",Balance!E$98,IF($D213=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI213*IF($D213=\"BT\",Balance!F$98,IF($D213=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ213*IF($D213=\"BT\",Balance!G$98,IF($D213=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK213*IF($D213=\"BT\",Balance!H$98,IF($D213=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL213*IF($D213=\"BT\",Balance!I$98,IF($D213=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC213:BF213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN213*IF($D213=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO213*IF($D213=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP213*IF($D213=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ213*IF($D213=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR213*IF($D213=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS213*IF($D213=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ213:BM213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT213*IF($D213=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU213*IF($D213=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV213*IF($D213=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW213*IF($D213=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX213*IF($D213=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY213*IF($D213=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ213:BT213,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!F296","v":"Pp"},{"$f":"+PremisaCosto!B296","v":"BT"},null,{"$f":"+[1]Potencia!F214","v":0},{"$f":"+[1]Potencia!G214","v":0},{"$f":"+[1]Potencia!H214","v":0},{"$f":"+[1]Potencia!I214","v":0},{"$f":"+[1]Potencia!J214","v":0},{"$f":"+[1]Potencia!K214","v":0},null,{"$f":"+[1]Potencia!M214","v":0},{"$f":"+[1]Potencia!N214","v":0},{"$f":"+[1]Potencia!O214","v":0},{"$f":"+[1]Potencia!P214","v":0},{"$f":"+[1]Potencia!Q214","v":0},null,{"$f":"+[1]Potencia!S214","v":0},{"$f":"+[1]Potencia!T214","v":0},{"$f":"+[1]Potencia!U214","v":0},{"$f":"+[1]Potencia!V214","v":0},{"$f":"+[1]Potencia!W214","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T214:W214)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI214:AL214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG214*IF($D214=\"BT\",Balance!D$98,IF($D214=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH214*IF($D214=\"BT\",Balance!E$98,IF($D214=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI214*IF($D214=\"BT\",Balance!F$98,IF($D214=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ214*IF($D214=\"BT\",Balance!G$98,IF($D214=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK214*IF($D214=\"BT\",Balance!H$98,IF($D214=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL214*IF($D214=\"BT\",Balance!I$98,IF($D214=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC214:BF214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN214*IF($D214=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO214*IF($D214=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP214*IF($D214=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ214*IF($D214=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR214*IF($D214=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS214*IF($D214=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ214:BM214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT214*IF($D214=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU214*IF($D214=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV214*IF($D214=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW214*IF($D214=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX214*IF($D214=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY214*IF($D214=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ214:BT214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!F297","v":"Pp"},{"$f":"+PremisaCosto!B297","v":"BT"},null,{"$f":"+[1]Potencia!F215","v":0},{"$f":"+[1]Potencia!G215","v":0},{"$f":"+[1]Potencia!H215","v":0},{"$f":"+[1]Potencia!I215","v":0},{"$f":"+[1]Potencia!J215","v":0},{"$f":"+[1]Potencia!K215","v":0},null,{"$f":"+[1]Potencia!M215","v":0},{"$f":"+[1]Potencia!N215","v":0},{"$f":"+[1]Potencia!O215","v":0},{"$f":"+[1]Potencia!P215","v":0},{"$f":"+[1]Potencia!Q215","v":0},null,{"$f":"+[1]Potencia!S215","v":0},{"$f":"+[1]Potencia!T215","v":0},{"$f":"+[1]Potencia!U215","v":0},{"$f":"+[1]Potencia!V215","v":0},{"$f":"+[1]Potencia!W215","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T215:W215)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI215:AL215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG215*IF($D215=\"BT\",Balance!D$98,IF($D215=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH215*IF($D215=\"BT\",Balance!E$98,IF($D215=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI215*IF($D215=\"BT\",Balance!F$98,IF($D215=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ215*IF($D215=\"BT\",Balance!G$98,IF($D215=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK215*IF($D215=\"BT\",Balance!H$98,IF($D215=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL215*IF($D215=\"BT\",Balance!I$98,IF($D215=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC215:BF215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN215*IF($D215=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO215*IF($D215=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP215*IF($D215=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ215*IF($D215=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR215*IF($D215=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS215*IF($D215=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ215:BM215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT215*IF($D215=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU215*IF($D215=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV215*IF($D215=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW215*IF($D215=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX215*IF($D215=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY215*IF($D215=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ215:BT215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!F298","v":"Pp"},{"$f":"+PremisaCosto!B298","v":"BT"},null,{"$f":"+[1]Potencia!F216","v":0},{"$f":"+[1]Potencia!G216","v":0},{"$f":"+[1]Potencia!H216","v":0},{"$f":"+[1]Potencia!I216","v":0},{"$f":"+[1]Potencia!J216","v":0},{"$f":"+[1]Potencia!K216","v":0},null,{"$f":"+[1]Potencia!M216","v":0},{"$f":"+[1]Potencia!N216","v":0},{"$f":"+[1]Potencia!O216","v":0},{"$f":"+[1]Potencia!P216","v":0},{"$f":"+[1]Potencia!Q216","v":0},null,{"$f":"+[1]Potencia!S216","v":0},{"$f":"+[1]Potencia!T216","v":0},{"$f":"+[1]Potencia!U216","v":0},{"$f":"+[1]Potencia!V216","v":0},{"$f":"+[1]Potencia!W216","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T216:W216)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI216:AL216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG216*IF($D216=\"BT\",Balance!D$98,IF($D216=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH216*IF($D216=\"BT\",Balance!E$98,IF($D216=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI216*IF($D216=\"BT\",Balance!F$98,IF($D216=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ216*IF($D216=\"BT\",Balance!G$98,IF($D216=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK216*IF($D216=\"BT\",Balance!H$98,IF($D216=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL216*IF($D216=\"BT\",Balance!I$98,IF($D216=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC216:BF216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN216*IF($D216=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO216*IF($D216=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP216*IF($D216=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ216*IF($D216=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR216*IF($D216=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS216*IF($D216=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ216:BM216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT216*IF($D216=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU216*IF($D216=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV216*IF($D216=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW216*IF($D216=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX216*IF($D216=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY216*IF($D216=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ216:BT216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!F299","v":"Pp"},{"$f":"+PremisaCosto!B299","v":"BT"},null,{"$f":"+[1]Potencia!F217","v":0},{"$f":"+[1]Potencia!G217","v":0},{"$f":"+[1]Potencia!H217","v":0},{"$f":"+[1]Potencia!I217","v":0},{"$f":"+[1]Potencia!J217","v":0},{"$f":"+[1]Potencia!K217","v":0},null,{"$f":"+[1]Potencia!M217","v":0},{"$f":"+[1]Potencia!N217","v":0},{"$f":"+[1]Potencia!O217","v":0},{"$f":"+[1]Potencia!P217","v":0},{"$f":"+[1]Potencia!Q217","v":0},null,{"$f":"+[1]Potencia!S217","v":0},{"$f":"+[1]Potencia!T217","v":0},{"$f":"+[1]Potencia!U217","v":0},{"$f":"+[1]Potencia!V217","v":0},{"$f":"+[1]Potencia!W217","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T217:W217)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI217:AL217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG217*IF($D217=\"BT\",Balance!D$98,IF($D217=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH217*IF($D217=\"BT\",Balance!E$98,IF($D217=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI217*IF($D217=\"BT\",Balance!F$98,IF($D217=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ217*IF($D217=\"BT\",Balance!G$98,IF($D217=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK217*IF($D217=\"BT\",Balance!H$98,IF($D217=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL217*IF($D217=\"BT\",Balance!I$98,IF($D217=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC217:BF217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN217*IF($D217=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO217*IF($D217=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP217*IF($D217=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ217*IF($D217=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR217*IF($D217=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS217*IF($D217=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ217:BM217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT217*IF($D217=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU217*IF($D217=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV217*IF($D217=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW217*IF($D217=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX217*IF($D217=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY217*IF($D217=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ217:BT217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!F300","v":"Pp"},{"$f":"+PremisaCosto!B300","v":"BT"},null,{"$f":"+[1]Potencia!F218","v":0},{"$f":"+[1]Potencia!G218","v":0},{"$f":"+[1]Potencia!H218","v":0},{"$f":"+[1]Potencia!I218","v":0},{"$f":"+[1]Potencia!J218","v":0},{"$f":"+[1]Potencia!K218","v":0},null,{"$f":"+[1]Potencia!M218","v":0},{"$f":"+[1]Potencia!N218","v":0},{"$f":"+[1]Potencia!O218","v":0},{"$f":"+[1]Potencia!P218","v":0},{"$f":"+[1]Potencia!Q218","v":0},null,{"$f":"+[1]Potencia!S218","v":0},{"$f":"+[1]Potencia!T218","v":0},{"$f":"+[1]Potencia!U218","v":0},{"$f":"+[1]Potencia!V218","v":0},{"$f":"+[1]Potencia!W218","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T218:W218)","v":0},null,{"$f":"+F218","v":0},0,0,0,0,0,null,{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI218:AL218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG218*IF($D218=\"BT\",Balance!D$98,IF($D218=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH218*IF($D218=\"BT\",Balance!E$98,IF($D218=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI218*IF($D218=\"BT\",Balance!F$98,IF($D218=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ218*IF($D218=\"BT\",Balance!G$98,IF($D218=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK218*IF($D218=\"BT\",Balance!H$98,IF($D218=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL218*IF($D218=\"BT\",Balance!I$98,IF($D218=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC218:BF218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN218*IF($D218=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO218*IF($D218=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP218*IF($D218=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ218*IF($D218=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR218*IF($D218=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS218*IF($D218=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ218:BM218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT218*IF($D218=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU218*IF($D218=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV218*IF($D218=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW218*IF($D218=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX218*IF($D218=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY218*IF($D218=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ218:BT218,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!F301","v":"Pp"},{"$f":"+PremisaCosto!B301","v":"BT"},null,{"$f":"+[1]Potencia!F219","v":0},{"$f":"+[1]Potencia!G219","v":0},{"$f":"+[1]Potencia!H219","v":0},{"$f":"+[1]Potencia!I219","v":0},{"$f":"+[1]Potencia!J219","v":0},{"$f":"+[1]Potencia!K219","v":0},null,{"$f":"+[1]Potencia!M219","v":0},{"$f":"+[1]Potencia!N219","v":0},{"$f":"+[1]Potencia!O219","v":0},{"$f":"+[1]Potencia!P219","v":0},{"$f":"+[1]Potencia!Q219","v":0},null,{"$f":"+[1]Potencia!S219","v":0},{"$f":"+[1]Potencia!T219","v":0},{"$f":"+[1]Potencia!U219","v":0},{"$f":"+[1]Potencia!V219","v":0},{"$f":"+[1]Potencia!W219","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T219:W219)","v":0},null,0,{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":0},{"$f":"+J219","v":0},{"$f":"+K219","v":0},null,{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI219:AL219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG219*IF($D219=\"BT\",Balance!D$98,IF($D219=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH219*IF($D219=\"BT\",Balance!E$98,IF($D219=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI219*IF($D219=\"BT\",Balance!F$98,IF($D219=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ219*IF($D219=\"BT\",Balance!G$98,IF($D219=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK219*IF($D219=\"BT\",Balance!H$98,IF($D219=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL219*IF($D219=\"BT\",Balance!I$98,IF($D219=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC219:BF219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN219*IF($D219=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO219*IF($D219=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP219*IF($D219=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ219*IF($D219=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR219*IF($D219=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS219*IF($D219=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ219:BM219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT219*IF($D219=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU219*IF($D219=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV219*IF($D219=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW219*IF($D219=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX219*IF($D219=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY219*IF($D219=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ219:BT219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!F302","v":"Pp"},{"$f":"+PremisaCosto!B302","v":"BT"},null,{"$f":"+[1]Potencia!F220","v":0},{"$f":"+[1]Potencia!G220","v":0},{"$f":"+[1]Potencia!H220","v":0},{"$f":"+[1]Potencia!I220","v":0},{"$f":"+[1]Potencia!J220","v":0},{"$f":"+[1]Potencia!K220","v":0},null,{"$f":"+[1]Potencia!M220","v":0},{"$f":"+[1]Potencia!N220","v":0},{"$f":"+[1]Potencia!O220","v":0},{"$f":"+[1]Potencia!P220","v":0},{"$f":"+[1]Potencia!Q220","v":0},null,{"$f":"+[1]Potencia!S220","v":0},{"$f":"+[1]Potencia!T220","v":0},{"$f":"+[1]Potencia!U220","v":0},{"$f":"+[1]Potencia!V220","v":0},{"$f":"+[1]Potencia!W220","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T220:W220)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI220:AL220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG220*IF($D220=\"BT\",Balance!D$98,IF($D220=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH220*IF($D220=\"BT\",Balance!E$98,IF($D220=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI220*IF($D220=\"BT\",Balance!F$98,IF($D220=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ220*IF($D220=\"BT\",Balance!G$98,IF($D220=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK220*IF($D220=\"BT\",Balance!H$98,IF($D220=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL220*IF($D220=\"BT\",Balance!I$98,IF($D220=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC220:BF220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN220*IF($D220=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO220*IF($D220=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP220*IF($D220=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ220*IF($D220=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR220*IF($D220=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS220*IF($D220=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ220:BM220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT220*IF($D220=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU220*IF($D220=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV220*IF($D220=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW220*IF($D220=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX220*IF($D220=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY220*IF($D220=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ220:BT220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!F303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,{"$f":"+[1]Potencia!F221","v":0},{"$f":"+[1]Potencia!G221","v":0},{"$f":"+[1]Potencia!H221","v":0},{"$f":"+[1]Potencia!I221","v":0},{"$f":"+[1]Potencia!J221","v":0},{"$f":"+[1]Potencia!K221","v":0},null,{"$f":"+[1]Potencia!M221","v":0},{"$f":"+[1]Potencia!N221","v":0},{"$f":"+[1]Potencia!O221","v":0},{"$f":"+[1]Potencia!P221","v":0},{"$f":"+[1]Potencia!Q221","v":0},null,{"$f":"+[1]Potencia!S221","v":0},{"$f":"+[1]Potencia!T221","v":0},{"$f":"+[1]Potencia!U221","v":0},{"$f":"+[1]Potencia!V221","v":0},{"$f":"+[1]Potencia!W221","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T221:W221)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI221:AL221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG221*IF($D221=\"BT\",Balance!D$98,IF($D221=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH221*IF($D221=\"BT\",Balance!E$98,IF($D221=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI221*IF($D221=\"BT\",Balance!F$98,IF($D221=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ221*IF($D221=\"BT\",Balance!G$98,IF($D221=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK221*IF($D221=\"BT\",Balance!H$98,IF($D221=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL221*IF($D221=\"BT\",Balance!I$98,IF($D221=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC221:BF221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN221*IF($D221=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO221*IF($D221=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP221*IF($D221=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ221*IF($D221=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR221*IF($D221=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS221*IF($D221=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ221:BM221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT221*IF($D221=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU221*IF($D221=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV221*IF($D221=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW221*IF($D221=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX221*IF($D221=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY221*IF($D221=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ221:BT221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!F304","v":"Pp"},{"$f":"+PremisaCosto!B304","v":"BT"},null,{"$f":"+[1]Potencia!F222","v":0},{"$f":"+[1]Potencia!G222","v":0},{"$f":"+[1]Potencia!H222","v":0},{"$f":"+[1]Potencia!I222","v":0},{"$f":"+[1]Potencia!J222","v":0},{"$f":"+[1]Potencia!K222","v":0},null,{"$f":"+[1]Potencia!M222","v":0},{"$f":"+[1]Potencia!N222","v":0},{"$f":"+[1]Potencia!O222","v":0},{"$f":"+[1]Potencia!P222","v":0},{"$f":"+[1]Potencia!Q222","v":0},null,{"$f":"+[1]Potencia!S222","v":0},{"$f":"+[1]Potencia!T222","v":0},{"$f":"+[1]Potencia!U222","v":0},{"$f":"+[1]Potencia!V222","v":0},{"$f":"+[1]Potencia!W222","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T222:W222)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI222:AL222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG222*IF($D222=\"BT\",Balance!D$98,IF($D222=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH222*IF($D222=\"BT\",Balance!E$98,IF($D222=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI222*IF($D222=\"BT\",Balance!F$98,IF($D222=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ222*IF($D222=\"BT\",Balance!G$98,IF($D222=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK222*IF($D222=\"BT\",Balance!H$98,IF($D222=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL222*IF($D222=\"BT\",Balance!I$98,IF($D222=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC222:BF222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN222*IF($D222=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO222*IF($D222=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP222*IF($D222=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ222*IF($D222=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR222*IF($D222=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS222*IF($D222=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ222:BM222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT222*IF($D222=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU222*IF($D222=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV222*IF($D222=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW222*IF($D222=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX222*IF($D222=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY222*IF($D222=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ222:BT222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!F305","v":"Pp"},{"$f":"+PremisaCosto!B305","v":"BT"},null,{"$f":"+[1]Potencia!F223","v":0},{"$f":"+[1]Potencia!G223","v":0},{"$f":"+[1]Potencia!H223","v":0},{"$f":"+[1]Potencia!I223","v":0},{"$f":"+[1]Potencia!J223","v":0},{"$f":"+[1]Potencia!K223","v":0},null,{"$f":"+[1]Potencia!M223","v":0},{"$f":"+[1]Potencia!N223","v":0},{"$f":"+[1]Potencia!O223","v":0},{"$f":"+[1]Potencia!P223","v":0},{"$f":"+[1]Potencia!Q223","v":0},null,{"$f":"+[1]Potencia!S223","v":0},{"$f":"+[1]Potencia!T223","v":0},{"$f":"+[1]Potencia!U223","v":0},{"$f":"+[1]Potencia!V223","v":0},{"$f":"+[1]Potencia!W223","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T223:W223)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI223:AL223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG223*IF($D223=\"BT\",Balance!D$98,IF($D223=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH223*IF($D223=\"BT\",Balance!E$98,IF($D223=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI223*IF($D223=\"BT\",Balance!F$98,IF($D223=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ223*IF($D223=\"BT\",Balance!G$98,IF($D223=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK223*IF($D223=\"BT\",Balance!H$98,IF($D223=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL223*IF($D223=\"BT\",Balance!I$98,IF($D223=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC223:BF223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN223*IF($D223=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO223*IF($D223=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP223*IF($D223=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ223*IF($D223=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR223*IF($D223=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS223*IF($D223=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ223:BM223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT223*IF($D223=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU223*IF($D223=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV223*IF($D223=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW223*IF($D223=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX223*IF($D223=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY223*IF($D223=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ223:BT223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!F306","v":"Pp"},{"$f":"+PremisaCosto!B306","v":"BT"},null,{"$f":"+[1]Potencia!F224","v":0},{"$f":"+[1]Potencia!G224","v":0},{"$f":"+[1]Potencia!H224","v":0},{"$f":"+[1]Potencia!I224","v":0},{"$f":"+[1]Potencia!J224","v":0},{"$f":"+[1]Potencia!K224","v":0},null,{"$f":"+[1]Potencia!M224","v":0},{"$f":"+[1]Potencia!N224","v":0},{"$f":"+[1]Potencia!O224","v":0},{"$f":"+[1]Potencia!P224","v":0},{"$f":"+[1]Potencia!Q224","v":0},null,{"$f":"+[1]Potencia!S224","v":0},{"$f":"+[1]Potencia!T224","v":0},{"$f":"+[1]Potencia!U224","v":0},{"$f":"+[1]Potencia!V224","v":0},{"$f":"+[1]Potencia!W224","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T224:W224)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI224:AL224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG224*IF($D224=\"BT\",Balance!D$98,IF($D224=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH224*IF($D224=\"BT\",Balance!E$98,IF($D224=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI224*IF($D224=\"BT\",Balance!F$98,IF($D224=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ224*IF($D224=\"BT\",Balance!G$98,IF($D224=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK224*IF($D224=\"BT\",Balance!H$98,IF($D224=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL224*IF($D224=\"BT\",Balance!I$98,IF($D224=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC224:BF224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN224*IF($D224=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO224*IF($D224=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP224*IF($D224=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ224*IF($D224=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR224*IF($D224=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS224*IF($D224=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ224:BM224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT224*IF($D224=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU224*IF($D224=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV224*IF($D224=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW224*IF($D224=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX224*IF($D224=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY224*IF($D224=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ224:BT224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!F307","v":"Pp"},{"$f":"+PremisaCosto!B307","v":"BT"},null,{"$f":"+[1]Potencia!F225","v":0},{"$f":"+[1]Potencia!G225","v":0},{"$f":"+[1]Potencia!H225","v":0},{"$f":"+[1]Potencia!I225","v":0},{"$f":"+[1]Potencia!J225","v":0},{"$f":"+[1]Potencia!K225","v":0},null,{"$f":"+[1]Potencia!M225","v":0},{"$f":"+[1]Potencia!N225","v":0},{"$f":"+[1]Potencia!O225","v":0},{"$f":"+[1]Potencia!P225","v":0},{"$f":"+[1]Potencia!Q225","v":0},null,{"$f":"+[1]Potencia!S225","v":0},{"$f":"+[1]Potencia!T225","v":0},{"$f":"+[1]Potencia!U225","v":0},{"$f":"+[1]Potencia!V225","v":0},{"$f":"+[1]Potencia!W225","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T225:W225)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI225:AL225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG225*IF($D225=\"BT\",Balance!D$98,IF($D225=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH225*IF($D225=\"BT\",Balance!E$98,IF($D225=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI225*IF($D225=\"BT\",Balance!F$98,IF($D225=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ225*IF($D225=\"BT\",Balance!G$98,IF($D225=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK225*IF($D225=\"BT\",Balance!H$98,IF($D225=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL225*IF($D225=\"BT\",Balance!I$98,IF($D225=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC225:BF225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN225*IF($D225=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO225*IF($D225=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP225*IF($D225=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ225*IF($D225=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR225*IF($D225=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS225*IF($D225=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ225:BM225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT225*IF($D225=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU225*IF($D225=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV225*IF($D225=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW225*IF($D225=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX225*IF($D225=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY225*IF($D225=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ225:BT225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!F308","v":"Pp"},{"$f":"+PremisaCosto!B308","v":"BT"},null,{"$f":"+[1]Potencia!F226","v":0},{"$f":"+[1]Potencia!G226","v":0},{"$f":"+[1]Potencia!H226","v":0},{"$f":"+[1]Potencia!I226","v":0},{"$f":"+[1]Potencia!J226","v":0},{"$f":"+[1]Potencia!K226","v":0},null,{"$f":"+[1]Potencia!M226","v":0},{"$f":"+[1]Potencia!N226","v":0},{"$f":"+[1]Potencia!O226","v":0},{"$f":"+[1]Potencia!P226","v":0},{"$f":"+[1]Potencia!Q226","v":0},null,{"$f":"+[1]Potencia!S226","v":0},{"$f":"+[1]Potencia!T226","v":0},{"$f":"+[1]Potencia!U226","v":0},{"$f":"+[1]Potencia!V226","v":0},{"$f":"+[1]Potencia!W226","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T226:W226)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI226:AL226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG226*IF($D226=\"BT\",Balance!D$98,IF($D226=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH226*IF($D226=\"BT\",Balance!E$98,IF($D226=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI226*IF($D226=\"BT\",Balance!F$98,IF($D226=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ226*IF($D226=\"BT\",Balance!G$98,IF($D226=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK226*IF($D226=\"BT\",Balance!H$98,IF($D226=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL226*IF($D226=\"BT\",Balance!I$98,IF($D226=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC226:BF226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN226*IF($D226=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO226*IF($D226=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP226*IF($D226=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ226*IF($D226=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR226*IF($D226=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS226*IF($D226=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ226:BM226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT226*IF($D226=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU226*IF($D226=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV226*IF($D226=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW226*IF($D226=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX226*IF($D226=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY226*IF($D226=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ226:BT226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!F309","v":"Pp"},{"$f":"+PremisaCosto!B309","v":"BT"},null,{"$f":"+[1]Potencia!F227","v":0},{"$f":"+[1]Potencia!G227","v":0},{"$f":"+[1]Potencia!H227","v":0},{"$f":"+[1]Potencia!I227","v":0},{"$f":"+[1]Potencia!J227","v":0},{"$f":"+[1]Potencia!K227","v":0},null,{"$f":"+[1]Potencia!M227","v":0},{"$f":"+[1]Potencia!N227","v":0},{"$f":"+[1]Potencia!O227","v":0},{"$f":"+[1]Potencia!P227","v":0},{"$f":"+[1]Potencia!Q227","v":0},null,{"$f":"+[1]Potencia!S227","v":0},{"$f":"+[1]Potencia!T227","v":0},{"$f":"+[1]Potencia!U227","v":0},{"$f":"+[1]Potencia!V227","v":0},{"$f":"+[1]Potencia!W227","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T227:W227)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI227:AL227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG227*IF($D227=\"BT\",Balance!D$98,IF($D227=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH227*IF($D227=\"BT\",Balance!E$98,IF($D227=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI227*IF($D227=\"BT\",Balance!F$98,IF($D227=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ227*IF($D227=\"BT\",Balance!G$98,IF($D227=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK227*IF($D227=\"BT\",Balance!H$98,IF($D227=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL227*IF($D227=\"BT\",Balance!I$98,IF($D227=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC227:BF227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN227*IF($D227=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO227*IF($D227=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP227*IF($D227=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ227*IF($D227=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR227*IF($D227=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS227*IF($D227=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ227:BM227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT227*IF($D227=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU227*IF($D227=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV227*IF($D227=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW227*IF($D227=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX227*IF($D227=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY227*IF($D227=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ227:BT227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!F310","v":"Pp"},{"$f":"+PremisaCosto!B310","v":"BT"},null,{"$f":"+[1]Potencia!F228","v":0},{"$f":"+[1]Potencia!G228","v":0},{"$f":"+[1]Potencia!H228","v":0},{"$f":"+[1]Potencia!I228","v":0},{"$f":"+[1]Potencia!J228","v":0},{"$f":"+[1]Potencia!K228","v":0},null,{"$f":"+[1]Potencia!M228","v":0},{"$f":"+[1]Potencia!N228","v":0},{"$f":"+[1]Potencia!O228","v":0},{"$f":"+[1]Potencia!P228","v":0},{"$f":"+[1]Potencia!Q228","v":0},null,{"$f":"+[1]Potencia!S228","v":0},{"$f":"+[1]Potencia!T228","v":0},{"$f":"+[1]Potencia!U228","v":0},{"$f":"+[1]Potencia!V228","v":0},{"$f":"+[1]Potencia!W228","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T228:W228)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI228:AL228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG228*IF($D228=\"BT\",Balance!D$98,IF($D228=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH228*IF($D228=\"BT\",Balance!E$98,IF($D228=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI228*IF($D228=\"BT\",Balance!F$98,IF($D228=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ228*IF($D228=\"BT\",Balance!G$98,IF($D228=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK228*IF($D228=\"BT\",Balance!H$98,IF($D228=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL228*IF($D228=\"BT\",Balance!I$98,IF($D228=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC228:BF228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN228*IF($D228=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO228*IF($D228=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP228*IF($D228=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ228*IF($D228=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR228*IF($D228=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS228*IF($D228=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ228:BM228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT228*IF($D228=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU228*IF($D228=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV228*IF($D228=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW228*IF($D228=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX228*IF($D228=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY228*IF($D228=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ228:BT228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!F311","v":"Pp"},{"$f":"+PremisaCosto!B311","v":"BT"},null,{"$f":"+[1]Potencia!F229","v":0},{"$f":"+[1]Potencia!G229","v":0},{"$f":"+[1]Potencia!H229","v":0},{"$f":"+[1]Potencia!I229","v":0},{"$f":"+[1]Potencia!J229","v":0},{"$f":"+[1]Potencia!K229","v":0},null,{"$f":"+[1]Potencia!M229","v":0},{"$f":"+[1]Potencia!N229","v":0},{"$f":"+[1]Potencia!O229","v":0},{"$f":"+[1]Potencia!P229","v":0},{"$f":"+[1]Potencia!Q229","v":0},null,{"$f":"+[1]Potencia!S229","v":0},{"$f":"+[1]Potencia!T229","v":0},{"$f":"+[1]Potencia!U229","v":0},{"$f":"+[1]Potencia!V229","v":0},{"$f":"+[1]Potencia!W229","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T229:W229)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI229:AL229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG229*IF($D229=\"BT\",Balance!D$98,IF($D229=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH229*IF($D229=\"BT\",Balance!E$98,IF($D229=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI229*IF($D229=\"BT\",Balance!F$98,IF($D229=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ229*IF($D229=\"BT\",Balance!G$98,IF($D229=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK229*IF($D229=\"BT\",Balance!H$98,IF($D229=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL229*IF($D229=\"BT\",Balance!I$98,IF($D229=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC229:BF229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN229*IF($D229=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO229*IF($D229=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP229*IF($D229=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ229*IF($D229=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR229*IF($D229=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS229*IF($D229=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ229:BM229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT229*IF($D229=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU229*IF($D229=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV229*IF($D229=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW229*IF($D229=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX229*IF($D229=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY229*IF($D229=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ229:BT229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!F312","v":"Pp"},{"$f":"+PremisaCosto!B312","v":"BT"},null,{"$f":"+[1]Potencia!F230","v":0},{"$f":"+[1]Potencia!G230","v":0},{"$f":"+[1]Potencia!H230","v":0},{"$f":"+[1]Potencia!I230","v":0},{"$f":"+[1]Potencia!J230","v":0},{"$f":"+[1]Potencia!K230","v":0},null,{"$f":"+[1]Potencia!M230","v":0},{"$f":"+[1]Potencia!N230","v":0},{"$f":"+[1]Potencia!O230","v":0},{"$f":"+[1]Potencia!P230","v":0},{"$f":"+[1]Potencia!Q230","v":0},null,{"$f":"+[1]Potencia!S230","v":0},{"$f":"+[1]Potencia!T230","v":0},{"$f":"+[1]Potencia!U230","v":0},{"$f":"+[1]Potencia!V230","v":0},{"$f":"+[1]Potencia!W230","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T230:W230)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI230:AL230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG230*IF($D230=\"BT\",Balance!D$98,IF($D230=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH230*IF($D230=\"BT\",Balance!E$98,IF($D230=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI230*IF($D230=\"BT\",Balance!F$98,IF($D230=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ230*IF($D230=\"BT\",Balance!G$98,IF($D230=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK230*IF($D230=\"BT\",Balance!H$98,IF($D230=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL230*IF($D230=\"BT\",Balance!I$98,IF($D230=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC230:BF230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN230*IF($D230=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO230*IF($D230=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP230*IF($D230=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ230*IF($D230=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR230*IF($D230=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS230*IF($D230=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ230:BM230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT230*IF($D230=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU230*IF($D230=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV230*IF($D230=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW230*IF($D230=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX230*IF($D230=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY230*IF($D230=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ230:BT230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!F313","v":"Pp"},{"$f":"+PremisaCosto!B313","v":"BT"},null,{"$f":"+[1]Potencia!F231","v":0},{"$f":"+[1]Potencia!G231","v":0},{"$f":"+[1]Potencia!H231","v":0},{"$f":"+[1]Potencia!I231","v":0},{"$f":"+[1]Potencia!J231","v":0},{"$f":"+[1]Potencia!K231","v":0},null,{"$f":"+[1]Potencia!M231","v":0},{"$f":"+[1]Potencia!N231","v":0},{"$f":"+[1]Potencia!O231","v":0},{"$f":"+[1]Potencia!P231","v":0},{"$f":"+[1]Potencia!Q231","v":0},null,{"$f":"+[1]Potencia!S231","v":0},{"$f":"+[1]Potencia!T231","v":0},{"$f":"+[1]Potencia!U231","v":0},{"$f":"+[1]Potencia!V231","v":0},{"$f":"+[1]Potencia!W231","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T231:W231)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI231:AL231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG231*IF($D231=\"BT\",Balance!D$98,IF($D231=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH231*IF($D231=\"BT\",Balance!E$98,IF($D231=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI231*IF($D231=\"BT\",Balance!F$98,IF($D231=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ231*IF($D231=\"BT\",Balance!G$98,IF($D231=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK231*IF($D231=\"BT\",Balance!H$98,IF($D231=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL231*IF($D231=\"BT\",Balance!I$98,IF($D231=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC231:BF231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN231*IF($D231=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO231*IF($D231=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP231*IF($D231=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ231*IF($D231=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR231*IF($D231=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS231*IF($D231=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ231:BM231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT231*IF($D231=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU231*IF($D231=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV231*IF($D231=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW231*IF($D231=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX231*IF($D231=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY231*IF($D231=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ231:BT231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!F314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,{"$f":"+[1]Potencia!F232","v":0},{"$f":"+[1]Potencia!G232","v":0},{"$f":"+[1]Potencia!H232","v":0},{"$f":"+[1]Potencia!I232","v":0},{"$f":"+[1]Potencia!J232","v":0},{"$f":"+[1]Potencia!K232","v":0},null,{"$f":"+[1]Potencia!M232","v":0},{"$f":"+[1]Potencia!N232","v":0},{"$f":"+[1]Potencia!O232","v":0},{"$f":"+[1]Potencia!P232","v":0},{"$f":"+[1]Potencia!Q232","v":0},null,{"$f":"+[1]Potencia!S232","v":0},{"$f":"+[1]Potencia!T232","v":0},{"$f":"+[1]Potencia!U232","v":0},{"$f":"+[1]Potencia!V232","v":0},{"$f":"+[1]Potencia!W232","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T232:W232)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI232:AL232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG232*IF($D232=\"BT\",Balance!D$98,IF($D232=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH232*IF($D232=\"BT\",Balance!E$98,IF($D232=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI232*IF($D232=\"BT\",Balance!F$98,IF($D232=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ232*IF($D232=\"BT\",Balance!G$98,IF($D232=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK232*IF($D232=\"BT\",Balance!H$98,IF($D232=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL232*IF($D232=\"BT\",Balance!I$98,IF($D232=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC232:BF232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN232*IF($D232=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO232*IF($D232=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP232*IF($D232=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ232*IF($D232=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR232*IF($D232=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS232*IF($D232=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ232:BM232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT232*IF($D232=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU232*IF($D232=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV232*IF($D232=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW232*IF($D232=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX232*IF($D232=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY232*IF($D232=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ232:BT232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!F315","v":"Pp"},{"$f":"+PremisaCosto!B315","v":"BT"},null,{"$f":"+[1]Potencia!F233","v":0},{"$f":"+[1]Potencia!G233","v":0},{"$f":"+[1]Potencia!H233","v":0},{"$f":"+[1]Potencia!I233","v":0},{"$f":"+[1]Potencia!J233","v":0},{"$f":"+[1]Potencia!K233","v":0},null,{"$f":"+[1]Potencia!M233","v":0},{"$f":"+[1]Potencia!N233","v":0},{"$f":"+[1]Potencia!O233","v":0},{"$f":"+[1]Potencia!P233","v":0},{"$f":"+[1]Potencia!Q233","v":0},null,{"$f":"+[1]Potencia!S233","v":0},{"$f":"+[1]Potencia!T233","v":0},{"$f":"+[1]Potencia!U233","v":0},{"$f":"+[1]Potencia!V233","v":0},{"$f":"+[1]Potencia!W233","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T233:W233)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI233:AL233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG233*IF($D233=\"BT\",Balance!D$98,IF($D233=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH233*IF($D233=\"BT\",Balance!E$98,IF($D233=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI233*IF($D233=\"BT\",Balance!F$98,IF($D233=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ233*IF($D233=\"BT\",Balance!G$98,IF($D233=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK233*IF($D233=\"BT\",Balance!H$98,IF($D233=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL233*IF($D233=\"BT\",Balance!I$98,IF($D233=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC233:BF233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN233*IF($D233=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO233*IF($D233=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP233*IF($D233=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ233*IF($D233=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR233*IF($D233=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS233*IF($D233=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ233:BM233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT233*IF($D233=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU233*IF($D233=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV233*IF($D233=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW233*IF($D233=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX233*IF($D233=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY233*IF($D233=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ233:BT233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!F316","v":"Pp"},{"$f":"+PremisaCosto!B316","v":"BT"},null,{"$f":"+[1]Potencia!F234","v":0},{"$f":"+[1]Potencia!G234","v":0},{"$f":"+[1]Potencia!H234","v":0},{"$f":"+[1]Potencia!I234","v":0},{"$f":"+[1]Potencia!J234","v":0},{"$f":"+[1]Potencia!K234","v":0},null,{"$f":"+[1]Potencia!M234","v":0},{"$f":"+[1]Potencia!N234","v":0},{"$f":"+[1]Potencia!O234","v":0},{"$f":"+[1]Potencia!P234","v":0},{"$f":"+[1]Potencia!Q234","v":0},null,{"$f":"+[1]Potencia!S234","v":0},{"$f":"+[1]Potencia!T234","v":0},{"$f":"+[1]Potencia!U234","v":0},{"$f":"+[1]Potencia!V234","v":0},{"$f":"+[1]Potencia!W234","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T234:W234)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI234:AL234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG234*IF($D234=\"BT\",Balance!D$98,IF($D234=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH234*IF($D234=\"BT\",Balance!E$98,IF($D234=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI234*IF($D234=\"BT\",Balance!F$98,IF($D234=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ234*IF($D234=\"BT\",Balance!G$98,IF($D234=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK234*IF($D234=\"BT\",Balance!H$98,IF($D234=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL234*IF($D234=\"BT\",Balance!I$98,IF($D234=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC234:BF234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN234*IF($D234=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO234*IF($D234=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP234*IF($D234=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ234*IF($D234=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR234*IF($D234=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS234*IF($D234=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ234:BM234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT234*IF($D234=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU234*IF($D234=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV234*IF($D234=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW234*IF($D234=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX234*IF($D234=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY234*IF($D234=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ234:BT234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!F317","v":"Pp"},{"$f":"+PremisaCosto!B317","v":"BT"},null,{"$f":"+[1]Potencia!F235","v":0},{"$f":"+[1]Potencia!G235","v":0},{"$f":"+[1]Potencia!H235","v":0},{"$f":"+[1]Potencia!I235","v":0},{"$f":"+[1]Potencia!J235","v":0},{"$f":"+[1]Potencia!K235","v":0},null,{"$f":"+[1]Potencia!M235","v":0},{"$f":"+[1]Potencia!N235","v":0},{"$f":"+[1]Potencia!O235","v":0},{"$f":"+[1]Potencia!P235","v":0},{"$f":"+[1]Potencia!Q235","v":0},null,{"$f":"+[1]Potencia!S235","v":0},{"$f":"+[1]Potencia!T235","v":0},{"$f":"+[1]Potencia!U235","v":0},{"$f":"+[1]Potencia!V235","v":0},{"$f":"+[1]Potencia!W235","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T235:W235)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI235:AL235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG235*IF($D235=\"BT\",Balance!D$98,IF($D235=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH235*IF($D235=\"BT\",Balance!E$98,IF($D235=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI235*IF($D235=\"BT\",Balance!F$98,IF($D235=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ235*IF($D235=\"BT\",Balance!G$98,IF($D235=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK235*IF($D235=\"BT\",Balance!H$98,IF($D235=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL235*IF($D235=\"BT\",Balance!I$98,IF($D235=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC235:BF235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN235*IF($D235=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO235*IF($D235=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP235*IF($D235=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ235*IF($D235=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR235*IF($D235=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS235*IF($D235=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ235:BM235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT235*IF($D235=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU235*IF($D235=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV235*IF($D235=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW235*IF($D235=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX235*IF($D235=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY235*IF($D235=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ235:BT235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!F318","v":"Pp"},{"$f":"+PremisaCosto!B318","v":"BT"},null,{"$f":"+[1]Potencia!F236","v":0},{"$f":"+[1]Potencia!G236","v":0},{"$f":"+[1]Potencia!H236","v":0},{"$f":"+[1]Potencia!I236","v":0},{"$f":"+[1]Potencia!J236","v":0},{"$f":"+[1]Potencia!K236","v":0},null,{"$f":"+[1]Potencia!M236","v":0},{"$f":"+[1]Potencia!N236","v":0},{"$f":"+[1]Potencia!O236","v":0},{"$f":"+[1]Potencia!P236","v":0},{"$f":"+[1]Potencia!Q236","v":0},null,{"$f":"+[1]Potencia!S236","v":0},{"$f":"+[1]Potencia!T236","v":0},{"$f":"+[1]Potencia!U236","v":0},{"$f":"+[1]Potencia!V236","v":0},{"$f":"+[1]Potencia!W236","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T236:W236)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI236:AL236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG236*IF($D236=\"BT\",Balance!D$98,IF($D236=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH236*IF($D236=\"BT\",Balance!E$98,IF($D236=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI236*IF($D236=\"BT\",Balance!F$98,IF($D236=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ236*IF($D236=\"BT\",Balance!G$98,IF($D236=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK236*IF($D236=\"BT\",Balance!H$98,IF($D236=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL236*IF($D236=\"BT\",Balance!I$98,IF($D236=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC236:BF236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN236*IF($D236=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO236*IF($D236=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP236*IF($D236=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ236*IF($D236=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR236*IF($D236=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS236*IF($D236=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ236:BM236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT236*IF($D236=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU236*IF($D236=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV236*IF($D236=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW236*IF($D236=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX236*IF($D236=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY236*IF($D236=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ236:BT236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!F319","v":"Pp"},{"$f":"+PremisaCosto!B319","v":"BT"},null,{"$f":"+[1]Potencia!F237","v":0},{"$f":"+[1]Potencia!G237","v":0},{"$f":"+[1]Potencia!H237","v":0},{"$f":"+[1]Potencia!I237","v":0},{"$f":"+[1]Potencia!J237","v":0},{"$f":"+[1]Potencia!K237","v":0},null,{"$f":"+[1]Potencia!M237","v":0},{"$f":"+[1]Potencia!N237","v":0},{"$f":"+[1]Potencia!O237","v":0},{"$f":"+[1]Potencia!P237","v":0},{"$f":"+[1]Potencia!Q237","v":0},null,{"$f":"+[1]Potencia!S237","v":0},{"$f":"+[1]Potencia!T237","v":0},{"$f":"+[1]Potencia!U237","v":0},{"$f":"+[1]Potencia!V237","v":0},{"$f":"+[1]Potencia!W237","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T237:W237)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI237:AL237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG237*IF($D237=\"BT\",Balance!D$98,IF($D237=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH237*IF($D237=\"BT\",Balance!E$98,IF($D237=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI237*IF($D237=\"BT\",Balance!F$98,IF($D237=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ237*IF($D237=\"BT\",Balance!G$98,IF($D237=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK237*IF($D237=\"BT\",Balance!H$98,IF($D237=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL237*IF($D237=\"BT\",Balance!I$98,IF($D237=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC237:BF237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN237*IF($D237=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO237*IF($D237=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP237*IF($D237=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ237*IF($D237=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR237*IF($D237=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS237*IF($D237=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ237:BM237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT237*IF($D237=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU237*IF($D237=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV237*IF($D237=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW237*IF($D237=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX237*IF($D237=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY237*IF($D237=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ237:BT237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!F320","v":"Pp"},{"$f":"+PremisaCosto!B320","v":"BT"},null,{"$f":"+[1]Potencia!F238","v":0},{"$f":"+[1]Potencia!G238","v":0},{"$f":"+[1]Potencia!H238","v":0},{"$f":"+[1]Potencia!I238","v":0},{"$f":"+[1]Potencia!J238","v":0},{"$f":"+[1]Potencia!K238","v":0},null,{"$f":"+[1]Potencia!M238","v":0},{"$f":"+[1]Potencia!N238","v":0},{"$f":"+[1]Potencia!O238","v":0},{"$f":"+[1]Potencia!P238","v":0},{"$f":"+[1]Potencia!Q238","v":0},null,{"$f":"+[1]Potencia!S238","v":0},{"$f":"+[1]Potencia!T238","v":0},{"$f":"+[1]Potencia!U238","v":0},{"$f":"+[1]Potencia!V238","v":0},{"$f":"+[1]Potencia!W238","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T238:W238)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI238:AL238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG238*IF($D238=\"BT\",Balance!D$98,IF($D238=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH238*IF($D238=\"BT\",Balance!E$98,IF($D238=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI238*IF($D238=\"BT\",Balance!F$98,IF($D238=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ238*IF($D238=\"BT\",Balance!G$98,IF($D238=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK238*IF($D238=\"BT\",Balance!H$98,IF($D238=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL238*IF($D238=\"BT\",Balance!I$98,IF($D238=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC238:BF238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN238*IF($D238=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO238*IF($D238=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP238*IF($D238=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ238*IF($D238=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR238*IF($D238=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS238*IF($D238=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ238:BM238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT238*IF($D238=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU238*IF($D238=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV238*IF($D238=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW238*IF($D238=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX238*IF($D238=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY238*IF($D238=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ238:BT238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!F321","v":"Pp"},{"$f":"+PremisaCosto!B321","v":"BT"},null,{"$f":"+[1]Potencia!F239","v":0},{"$f":"+[1]Potencia!G239","v":0},{"$f":"+[1]Potencia!H239","v":0},{"$f":"+[1]Potencia!I239","v":0},{"$f":"+[1]Potencia!J239","v":0},{"$f":"+[1]Potencia!K239","v":0},null,{"$f":"+[1]Potencia!M239","v":0},{"$f":"+[1]Potencia!N239","v":0},{"$f":"+[1]Potencia!O239","v":0},{"$f":"+[1]Potencia!P239","v":0},{"$f":"+[1]Potencia!Q239","v":0},null,{"$f":"+[1]Potencia!S239","v":0},{"$f":"+[1]Potencia!T239","v":0},{"$f":"+[1]Potencia!U239","v":0},{"$f":"+[1]Potencia!V239","v":0},{"$f":"+[1]Potencia!W239","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T239:W239)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI239:AL239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG239*IF($D239=\"BT\",Balance!D$98,IF($D239=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH239*IF($D239=\"BT\",Balance!E$98,IF($D239=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI239*IF($D239=\"BT\",Balance!F$98,IF($D239=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ239*IF($D239=\"BT\",Balance!G$98,IF($D239=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK239*IF($D239=\"BT\",Balance!H$98,IF($D239=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL239*IF($D239=\"BT\",Balance!I$98,IF($D239=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC239:BF239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN239*IF($D239=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO239*IF($D239=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP239*IF($D239=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ239*IF($D239=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR239*IF($D239=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS239*IF($D239=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ239:BM239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT239*IF($D239=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU239*IF($D239=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV239*IF($D239=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW239*IF($D239=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX239*IF($D239=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY239*IF($D239=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ239:BT239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!F322","v":"Pp"},{"$f":"+PremisaCosto!B322","v":"BT"},null,{"$f":"+[1]Potencia!F240","v":0},{"$f":"+[1]Potencia!G240","v":0},{"$f":"+[1]Potencia!H240","v":0},{"$f":"+[1]Potencia!I240","v":0},{"$f":"+[1]Potencia!J240","v":0},{"$f":"+[1]Potencia!K240","v":0},null,{"$f":"+[1]Potencia!M240","v":0},{"$f":"+[1]Potencia!N240","v":0},{"$f":"+[1]Potencia!O240","v":0},{"$f":"+[1]Potencia!P240","v":0},{"$f":"+[1]Potencia!Q240","v":0},null,{"$f":"+[1]Potencia!S240","v":0},{"$f":"+[1]Potencia!T240","v":0},{"$f":"+[1]Potencia!U240","v":0},{"$f":"+[1]Potencia!V240","v":0},{"$f":"+[1]Potencia!W240","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T240:W240)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI240:AL240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG240*IF($D240=\"BT\",Balance!D$98,IF($D240=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH240*IF($D240=\"BT\",Balance!E$98,IF($D240=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI240*IF($D240=\"BT\",Balance!F$98,IF($D240=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ240*IF($D240=\"BT\",Balance!G$98,IF($D240=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK240*IF($D240=\"BT\",Balance!H$98,IF($D240=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL240*IF($D240=\"BT\",Balance!I$98,IF($D240=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC240:BF240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN240*IF($D240=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO240*IF($D240=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP240*IF($D240=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ240*IF($D240=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR240*IF($D240=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS240*IF($D240=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ240:BM240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT240*IF($D240=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU240*IF($D240=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV240*IF($D240=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW240*IF($D240=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX240*IF($D240=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY240*IF($D240=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ240:BT240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!F323","v":"Pp"},{"$f":"+PremisaCosto!B323","v":"BT"},null,{"$f":"+[1]Potencia!F241","v":0},{"$f":"+[1]Potencia!G241","v":0},{"$f":"+[1]Potencia!H241","v":0},{"$f":"+[1]Potencia!I241","v":0},{"$f":"+[1]Potencia!J241","v":0},{"$f":"+[1]Potencia!K241","v":0},null,{"$f":"+[1]Potencia!M241","v":0},{"$f":"+[1]Potencia!N241","v":0},{"$f":"+[1]Potencia!O241","v":0},{"$f":"+[1]Potencia!P241","v":0},{"$f":"+[1]Potencia!Q241","v":0},null,{"$f":"+[1]Potencia!S241","v":0},{"$f":"+[1]Potencia!T241","v":0},{"$f":"+[1]Potencia!U241","v":0},{"$f":"+[1]Potencia!V241","v":0},{"$f":"+[1]Potencia!W241","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T241:W241)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI241:AL241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG241*IF($D241=\"BT\",Balance!D$98,IF($D241=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH241*IF($D241=\"BT\",Balance!E$98,IF($D241=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI241*IF($D241=\"BT\",Balance!F$98,IF($D241=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ241*IF($D241=\"BT\",Balance!G$98,IF($D241=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK241*IF($D241=\"BT\",Balance!H$98,IF($D241=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL241*IF($D241=\"BT\",Balance!I$98,IF($D241=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC241:BF241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN241*IF($D241=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO241*IF($D241=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP241*IF($D241=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ241*IF($D241=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR241*IF($D241=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS241*IF($D241=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ241:BM241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT241*IF($D241=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU241*IF($D241=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV241*IF($D241=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW241*IF($D241=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX241*IF($D241=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY241*IF($D241=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ241:BT241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!F324","v":"Pp"},{"$f":"+PremisaCosto!B324","v":"BT"},null,{"$f":"+[1]Potencia!F242","v":0},{"$f":"+[1]Potencia!G242","v":0},{"$f":"+[1]Potencia!H242","v":0},{"$f":"+[1]Potencia!I242","v":0},{"$f":"+[1]Potencia!J242","v":0},{"$f":"+[1]Potencia!K242","v":0},null,{"$f":"+[1]Potencia!M242","v":0},{"$f":"+[1]Potencia!N242","v":0},{"$f":"+[1]Potencia!O242","v":0},{"$f":"+[1]Potencia!P242","v":0},{"$f":"+[1]Potencia!Q242","v":0},null,{"$f":"+[1]Potencia!S242","v":0},{"$f":"+[1]Potencia!T242","v":0},{"$f":"+[1]Potencia!U242","v":0},{"$f":"+[1]Potencia!V242","v":0},{"$f":"+[1]Potencia!W242","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T242:W242)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI242:AL242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG242*IF($D242=\"BT\",Balance!D$98,IF($D242=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH242*IF($D242=\"BT\",Balance!E$98,IF($D242=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI242*IF($D242=\"BT\",Balance!F$98,IF($D242=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ242*IF($D242=\"BT\",Balance!G$98,IF($D242=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK242*IF($D242=\"BT\",Balance!H$98,IF($D242=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL242*IF($D242=\"BT\",Balance!I$98,IF($D242=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC242:BF242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN242*IF($D242=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO242*IF($D242=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP242*IF($D242=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ242*IF($D242=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR242*IF($D242=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS242*IF($D242=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ242:BM242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT242*IF($D242=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU242*IF($D242=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV242*IF($D242=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW242*IF($D242=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX242*IF($D242=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY242*IF($D242=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ242:BT242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!F325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,{"$f":"+[1]Potencia!F243","v":0},{"$f":"+[1]Potencia!G243","v":0},{"$f":"+[1]Potencia!H243","v":0},{"$f":"+[1]Potencia!I243","v":0},{"$f":"+[1]Potencia!J243","v":0},{"$f":"+[1]Potencia!K243","v":0},null,{"$f":"+[1]Potencia!M243","v":0},{"$f":"+[1]Potencia!N243","v":0},{"$f":"+[1]Potencia!O243","v":0},{"$f":"+[1]Potencia!P243","v":0},{"$f":"+[1]Potencia!Q243","v":0},null,{"$f":"+[1]Potencia!S243","v":0},{"$f":"+[1]Potencia!T243","v":0},{"$f":"+[1]Potencia!U243","v":0},{"$f":"+[1]Potencia!V243","v":0},{"$f":"+[1]Potencia!W243","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T243:W243)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI243:AL243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG243*IF($D243=\"BT\",Balance!D$98,IF($D243=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH243*IF($D243=\"BT\",Balance!E$98,IF($D243=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI243*IF($D243=\"BT\",Balance!F$98,IF($D243=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ243*IF($D243=\"BT\",Balance!G$98,IF($D243=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK243*IF($D243=\"BT\",Balance!H$98,IF($D243=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL243*IF($D243=\"BT\",Balance!I$98,IF($D243=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC243:BF243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN243*IF($D243=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO243*IF($D243=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP243*IF($D243=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ243*IF($D243=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR243*IF($D243=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS243*IF($D243=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ243:BM243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT243*IF($D243=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU243*IF($D243=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV243*IF($D243=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW243*IF($D243=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX243*IF($D243=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY243*IF($D243=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ243:BT243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!F326","v":"Pp"},{"$f":"+PremisaCosto!B326","v":"BT"},null,{"$f":"+[1]Potencia!F244","v":0},{"$f":"+[1]Potencia!G244","v":0},{"$f":"+[1]Potencia!H244","v":0},{"$f":"+[1]Potencia!I244","v":0},{"$f":"+[1]Potencia!J244","v":0},{"$f":"+[1]Potencia!K244","v":0},null,{"$f":"+[1]Potencia!M244","v":0},{"$f":"+[1]Potencia!N244","v":0},{"$f":"+[1]Potencia!O244","v":0},{"$f":"+[1]Potencia!P244","v":0},{"$f":"+[1]Potencia!Q244","v":0},null,{"$f":"+[1]Potencia!S244","v":0},{"$f":"+[1]Potencia!T244","v":0},{"$f":"+[1]Potencia!U244","v":0},{"$f":"+[1]Potencia!V244","v":0},{"$f":"+[1]Potencia!W244","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T244:W244)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI244:AL244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG244*IF($D244=\"BT\",Balance!D$98,IF($D244=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH244*IF($D244=\"BT\",Balance!E$98,IF($D244=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI244*IF($D244=\"BT\",Balance!F$98,IF($D244=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ244*IF($D244=\"BT\",Balance!G$98,IF($D244=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK244*IF($D244=\"BT\",Balance!H$98,IF($D244=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL244*IF($D244=\"BT\",Balance!I$98,IF($D244=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC244:BF244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN244*IF($D244=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO244*IF($D244=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP244*IF($D244=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ244*IF($D244=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR244*IF($D244=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS244*IF($D244=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ244:BM244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT244*IF($D244=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU244*IF($D244=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV244*IF($D244=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW244*IF($D244=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX244*IF($D244=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY244*IF($D244=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ244:BT244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!F327","v":"Pp"},{"$f":"+PremisaCosto!B327","v":"BT"},null,{"$f":"+[1]Potencia!F245","v":0},{"$f":"+[1]Potencia!G245","v":0},{"$f":"+[1]Potencia!H245","v":0},{"$f":"+[1]Potencia!I245","v":0},{"$f":"+[1]Potencia!J245","v":0},{"$f":"+[1]Potencia!K245","v":0},null,{"$f":"+[1]Potencia!M245","v":0},{"$f":"+[1]Potencia!N245","v":0},{"$f":"+[1]Potencia!O245","v":0},{"$f":"+[1]Potencia!P245","v":0},{"$f":"+[1]Potencia!Q245","v":0},null,{"$f":"+[1]Potencia!S245","v":0},{"$f":"+[1]Potencia!T245","v":0},{"$f":"+[1]Potencia!U245","v":0},{"$f":"+[1]Potencia!V245","v":0},{"$f":"+[1]Potencia!W245","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T245:W245)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI245:AL245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG245*IF($D245=\"BT\",Balance!D$98,IF($D245=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH245*IF($D245=\"BT\",Balance!E$98,IF($D245=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI245*IF($D245=\"BT\",Balance!F$98,IF($D245=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ245*IF($D245=\"BT\",Balance!G$98,IF($D245=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK245*IF($D245=\"BT\",Balance!H$98,IF($D245=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL245*IF($D245=\"BT\",Balance!I$98,IF($D245=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC245:BF245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN245*IF($D245=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO245*IF($D245=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP245*IF($D245=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ245*IF($D245=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR245*IF($D245=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS245*IF($D245=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ245:BM245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT245*IF($D245=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU245*IF($D245=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV245*IF($D245=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW245*IF($D245=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX245*IF($D245=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY245*IF($D245=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ245:BT245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!F328","v":"Pp"},{"$f":"+PremisaCosto!B328","v":"BT"},null,{"$f":"+[1]Potencia!F246","v":0},{"$f":"+[1]Potencia!G246","v":0},{"$f":"+[1]Potencia!H246","v":0},{"$f":"+[1]Potencia!I246","v":0},{"$f":"+[1]Potencia!J246","v":0},{"$f":"+[1]Potencia!K246","v":0},null,{"$f":"+[1]Potencia!M246","v":0},{"$f":"+[1]Potencia!N246","v":0},{"$f":"+[1]Potencia!O246","v":0},{"$f":"+[1]Potencia!P246","v":0},{"$f":"+[1]Potencia!Q246","v":0},null,{"$f":"+[1]Potencia!S246","v":0},{"$f":"+[1]Potencia!T246","v":0},{"$f":"+[1]Potencia!U246","v":0},{"$f":"+[1]Potencia!V246","v":0},{"$f":"+[1]Potencia!W246","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T246:W246)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI246:AL246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG246*IF($D246=\"BT\",Balance!D$98,IF($D246=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH246*IF($D246=\"BT\",Balance!E$98,IF($D246=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI246*IF($D246=\"BT\",Balance!F$98,IF($D246=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ246*IF($D246=\"BT\",Balance!G$98,IF($D246=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK246*IF($D246=\"BT\",Balance!H$98,IF($D246=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL246*IF($D246=\"BT\",Balance!I$98,IF($D246=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC246:BF246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN246*IF($D246=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO246*IF($D246=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP246*IF($D246=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ246*IF($D246=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR246*IF($D246=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS246*IF($D246=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ246:BM246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT246*IF($D246=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU246*IF($D246=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV246*IF($D246=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW246*IF($D246=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX246*IF($D246=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY246*IF($D246=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ246:BT246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!F329","v":"Pp"},{"$f":"+PremisaCosto!B329","v":"BT"},null,{"$f":"+[1]Potencia!F247","v":0},{"$f":"+[1]Potencia!G247","v":0},{"$f":"+[1]Potencia!H247","v":0},{"$f":"+[1]Potencia!I247","v":0},{"$f":"+[1]Potencia!J247","v":0},{"$f":"+[1]Potencia!K247","v":0},null,{"$f":"+[1]Potencia!M247","v":0},{"$f":"+[1]Potencia!N247","v":0},{"$f":"+[1]Potencia!O247","v":0},{"$f":"+[1]Potencia!P247","v":0},{"$f":"+[1]Potencia!Q247","v":0},null,{"$f":"+[1]Potencia!S247","v":0},{"$f":"+[1]Potencia!T247","v":0},{"$f":"+[1]Potencia!U247","v":0},{"$f":"+[1]Potencia!V247","v":0},{"$f":"+[1]Potencia!W247","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T247:W247)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI247:AL247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG247*IF($D247=\"BT\",Balance!D$98,IF($D247=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH247*IF($D247=\"BT\",Balance!E$98,IF($D247=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI247*IF($D247=\"BT\",Balance!F$98,IF($D247=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ247*IF($D247=\"BT\",Balance!G$98,IF($D247=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK247*IF($D247=\"BT\",Balance!H$98,IF($D247=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL247*IF($D247=\"BT\",Balance!I$98,IF($D247=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC247:BF247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN247*IF($D247=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO247*IF($D247=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP247*IF($D247=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ247*IF($D247=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR247*IF($D247=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS247*IF($D247=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ247:BM247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT247*IF($D247=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU247*IF($D247=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV247*IF($D247=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW247*IF($D247=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX247*IF($D247=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY247*IF($D247=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ247:BT247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!F330","v":"Pp"},{"$f":"+PremisaCosto!B330","v":"BT"},null,{"$f":"+[1]Potencia!F248","v":0},{"$f":"+[1]Potencia!G248","v":0},{"$f":"+[1]Potencia!H248","v":0},{"$f":"+[1]Potencia!I248","v":0},{"$f":"+[1]Potencia!J248","v":0},{"$f":"+[1]Potencia!K248","v":0},null,{"$f":"+[1]Potencia!M248","v":0},{"$f":"+[1]Potencia!N248","v":0},{"$f":"+[1]Potencia!O248","v":0},{"$f":"+[1]Potencia!P248","v":0},{"$f":"+[1]Potencia!Q248","v":0},null,{"$f":"+[1]Potencia!S248","v":0},{"$f":"+[1]Potencia!T248","v":0},{"$f":"+[1]Potencia!U248","v":0},{"$f":"+[1]Potencia!V248","v":0},{"$f":"+[1]Potencia!W248","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T248:W248)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI248:AL248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG248*IF($D248=\"BT\",Balance!D$98,IF($D248=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH248*IF($D248=\"BT\",Balance!E$98,IF($D248=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI248*IF($D248=\"BT\",Balance!F$98,IF($D248=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ248*IF($D248=\"BT\",Balance!G$98,IF($D248=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK248*IF($D248=\"BT\",Balance!H$98,IF($D248=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL248*IF($D248=\"BT\",Balance!I$98,IF($D248=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC248:BF248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN248*IF($D248=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO248*IF($D248=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP248*IF($D248=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ248*IF($D248=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR248*IF($D248=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS248*IF($D248=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ248:BM248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT248*IF($D248=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU248*IF($D248=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV248*IF($D248=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW248*IF($D248=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX248*IF($D248=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY248*IF($D248=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ248:BT248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!F331","v":"Pp"},{"$f":"+PremisaCosto!B331","v":"BT"},null,{"$f":"+[1]Potencia!F249","v":0},{"$f":"+[1]Potencia!G249","v":0},{"$f":"+[1]Potencia!H249","v":0},{"$f":"+[1]Potencia!I249","v":0},{"$f":"+[1]Potencia!J249","v":0},{"$f":"+[1]Potencia!K249","v":0},null,{"$f":"+[1]Potencia!M249","v":0},{"$f":"+[1]Potencia!N249","v":0},{"$f":"+[1]Potencia!O249","v":0},{"$f":"+[1]Potencia!P249","v":0},{"$f":"+[1]Potencia!Q249","v":0},null,{"$f":"+[1]Potencia!S249","v":0},{"$f":"+[1]Potencia!T249","v":0},{"$f":"+[1]Potencia!U249","v":0},{"$f":"+[1]Potencia!V249","v":0},{"$f":"+[1]Potencia!W249","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T249:W249)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI249:AL249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG249*IF($D249=\"BT\",Balance!D$98,IF($D249=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH249*IF($D249=\"BT\",Balance!E$98,IF($D249=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI249*IF($D249=\"BT\",Balance!F$98,IF($D249=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ249*IF($D249=\"BT\",Balance!G$98,IF($D249=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK249*IF($D249=\"BT\",Balance!H$98,IF($D249=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL249*IF($D249=\"BT\",Balance!I$98,IF($D249=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC249:BF249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN249*IF($D249=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO249*IF($D249=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP249*IF($D249=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ249*IF($D249=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR249*IF($D249=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS249*IF($D249=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ249:BM249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT249*IF($D249=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU249*IF($D249=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV249*IF($D249=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW249*IF($D249=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX249*IF($D249=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY249*IF($D249=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ249:BT249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!F332","v":"Pp"},{"$f":"+PremisaCosto!B332","v":"BT"},null,{"$f":"+[1]Potencia!F250","v":0},{"$f":"+[1]Potencia!G250","v":0},{"$f":"+[1]Potencia!H250","v":0},{"$f":"+[1]Potencia!I250","v":0},{"$f":"+[1]Potencia!J250","v":0},{"$f":"+[1]Potencia!K250","v":0},null,{"$f":"+[1]Potencia!M250","v":0},{"$f":"+[1]Potencia!N250","v":0},{"$f":"+[1]Potencia!O250","v":0},{"$f":"+[1]Potencia!P250","v":0},{"$f":"+[1]Potencia!Q250","v":0},null,{"$f":"+[1]Potencia!S250","v":0},{"$f":"+[1]Potencia!T250","v":0},{"$f":"+[1]Potencia!U250","v":0},{"$f":"+[1]Potencia!V250","v":0},{"$f":"+[1]Potencia!W250","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T250:W250)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI250:AL250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG250*IF($D250=\"BT\",Balance!D$98,IF($D250=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH250*IF($D250=\"BT\",Balance!E$98,IF($D250=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI250*IF($D250=\"BT\",Balance!F$98,IF($D250=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ250*IF($D250=\"BT\",Balance!G$98,IF($D250=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK250*IF($D250=\"BT\",Balance!H$98,IF($D250=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL250*IF($D250=\"BT\",Balance!I$98,IF($D250=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC250:BF250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN250*IF($D250=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO250*IF($D250=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP250*IF($D250=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ250*IF($D250=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR250*IF($D250=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS250*IF($D250=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ250:BM250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT250*IF($D250=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU250*IF($D250=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV250*IF($D250=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW250*IF($D250=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX250*IF($D250=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY250*IF($D250=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ250:BT250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!F333","v":"Pp"},{"$f":"+PremisaCosto!B333","v":"BT"},null,{"$f":"+[1]Potencia!F251","v":0},{"$f":"+[1]Potencia!G251","v":0},{"$f":"+[1]Potencia!H251","v":0},{"$f":"+[1]Potencia!I251","v":0},{"$f":"+[1]Potencia!J251","v":0},{"$f":"+[1]Potencia!K251","v":0},null,{"$f":"+[1]Potencia!M251","v":0},{"$f":"+[1]Potencia!N251","v":0},{"$f":"+[1]Potencia!O251","v":0},{"$f":"+[1]Potencia!P251","v":0},{"$f":"+[1]Potencia!Q251","v":0},null,{"$f":"+[1]Potencia!S251","v":0},{"$f":"+[1]Potencia!T251","v":0},{"$f":"+[1]Potencia!U251","v":0},{"$f":"+[1]Potencia!V251","v":0},{"$f":"+[1]Potencia!W251","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T251:W251)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI251:AL251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG251*IF($D251=\"BT\",Balance!D$98,IF($D251=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH251*IF($D251=\"BT\",Balance!E$98,IF($D251=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI251*IF($D251=\"BT\",Balance!F$98,IF($D251=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ251*IF($D251=\"BT\",Balance!G$98,IF($D251=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK251*IF($D251=\"BT\",Balance!H$98,IF($D251=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL251*IF($D251=\"BT\",Balance!I$98,IF($D251=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC251:BF251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN251*IF($D251=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO251*IF($D251=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP251*IF($D251=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ251*IF($D251=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR251*IF($D251=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS251*IF($D251=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ251:BM251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT251*IF($D251=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU251*IF($D251=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV251*IF($D251=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW251*IF($D251=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX251*IF($D251=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY251*IF($D251=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ251:BT251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!F334","v":"Pp"},{"$f":"+PremisaCosto!B334","v":"BT"},null,{"$f":"+[1]Potencia!F252","v":0},{"$f":"+[1]Potencia!G252","v":0},{"$f":"+[1]Potencia!H252","v":0},{"$f":"+[1]Potencia!I252","v":0},{"$f":"+[1]Potencia!J252","v":0},{"$f":"+[1]Potencia!K252","v":0},null,{"$f":"+[1]Potencia!M252","v":0},{"$f":"+[1]Potencia!N252","v":0},{"$f":"+[1]Potencia!O252","v":0},{"$f":"+[1]Potencia!P252","v":0},{"$f":"+[1]Potencia!Q252","v":0},null,{"$f":"+[1]Potencia!S252","v":0},{"$f":"+[1]Potencia!T252","v":0},{"$f":"+[1]Potencia!U252","v":0},{"$f":"+[1]Potencia!V252","v":0},{"$f":"+[1]Potencia!W252","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T252:W252)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI252:AL252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG252*IF($D252=\"BT\",Balance!D$98,IF($D252=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH252*IF($D252=\"BT\",Balance!E$98,IF($D252=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI252*IF($D252=\"BT\",Balance!F$98,IF($D252=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ252*IF($D252=\"BT\",Balance!G$98,IF($D252=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK252*IF($D252=\"BT\",Balance!H$98,IF($D252=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL252*IF($D252=\"BT\",Balance!I$98,IF($D252=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC252:BF252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN252*IF($D252=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO252*IF($D252=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP252*IF($D252=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ252*IF($D252=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR252*IF($D252=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS252*IF($D252=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ252:BM252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT252*IF($D252=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU252*IF($D252=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV252*IF($D252=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW252*IF($D252=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX252*IF($D252=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY252*IF($D252=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ252:BT252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!F335","v":"Pp"},{"$f":"+PremisaCosto!B335","v":"BT"},null,{"$f":"+[1]Potencia!F253","v":0},{"$f":"+[1]Potencia!G253","v":0},{"$f":"+[1]Potencia!H253","v":0},{"$f":"+[1]Potencia!I253","v":0},{"$f":"+[1]Potencia!J253","v":0},{"$f":"+[1]Potencia!K253","v":0},null,{"$f":"+[1]Potencia!M253","v":0},{"$f":"+[1]Potencia!N253","v":0},{"$f":"+[1]Potencia!O253","v":0},{"$f":"+[1]Potencia!P253","v":0},{"$f":"+[1]Potencia!Q253","v":0},null,{"$f":"+[1]Potencia!S253","v":0},{"$f":"+[1]Potencia!T253","v":0},{"$f":"+[1]Potencia!U253","v":0},{"$f":"+[1]Potencia!V253","v":0},{"$f":"+[1]Potencia!W253","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T253:W253)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI253:AL253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG253*IF($D253=\"BT\",Balance!D$98,IF($D253=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH253*IF($D253=\"BT\",Balance!E$98,IF($D253=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI253*IF($D253=\"BT\",Balance!F$98,IF($D253=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ253*IF($D253=\"BT\",Balance!G$98,IF($D253=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK253*IF($D253=\"BT\",Balance!H$98,IF($D253=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL253*IF($D253=\"BT\",Balance!I$98,IF($D253=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC253:BF253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN253*IF($D253=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO253*IF($D253=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP253*IF($D253=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ253*IF($D253=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR253*IF($D253=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS253*IF($D253=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ253:BM253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT253*IF($D253=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU253*IF($D253=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV253*IF($D253=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW253*IF($D253=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX253*IF($D253=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY253*IF($D253=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ253:BT253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!F336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,{"$f":"+[1]Potencia!F254","v":0},{"$f":"+[1]Potencia!G254","v":0},{"$f":"+[1]Potencia!H254","v":0},{"$f":"+[1]Potencia!I254","v":0},{"$f":"+[1]Potencia!J254","v":0},{"$f":"+[1]Potencia!K254","v":0},null,{"$f":"+[1]Potencia!M254","v":0},{"$f":"+[1]Potencia!N254","v":0},{"$f":"+[1]Potencia!O254","v":0},{"$f":"+[1]Potencia!P254","v":0},{"$f":"+[1]Potencia!Q254","v":0},null,{"$f":"+[1]Potencia!S254","v":0},{"$f":"+[1]Potencia!T254","v":0},{"$f":"+[1]Potencia!U254","v":0},{"$f":"+[1]Potencia!V254","v":0},{"$f":"+[1]Potencia!W254","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T254:W254)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI254:AL254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG254*IF($D254=\"BT\",Balance!D$98,IF($D254=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH254*IF($D254=\"BT\",Balance!E$98,IF($D254=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI254*IF($D254=\"BT\",Balance!F$98,IF($D254=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ254*IF($D254=\"BT\",Balance!G$98,IF($D254=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK254*IF($D254=\"BT\",Balance!H$98,IF($D254=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL254*IF($D254=\"BT\",Balance!I$98,IF($D254=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC254:BF254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN254*IF($D254=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO254*IF($D254=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP254*IF($D254=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ254*IF($D254=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR254*IF($D254=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS254*IF($D254=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ254:BM254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT254*IF($D254=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU254*IF($D254=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV254*IF($D254=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW254*IF($D254=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX254*IF($D254=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY254*IF($D254=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ254:BT254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!F337","v":"Pp"},{"$f":"+PremisaCosto!B337","v":"BT"},null,{"$f":"+[1]Potencia!F255","v":0},{"$f":"+[1]Potencia!G255","v":0},{"$f":"+[1]Potencia!H255","v":0},{"$f":"+[1]Potencia!I255","v":0},{"$f":"+[1]Potencia!J255","v":0},{"$f":"+[1]Potencia!K255","v":0},null,{"$f":"+[1]Potencia!M255","v":0},{"$f":"+[1]Potencia!N255","v":0},{"$f":"+[1]Potencia!O255","v":0},{"$f":"+[1]Potencia!P255","v":0},{"$f":"+[1]Potencia!Q255","v":0},null,{"$f":"+[1]Potencia!S255","v":0},{"$f":"+[1]Potencia!T255","v":0},{"$f":"+[1]Potencia!U255","v":0},{"$f":"+[1]Potencia!V255","v":0},{"$f":"+[1]Potencia!W255","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T255:W255)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI255:AL255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG255*IF($D255=\"BT\",Balance!D$98,IF($D255=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH255*IF($D255=\"BT\",Balance!E$98,IF($D255=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI255*IF($D255=\"BT\",Balance!F$98,IF($D255=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ255*IF($D255=\"BT\",Balance!G$98,IF($D255=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK255*IF($D255=\"BT\",Balance!H$98,IF($D255=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL255*IF($D255=\"BT\",Balance!I$98,IF($D255=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC255:BF255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN255*IF($D255=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO255*IF($D255=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP255*IF($D255=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ255*IF($D255=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR255*IF($D255=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS255*IF($D255=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ255:BM255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT255*IF($D255=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU255*IF($D255=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV255*IF($D255=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW255*IF($D255=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX255*IF($D255=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY255*IF($D255=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ255:BT255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!F338","v":"Pp"},{"$f":"+PremisaCosto!B338","v":"BT"},null,{"$f":"+[1]Potencia!F256","v":0},{"$f":"+[1]Potencia!G256","v":0},{"$f":"+[1]Potencia!H256","v":0},{"$f":"+[1]Potencia!I256","v":0},{"$f":"+[1]Potencia!J256","v":0},{"$f":"+[1]Potencia!K256","v":0},null,{"$f":"+[1]Potencia!M256","v":0},{"$f":"+[1]Potencia!N256","v":0},{"$f":"+[1]Potencia!O256","v":0},{"$f":"+[1]Potencia!P256","v":0},{"$f":"+[1]Potencia!Q256","v":0},null,{"$f":"+[1]Potencia!S256","v":0},{"$f":"+[1]Potencia!T256","v":0},{"$f":"+[1]Potencia!U256","v":0},{"$f":"+[1]Potencia!V256","v":0},{"$f":"+[1]Potencia!W256","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T256:W256)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI256:AL256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG256*IF($D256=\"BT\",Balance!D$98,IF($D256=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH256*IF($D256=\"BT\",Balance!E$98,IF($D256=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI256*IF($D256=\"BT\",Balance!F$98,IF($D256=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ256*IF($D256=\"BT\",Balance!G$98,IF($D256=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK256*IF($D256=\"BT\",Balance!H$98,IF($D256=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL256*IF($D256=\"BT\",Balance!I$98,IF($D256=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC256:BF256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN256*IF($D256=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO256*IF($D256=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP256*IF($D256=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ256*IF($D256=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR256*IF($D256=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS256*IF($D256=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ256:BM256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT256*IF($D256=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU256*IF($D256=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV256*IF($D256=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW256*IF($D256=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX256*IF($D256=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY256*IF($D256=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ256:BT256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!F339","v":"Pp"},{"$f":"+PremisaCosto!B339","v":"BT"},null,{"$f":"+[1]Potencia!F257","v":0},{"$f":"+[1]Potencia!G257","v":0},{"$f":"+[1]Potencia!H257","v":0},{"$f":"+[1]Potencia!I257","v":0},{"$f":"+[1]Potencia!J257","v":0},{"$f":"+[1]Potencia!K257","v":0},null,{"$f":"+[1]Potencia!M257","v":0},{"$f":"+[1]Potencia!N257","v":0},{"$f":"+[1]Potencia!O257","v":0},{"$f":"+[1]Potencia!P257","v":0},{"$f":"+[1]Potencia!Q257","v":0},null,{"$f":"+[1]Potencia!S257","v":0},{"$f":"+[1]Potencia!T257","v":0},{"$f":"+[1]Potencia!U257","v":0},{"$f":"+[1]Potencia!V257","v":0},{"$f":"+[1]Potencia!W257","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T257:W257)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI257:AL257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG257*IF($D257=\"BT\",Balance!D$98,IF($D257=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH257*IF($D257=\"BT\",Balance!E$98,IF($D257=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI257*IF($D257=\"BT\",Balance!F$98,IF($D257=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ257*IF($D257=\"BT\",Balance!G$98,IF($D257=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK257*IF($D257=\"BT\",Balance!H$98,IF($D257=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL257*IF($D257=\"BT\",Balance!I$98,IF($D257=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC257:BF257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN257*IF($D257=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO257*IF($D257=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP257*IF($D257=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ257*IF($D257=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR257*IF($D257=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS257*IF($D257=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ257:BM257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT257*IF($D257=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU257*IF($D257=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV257*IF($D257=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW257*IF($D257=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX257*IF($D257=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY257*IF($D257=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ257:BT257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!F340","v":"Pp"},{"$f":"+PremisaCosto!B340","v":"BT"},null,{"$f":"+[1]Potencia!F258","v":0},{"$f":"+[1]Potencia!G258","v":0},{"$f":"+[1]Potencia!H258","v":0},{"$f":"+[1]Potencia!I258","v":0},{"$f":"+[1]Potencia!J258","v":0},{"$f":"+[1]Potencia!K258","v":0},null,{"$f":"+[1]Potencia!M258","v":0},{"$f":"+[1]Potencia!N258","v":0},{"$f":"+[1]Potencia!O258","v":0},{"$f":"+[1]Potencia!P258","v":0},{"$f":"+[1]Potencia!Q258","v":0},null,{"$f":"+[1]Potencia!S258","v":0},{"$f":"+[1]Potencia!T258","v":0},{"$f":"+[1]Potencia!U258","v":0},{"$f":"+[1]Potencia!V258","v":0},{"$f":"+[1]Potencia!W258","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T258:W258)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI258:AL258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG258*IF($D258=\"BT\",Balance!D$98,IF($D258=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH258*IF($D258=\"BT\",Balance!E$98,IF($D258=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI258*IF($D258=\"BT\",Balance!F$98,IF($D258=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ258*IF($D258=\"BT\",Balance!G$98,IF($D258=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK258*IF($D258=\"BT\",Balance!H$98,IF($D258=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL258*IF($D258=\"BT\",Balance!I$98,IF($D258=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC258:BF258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN258*IF($D258=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO258*IF($D258=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP258*IF($D258=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ258*IF($D258=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR258*IF($D258=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS258*IF($D258=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ258:BM258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT258*IF($D258=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU258*IF($D258=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV258*IF($D258=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW258*IF($D258=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX258*IF($D258=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY258*IF($D258=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ258:BT258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!F341","v":"Pp"},{"$f":"+PremisaCosto!B341","v":"BT"},null,{"$f":"+[1]Potencia!F259","v":0},{"$f":"+[1]Potencia!G259","v":0},{"$f":"+[1]Potencia!H259","v":0},{"$f":"+[1]Potencia!I259","v":0},{"$f":"+[1]Potencia!J259","v":0},{"$f":"+[1]Potencia!K259","v":0},null,{"$f":"+[1]Potencia!M259","v":0},{"$f":"+[1]Potencia!N259","v":0},{"$f":"+[1]Potencia!O259","v":0},{"$f":"+[1]Potencia!P259","v":0},{"$f":"+[1]Potencia!Q259","v":0},null,{"$f":"+[1]Potencia!S259","v":0},{"$f":"+[1]Potencia!T259","v":0},{"$f":"+[1]Potencia!U259","v":0},{"$f":"+[1]Potencia!V259","v":0},{"$f":"+[1]Potencia!W259","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T259:W259)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI259:AL259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG259*IF($D259=\"BT\",Balance!D$98,IF($D259=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH259*IF($D259=\"BT\",Balance!E$98,IF($D259=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI259*IF($D259=\"BT\",Balance!F$98,IF($D259=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ259*IF($D259=\"BT\",Balance!G$98,IF($D259=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK259*IF($D259=\"BT\",Balance!H$98,IF($D259=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL259*IF($D259=\"BT\",Balance!I$98,IF($D259=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC259:BF259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN259*IF($D259=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO259*IF($D259=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP259*IF($D259=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ259*IF($D259=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR259*IF($D259=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS259*IF($D259=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ259:BM259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT259*IF($D259=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU259*IF($D259=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV259*IF($D259=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW259*IF($D259=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX259*IF($D259=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY259*IF($D259=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ259:BT259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!F342","v":"Pp"},{"$f":"+PremisaCosto!B342","v":"BT"},null,{"$f":"+[1]Potencia!F260","v":0},{"$f":"+[1]Potencia!G260","v":0},{"$f":"+[1]Potencia!H260","v":0},{"$f":"+[1]Potencia!I260","v":0},{"$f":"+[1]Potencia!J260","v":0},{"$f":"+[1]Potencia!K260","v":0},null,{"$f":"+[1]Potencia!M260","v":0},{"$f":"+[1]Potencia!N260","v":0},{"$f":"+[1]Potencia!O260","v":0},{"$f":"+[1]Potencia!P260","v":0},{"$f":"+[1]Potencia!Q260","v":0},null,{"$f":"+[1]Potencia!S260","v":0},{"$f":"+[1]Potencia!T260","v":0},{"$f":"+[1]Potencia!U260","v":0},{"$f":"+[1]Potencia!V260","v":0},{"$f":"+[1]Potencia!W260","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T260:W260)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI260:AL260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG260*IF($D260=\"BT\",Balance!D$98,IF($D260=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH260*IF($D260=\"BT\",Balance!E$98,IF($D260=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI260*IF($D260=\"BT\",Balance!F$98,IF($D260=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ260*IF($D260=\"BT\",Balance!G$98,IF($D260=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK260*IF($D260=\"BT\",Balance!H$98,IF($D260=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL260*IF($D260=\"BT\",Balance!I$98,IF($D260=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC260:BF260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN260*IF($D260=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO260*IF($D260=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP260*IF($D260=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ260*IF($D260=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR260*IF($D260=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS260*IF($D260=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ260:BM260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT260*IF($D260=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU260*IF($D260=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV260*IF($D260=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW260*IF($D260=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX260*IF($D260=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY260*IF($D260=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ260:BT260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!F343","v":"Pp"},{"$f":"+PremisaCosto!B343","v":"BT"},null,{"$f":"+[1]Potencia!F261","v":0},{"$f":"+[1]Potencia!G261","v":0},{"$f":"+[1]Potencia!H261","v":0},{"$f":"+[1]Potencia!I261","v":0},{"$f":"+[1]Potencia!J261","v":0},{"$f":"+[1]Potencia!K261","v":0},null,{"$f":"+[1]Potencia!M261","v":0},{"$f":"+[1]Potencia!N261","v":0},{"$f":"+[1]Potencia!O261","v":0},{"$f":"+[1]Potencia!P261","v":0},{"$f":"+[1]Potencia!Q261","v":0},null,{"$f":"+[1]Potencia!S261","v":0},{"$f":"+[1]Potencia!T261","v":0},{"$f":"+[1]Potencia!U261","v":0},{"$f":"+[1]Potencia!V261","v":0},{"$f":"+[1]Potencia!W261","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T261:W261)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI261:AL261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG261*IF($D261=\"BT\",Balance!D$98,IF($D261=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH261*IF($D261=\"BT\",Balance!E$98,IF($D261=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI261*IF($D261=\"BT\",Balance!F$98,IF($D261=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ261*IF($D261=\"BT\",Balance!G$98,IF($D261=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK261*IF($D261=\"BT\",Balance!H$98,IF($D261=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL261*IF($D261=\"BT\",Balance!I$98,IF($D261=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC261:BF261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN261*IF($D261=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO261*IF($D261=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP261*IF($D261=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ261*IF($D261=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR261*IF($D261=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS261*IF($D261=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ261:BM261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT261*IF($D261=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU261*IF($D261=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV261*IF($D261=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW261*IF($D261=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX261*IF($D261=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY261*IF($D261=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ261:BT261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!F344","v":"Pp"},{"$f":"+PremisaCosto!B344","v":"BT"},null,{"$f":"+[1]Potencia!F262","v":0},{"$f":"+[1]Potencia!G262","v":0},{"$f":"+[1]Potencia!H262","v":0},{"$f":"+[1]Potencia!I262","v":0},{"$f":"+[1]Potencia!J262","v":0},{"$f":"+[1]Potencia!K262","v":0},null,{"$f":"+[1]Potencia!M262","v":0},{"$f":"+[1]Potencia!N262","v":0},{"$f":"+[1]Potencia!O262","v":0},{"$f":"+[1]Potencia!P262","v":0},{"$f":"+[1]Potencia!Q262","v":0},null,{"$f":"+[1]Potencia!S262","v":0},{"$f":"+[1]Potencia!T262","v":0},{"$f":"+[1]Potencia!U262","v":0},{"$f":"+[1]Potencia!V262","v":0},{"$f":"+[1]Potencia!W262","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T262:W262)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI262:AL262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG262*IF($D262=\"BT\",Balance!D$98,IF($D262=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH262*IF($D262=\"BT\",Balance!E$98,IF($D262=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI262*IF($D262=\"BT\",Balance!F$98,IF($D262=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ262*IF($D262=\"BT\",Balance!G$98,IF($D262=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK262*IF($D262=\"BT\",Balance!H$98,IF($D262=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL262*IF($D262=\"BT\",Balance!I$98,IF($D262=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC262:BF262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN262*IF($D262=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO262*IF($D262=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP262*IF($D262=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ262*IF($D262=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR262*IF($D262=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS262*IF($D262=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ262:BM262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT262*IF($D262=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU262*IF($D262=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV262*IF($D262=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW262*IF($D262=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX262*IF($D262=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY262*IF($D262=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ262:BT262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!F345","v":"Pp"},{"$f":"+PremisaCosto!B345","v":"BT"},null,{"$f":"+[1]Potencia!F263","v":0},{"$f":"+[1]Potencia!G263","v":0},{"$f":"+[1]Potencia!H263","v":0},{"$f":"+[1]Potencia!I263","v":0},{"$f":"+[1]Potencia!J263","v":0},{"$f":"+[1]Potencia!K263","v":0},null,{"$f":"+[1]Potencia!M263","v":0},{"$f":"+[1]Potencia!N263","v":0},{"$f":"+[1]Potencia!O263","v":0},{"$f":"+[1]Potencia!P263","v":0},{"$f":"+[1]Potencia!Q263","v":0},null,{"$f":"+[1]Potencia!S263","v":0},{"$f":"+[1]Potencia!T263","v":0},{"$f":"+[1]Potencia!U263","v":0},{"$f":"+[1]Potencia!V263","v":0},{"$f":"+[1]Potencia!W263","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T263:W263)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI263:AL263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG263*IF($D263=\"BT\",Balance!D$98,IF($D263=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH263*IF($D263=\"BT\",Balance!E$98,IF($D263=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI263*IF($D263=\"BT\",Balance!F$98,IF($D263=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ263*IF($D263=\"BT\",Balance!G$98,IF($D263=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK263*IF($D263=\"BT\",Balance!H$98,IF($D263=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL263*IF($D263=\"BT\",Balance!I$98,IF($D263=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC263:BF263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN263*IF($D263=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO263*IF($D263=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP263*IF($D263=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ263*IF($D263=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR263*IF($D263=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS263*IF($D263=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ263:BM263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT263*IF($D263=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU263*IF($D263=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV263*IF($D263=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW263*IF($D263=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX263*IF($D263=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY263*IF($D263=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ263:BT263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!F346","v":"Pp"},{"$f":"+PremisaCosto!B346","v":"BT"},null,{"$f":"+[1]Potencia!F264","v":0},{"$f":"+[1]Potencia!G264","v":0},{"$f":"+[1]Potencia!H264","v":0},{"$f":"+[1]Potencia!I264","v":0},{"$f":"+[1]Potencia!J264","v":0},{"$f":"+[1]Potencia!K264","v":0},null,{"$f":"+[1]Potencia!M264","v":0},{"$f":"+[1]Potencia!N264","v":0},{"$f":"+[1]Potencia!O264","v":0},{"$f":"+[1]Potencia!P264","v":0},{"$f":"+[1]Potencia!Q264","v":0},null,{"$f":"+[1]Potencia!S264","v":0},{"$f":"+[1]Potencia!T264","v":0},{"$f":"+[1]Potencia!U264","v":0},{"$f":"+[1]Potencia!V264","v":0},{"$f":"+[1]Potencia!W264","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T264:W264)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI264:AL264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG264*IF($D264=\"BT\",Balance!D$98,IF($D264=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH264*IF($D264=\"BT\",Balance!E$98,IF($D264=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI264*IF($D264=\"BT\",Balance!F$98,IF($D264=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ264*IF($D264=\"BT\",Balance!G$98,IF($D264=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK264*IF($D264=\"BT\",Balance!H$98,IF($D264=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL264*IF($D264=\"BT\",Balance!I$98,IF($D264=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC264:BF264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN264*IF($D264=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO264*IF($D264=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP264*IF($D264=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ264*IF($D264=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR264*IF($D264=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS264*IF($D264=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ264:BM264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT264*IF($D264=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU264*IF($D264=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV264*IF($D264=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW264*IF($D264=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX264*IF($D264=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY264*IF($D264=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ264:BT264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!F347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,{"$f":"+[1]Potencia!F265","v":0},{"$f":"+[1]Potencia!G265","v":0},{"$f":"+[1]Potencia!H265","v":0},{"$f":"+[1]Potencia!I265","v":0},{"$f":"+[1]Potencia!J265","v":0},{"$f":"+[1]Potencia!K265","v":0},null,{"$f":"+[1]Potencia!M265","v":0},{"$f":"+[1]Potencia!N265","v":0},{"$f":"+[1]Potencia!O265","v":0},{"$f":"+[1]Potencia!P265","v":0},{"$f":"+[1]Potencia!Q265","v":0},null,{"$f":"+[1]Potencia!S265","v":0},{"$f":"+[1]Potencia!T265","v":0},{"$f":"+[1]Potencia!U265","v":0},{"$f":"+[1]Potencia!V265","v":0},{"$f":"+[1]Potencia!W265","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T265:W265)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI265:AL265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG265*IF($D265=\"BT\",Balance!D$98,IF($D265=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH265*IF($D265=\"BT\",Balance!E$98,IF($D265=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI265*IF($D265=\"BT\",Balance!F$98,IF($D265=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ265*IF($D265=\"BT\",Balance!G$98,IF($D265=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK265*IF($D265=\"BT\",Balance!H$98,IF($D265=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL265*IF($D265=\"BT\",Balance!I$98,IF($D265=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC265:BF265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN265*IF($D265=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO265*IF($D265=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP265*IF($D265=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ265*IF($D265=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR265*IF($D265=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS265*IF($D265=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ265:BM265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT265*IF($D265=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU265*IF($D265=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV265*IF($D265=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW265*IF($D265=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX265*IF($D265=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY265*IF($D265=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ265:BT265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!F348","v":"Pp"},{"$f":"+PremisaCosto!B348","v":"X2"},null,{"$f":"+[1]Potencia!F266","v":0},{"$f":"+[1]Potencia!G266","v":0},{"$f":"+[1]Potencia!H266","v":0},{"$f":"+[1]Potencia!I266","v":0},{"$f":"+[1]Potencia!J266","v":0},{"$f":"+[1]Potencia!K266","v":0},null,{"$f":"+[1]Potencia!M266","v":0},{"$f":"+[1]Potencia!N266","v":0},{"$f":"+[1]Potencia!O266","v":0},{"$f":"+[1]Potencia!P266","v":0},{"$f":"+[1]Potencia!Q266","v":0},null,{"$f":"+[1]Potencia!S266","v":0},{"$f":"+[1]Potencia!T266","v":0},{"$f":"+[1]Potencia!U266","v":0},{"$f":"+[1]Potencia!V266","v":0},{"$f":"+[1]Potencia!W266","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T266:W266)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI266:AL266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG266*IF($D266=\"BT\",Balance!D$98,IF($D266=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH266*IF($D266=\"BT\",Balance!E$98,IF($D266=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI266*IF($D266=\"BT\",Balance!F$98,IF($D266=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ266*IF($D266=\"BT\",Balance!G$98,IF($D266=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK266*IF($D266=\"BT\",Balance!H$98,IF($D266=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL266*IF($D266=\"BT\",Balance!I$98,IF($D266=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC266:BF266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN266*IF($D266=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO266*IF($D266=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP266*IF($D266=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ266*IF($D266=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR266*IF($D266=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS266*IF($D266=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ266:BM266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT266*IF($D266=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU266*IF($D266=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV266*IF($D266=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW266*IF($D266=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX266*IF($D266=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY266*IF($D266=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ266:BT266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!F349","v":"Pfp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,{"$f":"+[1]Potencia!F267","v":0},{"$f":"+[1]Potencia!G267","v":0},{"$f":"+[1]Potencia!H267","v":0},{"$f":"+[1]Potencia!I267","v":0},{"$f":"+[1]Potencia!J267","v":0},{"$f":"+[1]Potencia!K267","v":0},null,{"$f":"+[1]Potencia!M267","v":0},{"$f":"+[1]Potencia!N267","v":0},{"$f":"+[1]Potencia!O267","v":0},{"$f":"+[1]Potencia!P267","v":0},{"$f":"+[1]Potencia!Q267","v":0},null,{"$f":"+[1]Potencia!S267","v":0},{"$f":"+[1]Potencia!T267","v":0},{"$f":"+[1]Potencia!U267","v":0},{"$f":"+[1]Potencia!V267","v":0},{"$f":"+[1]Potencia!W267","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T267:W267)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI267:AL267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG267*IF($D267=\"BT\",Balance!D$98,IF($D267=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH267*IF($D267=\"BT\",Balance!E$98,IF($D267=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI267*IF($D267=\"BT\",Balance!F$98,IF($D267=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ267*IF($D267=\"BT\",Balance!G$98,IF($D267=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK267*IF($D267=\"BT\",Balance!H$98,IF($D267=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL267*IF($D267=\"BT\",Balance!I$98,IF($D267=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC267:BF267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN267*IF($D267=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO267*IF($D267=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP267*IF($D267=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ267*IF($D267=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR267*IF($D267=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS267*IF($D267=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ267:BM267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT267*IF($D267=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU267*IF($D267=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV267*IF($D267=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW267*IF($D267=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX267*IF($D267=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY267*IF($D267=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ267:BT267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!F350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,{"$f":"+[1]Potencia!F268","v":0},{"$f":"+[1]Potencia!G268","v":0},{"$f":"+[1]Potencia!H268","v":0},{"$f":"+[1]Potencia!I268","v":0},{"$f":"+[1]Potencia!J268","v":0},{"$f":"+[1]Potencia!K268","v":0},null,{"$f":"+[1]Potencia!M268","v":0},{"$f":"+[1]Potencia!N268","v":0},{"$f":"+[1]Potencia!O268","v":0},{"$f":"+[1]Potencia!P268","v":0},{"$f":"+[1]Potencia!Q268","v":0},null,{"$f":"+[1]Potencia!S268","v":0},{"$f":"+[1]Potencia!T268","v":0},{"$f":"+[1]Potencia!U268","v":0},{"$f":"+[1]Potencia!V268","v":0},{"$f":"+[1]Potencia!W268","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T268:W268)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI268:AL268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG268*IF($D268=\"BT\",Balance!D$98,IF($D268=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH268*IF($D268=\"BT\",Balance!E$98,IF($D268=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI268*IF($D268=\"BT\",Balance!F$98,IF($D268=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ268*IF($D268=\"BT\",Balance!G$98,IF($D268=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK268*IF($D268=\"BT\",Balance!H$98,IF($D268=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL268*IF($D268=\"BT\",Balance!I$98,IF($D268=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC268:BF268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN268*IF($D268=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO268*IF($D268=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP268*IF($D268=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ268*IF($D268=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR268*IF($D268=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS268*IF($D268=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ268:BM268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT268*IF($D268=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU268*IF($D268=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV268*IF($D268=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW268*IF($D268=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX268*IF($D268=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY268*IF($D268=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ268:BT268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0-10,000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!F351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,{"$f":"+[1]Potencia!F269","v":0},{"$f":"+[1]Potencia!G269","v":0},{"$f":"+[1]Potencia!H269","v":0},{"$f":"+[1]Potencia!I269","v":0},{"$f":"+[1]Potencia!J269","v":0},{"$f":"+[1]Potencia!K269","v":0},null,{"$f":"+[1]Potencia!M269","v":0},{"$f":"+[1]Potencia!N269","v":0},{"$f":"+[1]Potencia!O269","v":0},{"$f":"+[1]Potencia!P269","v":0},{"$f":"+[1]Potencia!Q269","v":0},null,{"$f":"+[1]Potencia!S269","v":0},{"$f":"+[1]Potencia!T269","v":0},{"$f":"+[1]Potencia!U269","v":0},{"$f":"+[1]Potencia!V269","v":0},{"$f":"+[1]Potencia!W269","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T269:W269)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI269:AL269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG269*IF($D269=\"BT\",Balance!D$98,IF($D269=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH269*IF($D269=\"BT\",Balance!E$98,IF($D269=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI269*IF($D269=\"BT\",Balance!F$98,IF($D269=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ269*IF($D269=\"BT\",Balance!G$98,IF($D269=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK269*IF($D269=\"BT\",Balance!H$98,IF($D269=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL269*IF($D269=\"BT\",Balance!I$98,IF($D269=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC269:BF269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN269*IF($D269=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO269*IF($D269=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP269*IF($D269=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ269*IF($D269=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR269*IF($D269=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS269*IF($D269=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ269:BM269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT269*IF($D269=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU269*IF($D269=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV269*IF($D269=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW269*IF($D269=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX269*IF($D269=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY269*IF($D269=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ269:BT269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!F352","v":"Pp"},{"$f":"+PremisaCosto!B352","v":"X2"},null,{"$f":"+[1]Potencia!F270","v":0},{"$f":"+[1]Potencia!G270","v":0},{"$f":"+[1]Potencia!H270","v":0},{"$f":"+[1]Potencia!I270","v":0},{"$f":"+[1]Potencia!J270","v":0},{"$f":"+[1]Potencia!K270","v":0},null,{"$f":"+[1]Potencia!M270","v":0},{"$f":"+[1]Potencia!N270","v":0},{"$f":"+[1]Potencia!O270","v":0},{"$f":"+[1]Potencia!P270","v":0},{"$f":"+[1]Potencia!Q270","v":0},null,{"$f":"+[1]Potencia!S270","v":0},{"$f":"+[1]Potencia!T270","v":0},{"$f":"+[1]Potencia!U270","v":0},{"$f":"+[1]Potencia!V270","v":0},{"$f":"+[1]Potencia!W270","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T270:W270)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI270:AL270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG270*IF($D270=\"BT\",Balance!D$98,IF($D270=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH270*IF($D270=\"BT\",Balance!E$98,IF($D270=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI270*IF($D270=\"BT\",Balance!F$98,IF($D270=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ270*IF($D270=\"BT\",Balance!G$98,IF($D270=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK270*IF($D270=\"BT\",Balance!H$98,IF($D270=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL270*IF($D270=\"BT\",Balance!I$98,IF($D270=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC270:BF270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN270*IF($D270=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO270*IF($D270=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP270*IF($D270=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ270*IF($D270=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR270*IF($D270=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS270*IF($D270=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ270:BM270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT270*IF($D270=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU270*IF($D270=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV270*IF($D270=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW270*IF($D270=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX270*IF($D270=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY270*IF($D270=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ270:BT270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!F353","v":"Pp"},{"$f":"+PremisaCosto!B353","v":"X2"},null,{"$f":"+[1]Potencia!F271","v":0},{"$f":"+[1]Potencia!G271","v":0},{"$f":"+[1]Potencia!H271","v":0},{"$f":"+[1]Potencia!I271","v":0},{"$f":"+[1]Potencia!J271","v":0},{"$f":"+[1]Potencia!K271","v":0},null,{"$f":"+[1]Potencia!M271","v":0},{"$f":"+[1]Potencia!N271","v":0},{"$f":"+[1]Potencia!O271","v":0},{"$f":"+[1]Potencia!P271","v":0},{"$f":"+[1]Potencia!Q271","v":0},null,{"$f":"+[1]Potencia!S271","v":0},{"$f":"+[1]Potencia!T271","v":0},{"$f":"+[1]Potencia!U271","v":0},{"$f":"+[1]Potencia!V271","v":0},{"$f":"+[1]Potencia!W271","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T271:W271)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI271:AL271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG271*IF($D271=\"BT\",Balance!D$98,IF($D271=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH271*IF($D271=\"BT\",Balance!E$98,IF($D271=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI271*IF($D271=\"BT\",Balance!F$98,IF($D271=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ271*IF($D271=\"BT\",Balance!G$98,IF($D271=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK271*IF($D271=\"BT\",Balance!H$98,IF($D271=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL271*IF($D271=\"BT\",Balance!I$98,IF($D271=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC271:BF271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN271*IF($D271=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO271*IF($D271=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP271*IF($D271=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ271*IF($D271=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR271*IF($D271=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS271*IF($D271=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ271:BM271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT271*IF($D271=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU271*IF($D271=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV271*IF($D271=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW271*IF($D271=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX271*IF($D271=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY271*IF($D271=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ271:BT271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!F354","v":"Pp"},{"$f":"+PremisaCosto!B354","v":"X2"},null,{"$f":"+[1]Potencia!F272","v":0},{"$f":"+[1]Potencia!G272","v":0},{"$f":"+[1]Potencia!H272","v":0},{"$f":"+[1]Potencia!I272","v":0},{"$f":"+[1]Potencia!J272","v":0},{"$f":"+[1]Potencia!K272","v":0},null,{"$f":"+[1]Potencia!M272","v":0},{"$f":"+[1]Potencia!N272","v":0},{"$f":"+[1]Potencia!O272","v":0},{"$f":"+[1]Potencia!P272","v":0},{"$f":"+[1]Potencia!Q272","v":0},null,{"$f":"+[1]Potencia!S272","v":0},{"$f":"+[1]Potencia!T272","v":0},{"$f":"+[1]Potencia!U272","v":0},{"$f":"+[1]Potencia!V272","v":0},{"$f":"+[1]Potencia!W272","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T272:W272)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI272:AL272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG272*IF($D272=\"BT\",Balance!D$98,IF($D272=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH272*IF($D272=\"BT\",Balance!E$98,IF($D272=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI272*IF($D272=\"BT\",Balance!F$98,IF($D272=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ272*IF($D272=\"BT\",Balance!G$98,IF($D272=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK272*IF($D272=\"BT\",Balance!H$98,IF($D272=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL272*IF($D272=\"BT\",Balance!I$98,IF($D272=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC272:BF272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN272*IF($D272=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO272*IF($D272=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP272*IF($D272=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ272*IF($D272=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR272*IF($D272=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS272*IF($D272=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ272:BM272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT272*IF($D272=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU272*IF($D272=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV272*IF($D272=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW272*IF($D272=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX272*IF($D272=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY272*IF($D272=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ272:BT272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!F355","v":"Pp"},{"$f":"+PremisaCosto!B355","v":"X2"},null,{"$f":"+[1]Potencia!F273","v":0},{"$f":"+[1]Potencia!G273","v":0},{"$f":"+[1]Potencia!H273","v":0},{"$f":"+[1]Potencia!I273","v":0},{"$f":"+[1]Potencia!J273","v":0},{"$f":"+[1]Potencia!K273","v":0},null,{"$f":"+[1]Potencia!M273","v":0},{"$f":"+[1]Potencia!N273","v":0},{"$f":"+[1]Potencia!O273","v":0},{"$f":"+[1]Potencia!P273","v":0},{"$f":"+[1]Potencia!Q273","v":0},null,{"$f":"+[1]Potencia!S273","v":0},{"$f":"+[1]Potencia!T273","v":0},{"$f":"+[1]Potencia!U273","v":0},{"$f":"+[1]Potencia!V273","v":0},{"$f":"+[1]Potencia!W273","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T273:W273)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI273:AL273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG273*IF($D273=\"BT\",Balance!D$98,IF($D273=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH273*IF($D273=\"BT\",Balance!E$98,IF($D273=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI273*IF($D273=\"BT\",Balance!F$98,IF($D273=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ273*IF($D273=\"BT\",Balance!G$98,IF($D273=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK273*IF($D273=\"BT\",Balance!H$98,IF($D273=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL273*IF($D273=\"BT\",Balance!I$98,IF($D273=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC273:BF273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN273*IF($D273=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO273*IF($D273=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP273*IF($D273=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ273*IF($D273=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR273*IF($D273=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS273*IF($D273=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ273:BM273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT273*IF($D273=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU273*IF($D273=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV273*IF($D273=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW273*IF($D273=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX273*IF($D273=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY273*IF($D273=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ273:BT273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!F356","v":"Pp"},{"$f":"+PremisaCosto!B356","v":"X2"},null,{"$f":"+[1]Potencia!F274","v":0},{"$f":"+[1]Potencia!G274","v":0},{"$f":"+[1]Potencia!H274","v":0},{"$f":"+[1]Potencia!I274","v":0},{"$f":"+[1]Potencia!J274","v":0},{"$f":"+[1]Potencia!K274","v":0},null,{"$f":"+[1]Potencia!M274","v":0},{"$f":"+[1]Potencia!N274","v":0},{"$f":"+[1]Potencia!O274","v":0},{"$f":"+[1]Potencia!P274","v":0},{"$f":"+[1]Potencia!Q274","v":0},null,{"$f":"+[1]Potencia!S274","v":0},{"$f":"+[1]Potencia!T274","v":0},{"$f":"+[1]Potencia!U274","v":0},{"$f":"+[1]Potencia!V274","v":0},{"$f":"+[1]Potencia!W274","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T274:W274)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI274:AL274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG274*IF($D274=\"BT\",Balance!D$98,IF($D274=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH274*IF($D274=\"BT\",Balance!E$98,IF($D274=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI274*IF($D274=\"BT\",Balance!F$98,IF($D274=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ274*IF($D274=\"BT\",Balance!G$98,IF($D274=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK274*IF($D274=\"BT\",Balance!H$98,IF($D274=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL274*IF($D274=\"BT\",Balance!I$98,IF($D274=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC274:BF274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN274*IF($D274=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO274*IF($D274=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP274*IF($D274=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ274*IF($D274=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR274*IF($D274=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS274*IF($D274=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ274:BM274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT274*IF($D274=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU274*IF($D274=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV274*IF($D274=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW274*IF($D274=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX274*IF($D274=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY274*IF($D274=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ274:BT274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!F357","v":"Pp"},{"$f":"+PremisaCosto!B357","v":"X2"},null,{"$f":"+[1]Potencia!F275","v":0},{"$f":"+[1]Potencia!G275","v":0},{"$f":"+[1]Potencia!H275","v":0},{"$f":"+[1]Potencia!I275","v":0},{"$f":"+[1]Potencia!J275","v":0},{"$f":"+[1]Potencia!K275","v":0},null,{"$f":"+[1]Potencia!M275","v":0},{"$f":"+[1]Potencia!N275","v":0},{"$f":"+[1]Potencia!O275","v":0},{"$f":"+[1]Potencia!P275","v":0},{"$f":"+[1]Potencia!Q275","v":0},null,{"$f":"+[1]Potencia!S275","v":0},{"$f":"+[1]Potencia!T275","v":0},{"$f":"+[1]Potencia!U275","v":0},{"$f":"+[1]Potencia!V275","v":0},{"$f":"+[1]Potencia!W275","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T275:W275)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI275:AL275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG275*IF($D275=\"BT\",Balance!D$98,IF($D275=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH275*IF($D275=\"BT\",Balance!E$98,IF($D275=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI275*IF($D275=\"BT\",Balance!F$98,IF($D275=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ275*IF($D275=\"BT\",Balance!G$98,IF($D275=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK275*IF($D275=\"BT\",Balance!H$98,IF($D275=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL275*IF($D275=\"BT\",Balance!I$98,IF($D275=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC275:BF275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN275*IF($D275=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO275*IF($D275=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP275*IF($D275=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ275*IF($D275=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR275*IF($D275=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS275*IF($D275=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ275:BM275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT275*IF($D275=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU275*IF($D275=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV275*IF($D275=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW275*IF($D275=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX275*IF($D275=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY275*IF($D275=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ275:BT275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!F358","v":"Pp"},{"$f":"+PremisaCosto!B358","v":"X2"},null,{"$f":"+[1]Potencia!F276","v":0},{"$f":"+[1]Potencia!G276","v":0},{"$f":"+[1]Potencia!H276","v":0},{"$f":"+[1]Potencia!I276","v":0},{"$f":"+[1]Potencia!J276","v":0},{"$f":"+[1]Potencia!K276","v":0},null,{"$f":"+[1]Potencia!M276","v":0},{"$f":"+[1]Potencia!N276","v":0},{"$f":"+[1]Potencia!O276","v":0},{"$f":"+[1]Potencia!P276","v":0},{"$f":"+[1]Potencia!Q276","v":0},null,{"$f":"+[1]Potencia!S276","v":0},{"$f":"+[1]Potencia!T276","v":0},{"$f":"+[1]Potencia!U276","v":0},{"$f":"+[1]Potencia!V276","v":0},{"$f":"+[1]Potencia!W276","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T276:W276)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI276:AL276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG276*IF($D276=\"BT\",Balance!D$98,IF($D276=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH276*IF($D276=\"BT\",Balance!E$98,IF($D276=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI276*IF($D276=\"BT\",Balance!F$98,IF($D276=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ276*IF($D276=\"BT\",Balance!G$98,IF($D276=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK276*IF($D276=\"BT\",Balance!H$98,IF($D276=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL276*IF($D276=\"BT\",Balance!I$98,IF($D276=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC276:BF276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN276*IF($D276=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO276*IF($D276=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP276*IF($D276=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ276*IF($D276=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR276*IF($D276=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS276*IF($D276=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ276:BM276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT276*IF($D276=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU276*IF($D276=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV276*IF($D276=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW276*IF($D276=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX276*IF($D276=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY276*IF($D276=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ276:BT276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!F359","v":"Pp"},{"$f":"+PremisaCosto!B359","v":"X2"},null,{"$f":"+[1]Potencia!F277","v":0},{"$f":"+[1]Potencia!G277","v":0},{"$f":"+[1]Potencia!H277","v":0},{"$f":"+[1]Potencia!I277","v":0},{"$f":"+[1]Potencia!J277","v":0},{"$f":"+[1]Potencia!K277","v":0},null,{"$f":"+[1]Potencia!M277","v":0},{"$f":"+[1]Potencia!N277","v":0},{"$f":"+[1]Potencia!O277","v":0},{"$f":"+[1]Potencia!P277","v":0},{"$f":"+[1]Potencia!Q277","v":0},null,{"$f":"+[1]Potencia!S277","v":0},{"$f":"+[1]Potencia!T277","v":0},{"$f":"+[1]Potencia!U277","v":0},{"$f":"+[1]Potencia!V277","v":0},{"$f":"+[1]Potencia!W277","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T277:W277)","v":0},null,{"$f":"+F277","v":0},0,0,0,0,0,null,{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI277:AL277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG277*IF($D277=\"BT\",Balance!D$98,IF($D277=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH277*IF($D277=\"BT\",Balance!E$98,IF($D277=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI277*IF($D277=\"BT\",Balance!F$98,IF($D277=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ277*IF($D277=\"BT\",Balance!G$98,IF($D277=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK277*IF($D277=\"BT\",Balance!H$98,IF($D277=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL277*IF($D277=\"BT\",Balance!I$98,IF($D277=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC277:BF277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN277*IF($D277=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO277*IF($D277=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP277*IF($D277=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ277*IF($D277=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR277*IF($D277=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS277*IF($D277=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ277:BM277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT277*IF($D277=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU277*IF($D277=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV277*IF($D277=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW277*IF($D277=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX277*IF($D277=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY277*IF($D277=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ277:BT277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!F360","v":"Pp"},{"$f":"+PremisaCosto!B360","v":"X2"},null,{"$f":"+[1]Potencia!F278","v":0},{"$f":"+[1]Potencia!G278","v":0},{"$f":"+[1]Potencia!H278","v":0},{"$f":"+[1]Potencia!I278","v":0},{"$f":"+[1]Potencia!J278","v":0},{"$f":"+[1]Potencia!K278","v":0},null,{"$f":"+[1]Potencia!M278","v":0},{"$f":"+[1]Potencia!N278","v":0},{"$f":"+[1]Potencia!O278","v":0},{"$f":"+[1]Potencia!P278","v":0},{"$f":"+[1]Potencia!Q278","v":0},null,{"$f":"+[1]Potencia!S278","v":0},{"$f":"+[1]Potencia!T278","v":0},{"$f":"+[1]Potencia!U278","v":0},{"$f":"+[1]Potencia!V278","v":0},{"$f":"+[1]Potencia!W278","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T278:W278)","v":0},null,0,{"$f":"+G278","v":0},{"$f":"+H278","v":0},{"$f":"+I278","v":0},{"$f":"+J278","v":0},{"$f":"+K278","v":0},null,{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI278:AL278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG278*IF($D278=\"BT\",Balance!D$98,IF($D278=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH278*IF($D278=\"BT\",Balance!E$98,IF($D278=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI278*IF($D278=\"BT\",Balance!F$98,IF($D278=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ278*IF($D278=\"BT\",Balance!G$98,IF($D278=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK278*IF($D278=\"BT\",Balance!H$98,IF($D278=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL278*IF($D278=\"BT\",Balance!I$98,IF($D278=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC278:BF278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN278*IF($D278=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO278*IF($D278=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP278*IF($D278=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ278*IF($D278=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR278*IF($D278=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS278*IF($D278=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ278:BM278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT278*IF($D278=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU278*IF($D278=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV278*IF($D278=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW278*IF($D278=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX278*IF($D278=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY278*IF($D278=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ278:BT278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!F361","v":"Pp"},{"$f":"+PremisaCosto!B361","v":"X2"},null,{"$f":"+[1]Potencia!F279","v":0},{"$f":"+[1]Potencia!G279","v":0},{"$f":"+[1]Potencia!H279","v":0},{"$f":"+[1]Potencia!I279","v":0},{"$f":"+[1]Potencia!J279","v":0},{"$f":"+[1]Potencia!K279","v":0},null,{"$f":"+[1]Potencia!M279","v":0},{"$f":"+[1]Potencia!N279","v":0},{"$f":"+[1]Potencia!O279","v":0},{"$f":"+[1]Potencia!P279","v":0},{"$f":"+[1]Potencia!Q279","v":0},null,{"$f":"+[1]Potencia!S279","v":0},{"$f":"+[1]Potencia!T279","v":0},{"$f":"+[1]Potencia!U279","v":0},{"$f":"+[1]Potencia!V279","v":0},{"$f":"+[1]Potencia!W279","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T279:W279)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI279:AL279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG279*IF($D279=\"BT\",Balance!D$98,IF($D279=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH279*IF($D279=\"BT\",Balance!E$98,IF($D279=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI279*IF($D279=\"BT\",Balance!F$98,IF($D279=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ279*IF($D279=\"BT\",Balance!G$98,IF($D279=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK279*IF($D279=\"BT\",Balance!H$98,IF($D279=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL279*IF($D279=\"BT\",Balance!I$98,IF($D279=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC279:BF279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN279*IF($D279=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO279*IF($D279=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP279*IF($D279=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ279*IF($D279=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR279*IF($D279=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS279*IF($D279=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ279:BM279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT279*IF($D279=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU279*IF($D279=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV279*IF($D279=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW279*IF($D279=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX279*IF($D279=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY279*IF($D279=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ279:BT279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!F362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,{"$f":"+[1]Potencia!F280","v":0},{"$f":"+[1]Potencia!G280","v":0},{"$f":"+[1]Potencia!H280","v":0},{"$f":"+[1]Potencia!I280","v":0},{"$f":"+[1]Potencia!J280","v":0},{"$f":"+[1]Potencia!K280","v":0},null,{"$f":"+[1]Potencia!M280","v":0},{"$f":"+[1]Potencia!N280","v":0},{"$f":"+[1]Potencia!O280","v":0},{"$f":"+[1]Potencia!P280","v":0},{"$f":"+[1]Potencia!Q280","v":0},null,{"$f":"+[1]Potencia!S280","v":0},{"$f":"+[1]Potencia!T280","v":0},{"$f":"+[1]Potencia!U280","v":0},{"$f":"+[1]Potencia!V280","v":0},{"$f":"+[1]Potencia!W280","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T280:W280)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI280:AL280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG280*IF($D280=\"BT\",Balance!D$98,IF($D280=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH280*IF($D280=\"BT\",Balance!E$98,IF($D280=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI280*IF($D280=\"BT\",Balance!F$98,IF($D280=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ280*IF($D280=\"BT\",Balance!G$98,IF($D280=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK280*IF($D280=\"BT\",Balance!H$98,IF($D280=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL280*IF($D280=\"BT\",Balance!I$98,IF($D280=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC280:BF280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN280*IF($D280=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO280*IF($D280=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP280*IF($D280=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ280*IF($D280=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR280*IF($D280=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS280*IF($D280=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ280:BM280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT280*IF($D280=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU280*IF($D280=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV280*IF($D280=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW280*IF($D280=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX280*IF($D280=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY280*IF($D280=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ280:BT280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!F363","v":"Pp"},{"$f":"+PremisaCosto!B363","v":"X2"},null,{"$f":"+[1]Potencia!F281","v":0},{"$f":"+[1]Potencia!G281","v":0},{"$f":"+[1]Potencia!H281","v":0},{"$f":"+[1]Potencia!I281","v":0},{"$f":"+[1]Potencia!J281","v":0},{"$f":"+[1]Potencia!K281","v":0},null,{"$f":"+[1]Potencia!M281","v":0},{"$f":"+[1]Potencia!N281","v":0},{"$f":"+[1]Potencia!O281","v":0},{"$f":"+[1]Potencia!P281","v":0},{"$f":"+[1]Potencia!Q281","v":0},null,{"$f":"+[1]Potencia!S281","v":0},{"$f":"+[1]Potencia!T281","v":0},{"$f":"+[1]Potencia!U281","v":0},{"$f":"+[1]Potencia!V281","v":0},{"$f":"+[1]Potencia!W281","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T281:W281)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI281:AL281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG281*IF($D281=\"BT\",Balance!D$98,IF($D281=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH281*IF($D281=\"BT\",Balance!E$98,IF($D281=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI281*IF($D281=\"BT\",Balance!F$98,IF($D281=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ281*IF($D281=\"BT\",Balance!G$98,IF($D281=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK281*IF($D281=\"BT\",Balance!H$98,IF($D281=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL281*IF($D281=\"BT\",Balance!I$98,IF($D281=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC281:BF281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN281*IF($D281=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO281*IF($D281=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP281*IF($D281=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ281*IF($D281=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR281*IF($D281=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS281*IF($D281=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ281:BM281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT281*IF($D281=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU281*IF($D281=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV281*IF($D281=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW281*IF($D281=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX281*IF($D281=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY281*IF($D281=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ281:BT281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!F364","v":"Pp"},{"$f":"+PremisaCosto!B364","v":"X2"},null,{"$f":"+[1]Potencia!F282","v":0},{"$f":"+[1]Potencia!G282","v":0},{"$f":"+[1]Potencia!H282","v":0},{"$f":"+[1]Potencia!I282","v":0},{"$f":"+[1]Potencia!J282","v":0},{"$f":"+[1]Potencia!K282","v":0},null,{"$f":"+[1]Potencia!M282","v":0},{"$f":"+[1]Potencia!N282","v":0},{"$f":"+[1]Potencia!O282","v":0},{"$f":"+[1]Potencia!P282","v":0},{"$f":"+[1]Potencia!Q282","v":0},null,{"$f":"+[1]Potencia!S282","v":0},{"$f":"+[1]Potencia!T282","v":0},{"$f":"+[1]Potencia!U282","v":0},{"$f":"+[1]Potencia!V282","v":0},{"$f":"+[1]Potencia!W282","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T282:W282)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI282:AL282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG282*IF($D282=\"BT\",Balance!D$98,IF($D282=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH282*IF($D282=\"BT\",Balance!E$98,IF($D282=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI282*IF($D282=\"BT\",Balance!F$98,IF($D282=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ282*IF($D282=\"BT\",Balance!G$98,IF($D282=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK282*IF($D282=\"BT\",Balance!H$98,IF($D282=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL282*IF($D282=\"BT\",Balance!I$98,IF($D282=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC282:BF282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN282*IF($D282=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO282*IF($D282=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP282*IF($D282=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ282*IF($D282=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR282*IF($D282=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS282*IF($D282=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ282:BM282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT282*IF($D282=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU282*IF($D282=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV282*IF($D282=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW282*IF($D282=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX282*IF($D282=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY282*IF($D282=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ282:BT282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!F365","v":"Pp"},{"$f":"+PremisaCosto!B365","v":"X2"},null,{"$f":"+[1]Potencia!F283","v":0},{"$f":"+[1]Potencia!G283","v":0},{"$f":"+[1]Potencia!H283","v":0},{"$f":"+[1]Potencia!I283","v":0},{"$f":"+[1]Potencia!J283","v":0},{"$f":"+[1]Potencia!K283","v":0},null,{"$f":"+[1]Potencia!M283","v":0},{"$f":"+[1]Potencia!N283","v":0},{"$f":"+[1]Potencia!O283","v":0},{"$f":"+[1]Potencia!P283","v":0},{"$f":"+[1]Potencia!Q283","v":0},null,{"$f":"+[1]Potencia!S283","v":0},{"$f":"+[1]Potencia!T283","v":0},{"$f":"+[1]Potencia!U283","v":0},{"$f":"+[1]Potencia!V283","v":0},{"$f":"+[1]Potencia!W283","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T283:W283)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI283:AL283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG283*IF($D283=\"BT\",Balance!D$98,IF($D283=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH283*IF($D283=\"BT\",Balance!E$98,IF($D283=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI283*IF($D283=\"BT\",Balance!F$98,IF($D283=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ283*IF($D283=\"BT\",Balance!G$98,IF($D283=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK283*IF($D283=\"BT\",Balance!H$98,IF($D283=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL283*IF($D283=\"BT\",Balance!I$98,IF($D283=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC283:BF283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN283*IF($D283=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO283*IF($D283=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP283*IF($D283=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ283*IF($D283=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR283*IF($D283=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS283*IF($D283=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ283:BM283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT283*IF($D283=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU283*IF($D283=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV283*IF($D283=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW283*IF($D283=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX283*IF($D283=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY283*IF($D283=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ283:BT283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!F366","v":"Pp"},{"$f":"+PremisaCosto!B366","v":"X2"},null,{"$f":"+[1]Potencia!F284","v":0},{"$f":"+[1]Potencia!G284","v":0},{"$f":"+[1]Potencia!H284","v":0},{"$f":"+[1]Potencia!I284","v":0},{"$f":"+[1]Potencia!J284","v":0},{"$f":"+[1]Potencia!K284","v":0},null,{"$f":"+[1]Potencia!M284","v":0},{"$f":"+[1]Potencia!N284","v":0},{"$f":"+[1]Potencia!O284","v":0},{"$f":"+[1]Potencia!P284","v":0},{"$f":"+[1]Potencia!Q284","v":0},null,{"$f":"+[1]Potencia!S284","v":0},{"$f":"+[1]Potencia!T284","v":0},{"$f":"+[1]Potencia!U284","v":0},{"$f":"+[1]Potencia!V284","v":0},{"$f":"+[1]Potencia!W284","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T284:W284)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI284:AL284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG284*IF($D284=\"BT\",Balance!D$98,IF($D284=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH284*IF($D284=\"BT\",Balance!E$98,IF($D284=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI284*IF($D284=\"BT\",Balance!F$98,IF($D284=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ284*IF($D284=\"BT\",Balance!G$98,IF($D284=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK284*IF($D284=\"BT\",Balance!H$98,IF($D284=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL284*IF($D284=\"BT\",Balance!I$98,IF($D284=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC284:BF284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN284*IF($D284=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO284*IF($D284=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP284*IF($D284=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ284*IF($D284=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR284*IF($D284=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS284*IF($D284=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ284:BM284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT284*IF($D284=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU284*IF($D284=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV284*IF($D284=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW284*IF($D284=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX284*IF($D284=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY284*IF($D284=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ284:BT284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!F367","v":"Pp"},{"$f":"+PremisaCosto!B367","v":"X2"},null,{"$f":"+[1]Potencia!F285","v":0},{"$f":"+[1]Potencia!G285","v":0},{"$f":"+[1]Potencia!H285","v":0},{"$f":"+[1]Potencia!I285","v":0},{"$f":"+[1]Potencia!J285","v":0},{"$f":"+[1]Potencia!K285","v":0},null,{"$f":"+[1]Potencia!M285","v":0},{"$f":"+[1]Potencia!N285","v":0},{"$f":"+[1]Potencia!O285","v":0},{"$f":"+[1]Potencia!P285","v":0},{"$f":"+[1]Potencia!Q285","v":0},null,{"$f":"+[1]Potencia!S285","v":0},{"$f":"+[1]Potencia!T285","v":0},{"$f":"+[1]Potencia!U285","v":0},{"$f":"+[1]Potencia!V285","v":0},{"$f":"+[1]Potencia!W285","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T285:W285)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI285:AL285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG285*IF($D285=\"BT\",Balance!D$98,IF($D285=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH285*IF($D285=\"BT\",Balance!E$98,IF($D285=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI285*IF($D285=\"BT\",Balance!F$98,IF($D285=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ285*IF($D285=\"BT\",Balance!G$98,IF($D285=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK285*IF($D285=\"BT\",Balance!H$98,IF($D285=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL285*IF($D285=\"BT\",Balance!I$98,IF($D285=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC285:BF285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN285*IF($D285=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO285*IF($D285=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP285*IF($D285=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ285*IF($D285=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR285*IF($D285=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS285*IF($D285=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ285:BM285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT285*IF($D285=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU285*IF($D285=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV285*IF($D285=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW285*IF($D285=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX285*IF($D285=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY285*IF($D285=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ285:BT285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!F368","v":"Pp"},{"$f":"+PremisaCosto!B368","v":"X2"},null,{"$f":"+[1]Potencia!F286","v":0},{"$f":"+[1]Potencia!G286","v":0},{"$f":"+[1]Potencia!H286","v":0},{"$f":"+[1]Potencia!I286","v":0},{"$f":"+[1]Potencia!J286","v":0},{"$f":"+[1]Potencia!K286","v":0},null,{"$f":"+[1]Potencia!M286","v":0},{"$f":"+[1]Potencia!N286","v":0},{"$f":"+[1]Potencia!O286","v":0},{"$f":"+[1]Potencia!P286","v":0},{"$f":"+[1]Potencia!Q286","v":0},null,{"$f":"+[1]Potencia!S286","v":0},{"$f":"+[1]Potencia!T286","v":0},{"$f":"+[1]Potencia!U286","v":0},{"$f":"+[1]Potencia!V286","v":0},{"$f":"+[1]Potencia!W286","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T286:W286)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI286:AL286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG286*IF($D286=\"BT\",Balance!D$98,IF($D286=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH286*IF($D286=\"BT\",Balance!E$98,IF($D286=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI286*IF($D286=\"BT\",Balance!F$98,IF($D286=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ286*IF($D286=\"BT\",Balance!G$98,IF($D286=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK286*IF($D286=\"BT\",Balance!H$98,IF($D286=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL286*IF($D286=\"BT\",Balance!I$98,IF($D286=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC286:BF286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN286*IF($D286=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO286*IF($D286=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP286*IF($D286=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ286*IF($D286=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR286*IF($D286=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS286*IF($D286=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ286:BM286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT286*IF($D286=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU286*IF($D286=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV286*IF($D286=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW286*IF($D286=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX286*IF($D286=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY286*IF($D286=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ286:BT286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!F369","v":"Pp"},{"$f":"+PremisaCosto!B369","v":"X2"},null,{"$f":"+[1]Potencia!F287","v":0},{"$f":"+[1]Potencia!G287","v":0},{"$f":"+[1]Potencia!H287","v":0},{"$f":"+[1]Potencia!I287","v":0},{"$f":"+[1]Potencia!J287","v":0},{"$f":"+[1]Potencia!K287","v":0},null,{"$f":"+[1]Potencia!M287","v":0},{"$f":"+[1]Potencia!N287","v":0},{"$f":"+[1]Potencia!O287","v":0},{"$f":"+[1]Potencia!P287","v":0},{"$f":"+[1]Potencia!Q287","v":0},null,{"$f":"+[1]Potencia!S287","v":0},{"$f":"+[1]Potencia!T287","v":0},{"$f":"+[1]Potencia!U287","v":0},{"$f":"+[1]Potencia!V287","v":0},{"$f":"+[1]Potencia!W287","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T287:W287)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI287:AL287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG287*IF($D287=\"BT\",Balance!D$98,IF($D287=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH287*IF($D287=\"BT\",Balance!E$98,IF($D287=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI287*IF($D287=\"BT\",Balance!F$98,IF($D287=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ287*IF($D287=\"BT\",Balance!G$98,IF($D287=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK287*IF($D287=\"BT\",Balance!H$98,IF($D287=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL287*IF($D287=\"BT\",Balance!I$98,IF($D287=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC287:BF287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN287*IF($D287=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO287*IF($D287=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP287*IF($D287=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ287*IF($D287=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR287*IF($D287=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS287*IF($D287=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ287:BM287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT287*IF($D287=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU287*IF($D287=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV287*IF($D287=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW287*IF($D287=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX287*IF($D287=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY287*IF($D287=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ287:BT287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!F370","v":"Pp"},{"$f":"+PremisaCosto!B370","v":"X2"},null,{"$f":"+[1]Potencia!F288","v":0},{"$f":"+[1]Potencia!G288","v":0},{"$f":"+[1]Potencia!H288","v":0},{"$f":"+[1]Potencia!I288","v":0},{"$f":"+[1]Potencia!J288","v":0},{"$f":"+[1]Potencia!K288","v":0},null,{"$f":"+[1]Potencia!M288","v":0},{"$f":"+[1]Potencia!N288","v":0},{"$f":"+[1]Potencia!O288","v":0},{"$f":"+[1]Potencia!P288","v":0},{"$f":"+[1]Potencia!Q288","v":0},null,{"$f":"+[1]Potencia!S288","v":0},{"$f":"+[1]Potencia!T288","v":0},{"$f":"+[1]Potencia!U288","v":0},{"$f":"+[1]Potencia!V288","v":0},{"$f":"+[1]Potencia!W288","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T288:W288)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI288:AL288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG288*IF($D288=\"BT\",Balance!D$98,IF($D288=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH288*IF($D288=\"BT\",Balance!E$98,IF($D288=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI288*IF($D288=\"BT\",Balance!F$98,IF($D288=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ288*IF($D288=\"BT\",Balance!G$98,IF($D288=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK288*IF($D288=\"BT\",Balance!H$98,IF($D288=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL288*IF($D288=\"BT\",Balance!I$98,IF($D288=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC288:BF288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN288*IF($D288=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO288*IF($D288=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP288*IF($D288=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ288*IF($D288=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR288*IF($D288=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS288*IF($D288=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ288:BM288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT288*IF($D288=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU288*IF($D288=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV288*IF($D288=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW288*IF($D288=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX288*IF($D288=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY288*IF($D288=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ288:BT288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!F371","v":"Pp"},{"$f":"+PremisaCosto!B371","v":"X2"},null,{"$f":"+[1]Potencia!F289","v":0},{"$f":"+[1]Potencia!G289","v":0},{"$f":"+[1]Potencia!H289","v":0},{"$f":"+[1]Potencia!I289","v":0},{"$f":"+[1]Potencia!J289","v":0},{"$f":"+[1]Potencia!K289","v":0},null,{"$f":"+[1]Potencia!M289","v":0},{"$f":"+[1]Potencia!N289","v":0},{"$f":"+[1]Potencia!O289","v":0},{"$f":"+[1]Potencia!P289","v":0},{"$f":"+[1]Potencia!Q289","v":0},null,{"$f":"+[1]Potencia!S289","v":0},{"$f":"+[1]Potencia!T289","v":0},{"$f":"+[1]Potencia!U289","v":0},{"$f":"+[1]Potencia!V289","v":0},{"$f":"+[1]Potencia!W289","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T289:W289)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI289:AL289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG289*IF($D289=\"BT\",Balance!D$98,IF($D289=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH289*IF($D289=\"BT\",Balance!E$98,IF($D289=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI289*IF($D289=\"BT\",Balance!F$98,IF($D289=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ289*IF($D289=\"BT\",Balance!G$98,IF($D289=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK289*IF($D289=\"BT\",Balance!H$98,IF($D289=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL289*IF($D289=\"BT\",Balance!I$98,IF($D289=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC289:BF289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN289*IF($D289=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO289*IF($D289=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP289*IF($D289=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ289*IF($D289=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR289*IF($D289=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS289*IF($D289=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ289:BM289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT289*IF($D289=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU289*IF($D289=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV289*IF($D289=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW289*IF($D289=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX289*IF($D289=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY289*IF($D289=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ289:BT289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!F372","v":"Pp"},{"$f":"+PremisaCosto!B372","v":"X2"},null,{"$f":"+[1]Potencia!F290","v":0},{"$f":"+[1]Potencia!G290","v":0},{"$f":"+[1]Potencia!H290","v":0},{"$f":"+[1]Potencia!I290","v":0},{"$f":"+[1]Potencia!J290","v":0},{"$f":"+[1]Potencia!K290","v":0},null,{"$f":"+[1]Potencia!M290","v":0},{"$f":"+[1]Potencia!N290","v":0},{"$f":"+[1]Potencia!O290","v":0},{"$f":"+[1]Potencia!P290","v":0},{"$f":"+[1]Potencia!Q290","v":0},null,{"$f":"+[1]Potencia!S290","v":0},{"$f":"+[1]Potencia!T290","v":0},{"$f":"+[1]Potencia!U290","v":0},{"$f":"+[1]Potencia!V290","v":0},{"$f":"+[1]Potencia!W290","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T290:W290)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI290:AL290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG290*IF($D290=\"BT\",Balance!D$98,IF($D290=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH290*IF($D290=\"BT\",Balance!E$98,IF($D290=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI290*IF($D290=\"BT\",Balance!F$98,IF($D290=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ290*IF($D290=\"BT\",Balance!G$98,IF($D290=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK290*IF($D290=\"BT\",Balance!H$98,IF($D290=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL290*IF($D290=\"BT\",Balance!I$98,IF($D290=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC290:BF290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN290*IF($D290=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO290*IF($D290=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP290*IF($D290=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ290*IF($D290=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR290*IF($D290=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS290*IF($D290=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ290:BM290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT290*IF($D290=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU290*IF($D290=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV290*IF($D290=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW290*IF($D290=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX290*IF($D290=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY290*IF($D290=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ290:BT290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!F373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,{"$f":"+[1]Potencia!F291","v":0},{"$f":"+[1]Potencia!G291","v":0},{"$f":"+[1]Potencia!H291","v":0},{"$f":"+[1]Potencia!I291","v":0},{"$f":"+[1]Potencia!J291","v":0},{"$f":"+[1]Potencia!K291","v":0},null,{"$f":"+[1]Potencia!M291","v":0},{"$f":"+[1]Potencia!N291","v":0},{"$f":"+[1]Potencia!O291","v":0},{"$f":"+[1]Potencia!P291","v":0},{"$f":"+[1]Potencia!Q291","v":0},null,{"$f":"+[1]Potencia!S291","v":0},{"$f":"+[1]Potencia!T291","v":0},{"$f":"+[1]Potencia!U291","v":0},{"$f":"+[1]Potencia!V291","v":0},{"$f":"+[1]Potencia!W291","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T291:W291)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI291:AL291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG291*IF($D291=\"BT\",Balance!D$98,IF($D291=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH291*IF($D291=\"BT\",Balance!E$98,IF($D291=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI291*IF($D291=\"BT\",Balance!F$98,IF($D291=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ291*IF($D291=\"BT\",Balance!G$98,IF($D291=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK291*IF($D291=\"BT\",Balance!H$98,IF($D291=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL291*IF($D291=\"BT\",Balance!I$98,IF($D291=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC291:BF291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN291*IF($D291=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO291*IF($D291=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP291*IF($D291=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ291*IF($D291=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR291*IF($D291=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS291*IF($D291=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ291:BM291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT291*IF($D291=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU291*IF($D291=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV291*IF($D291=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW291*IF($D291=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX291*IF($D291=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY291*IF($D291=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ291:BT291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!F374","v":"Pp"},{"$f":"+PremisaCosto!B374","v":"X2"},null,{"$f":"+[1]Potencia!F292","v":0},{"$f":"+[1]Potencia!G292","v":0},{"$f":"+[1]Potencia!H292","v":0},{"$f":"+[1]Potencia!I292","v":0},{"$f":"+[1]Potencia!J292","v":0},{"$f":"+[1]Potencia!K292","v":0},null,{"$f":"+[1]Potencia!M292","v":0},{"$f":"+[1]Potencia!N292","v":0},{"$f":"+[1]Potencia!O292","v":0},{"$f":"+[1]Potencia!P292","v":0},{"$f":"+[1]Potencia!Q292","v":0},null,{"$f":"+[1]Potencia!S292","v":0},{"$f":"+[1]Potencia!T292","v":0},{"$f":"+[1]Potencia!U292","v":0},{"$f":"+[1]Potencia!V292","v":0},{"$f":"+[1]Potencia!W292","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T292:W292)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI292:AL292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG292*IF($D292=\"BT\",Balance!D$98,IF($D292=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH292*IF($D292=\"BT\",Balance!E$98,IF($D292=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI292*IF($D292=\"BT\",Balance!F$98,IF($D292=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ292*IF($D292=\"BT\",Balance!G$98,IF($D292=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK292*IF($D292=\"BT\",Balance!H$98,IF($D292=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL292*IF($D292=\"BT\",Balance!I$98,IF($D292=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC292:BF292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN292*IF($D292=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO292*IF($D292=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP292*IF($D292=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ292*IF($D292=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR292*IF($D292=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS292*IF($D292=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ292:BM292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT292*IF($D292=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU292*IF($D292=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV292*IF($D292=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW292*IF($D292=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX292*IF($D292=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY292*IF($D292=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ292:BT292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!F375","v":"Pp"},{"$f":"+PremisaCosto!B375","v":"X2"},null,{"$f":"+[1]Potencia!F293","v":0},{"$f":"+[1]Potencia!G293","v":0},{"$f":"+[1]Potencia!H293","v":0},{"$f":"+[1]Potencia!I293","v":0},{"$f":"+[1]Potencia!J293","v":0},{"$f":"+[1]Potencia!K293","v":0},null,{"$f":"+[1]Potencia!M293","v":0},{"$f":"+[1]Potencia!N293","v":0},{"$f":"+[1]Potencia!O293","v":0},{"$f":"+[1]Potencia!P293","v":0},{"$f":"+[1]Potencia!Q293","v":0},null,{"$f":"+[1]Potencia!S293","v":0},{"$f":"+[1]Potencia!T293","v":0},{"$f":"+[1]Potencia!U293","v":0},{"$f":"+[1]Potencia!V293","v":0},{"$f":"+[1]Potencia!W293","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T293:W293)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI293:AL293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG293*IF($D293=\"BT\",Balance!D$98,IF($D293=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH293*IF($D293=\"BT\",Balance!E$98,IF($D293=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI293*IF($D293=\"BT\",Balance!F$98,IF($D293=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ293*IF($D293=\"BT\",Balance!G$98,IF($D293=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK293*IF($D293=\"BT\",Balance!H$98,IF($D293=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL293*IF($D293=\"BT\",Balance!I$98,IF($D293=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC293:BF293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN293*IF($D293=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO293*IF($D293=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP293*IF($D293=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ293*IF($D293=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR293*IF($D293=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS293*IF($D293=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ293:BM293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT293*IF($D293=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU293*IF($D293=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV293*IF($D293=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW293*IF($D293=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX293*IF($D293=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY293*IF($D293=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ293:BT293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!F376","v":"Pp"},{"$f":"+PremisaCosto!B376","v":"X2"},null,{"$f":"+[1]Potencia!F294","v":0},{"$f":"+[1]Potencia!G294","v":0},{"$f":"+[1]Potencia!H294","v":0},{"$f":"+[1]Potencia!I294","v":0},{"$f":"+[1]Potencia!J294","v":0},{"$f":"+[1]Potencia!K294","v":0},null,{"$f":"+[1]Potencia!M294","v":0},{"$f":"+[1]Potencia!N294","v":0},{"$f":"+[1]Potencia!O294","v":0},{"$f":"+[1]Potencia!P294","v":0},{"$f":"+[1]Potencia!Q294","v":0},null,{"$f":"+[1]Potencia!S294","v":0},{"$f":"+[1]Potencia!T294","v":0},{"$f":"+[1]Potencia!U294","v":0},{"$f":"+[1]Potencia!V294","v":0},{"$f":"+[1]Potencia!W294","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T294:W294)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI294:AL294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG294*IF($D294=\"BT\",Balance!D$98,IF($D294=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH294*IF($D294=\"BT\",Balance!E$98,IF($D294=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI294*IF($D294=\"BT\",Balance!F$98,IF($D294=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ294*IF($D294=\"BT\",Balance!G$98,IF($D294=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK294*IF($D294=\"BT\",Balance!H$98,IF($D294=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL294*IF($D294=\"BT\",Balance!I$98,IF($D294=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC294:BF294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN294*IF($D294=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO294*IF($D294=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP294*IF($D294=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ294*IF($D294=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR294*IF($D294=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS294*IF($D294=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ294:BM294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT294*IF($D294=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU294*IF($D294=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV294*IF($D294=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW294*IF($D294=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX294*IF($D294=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY294*IF($D294=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ294:BT294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!F377","v":"Pp"},{"$f":"+PremisaCosto!B377","v":"X2"},null,{"$f":"+[1]Potencia!F295","v":0},{"$f":"+[1]Potencia!G295","v":0},{"$f":"+[1]Potencia!H295","v":0},{"$f":"+[1]Potencia!I295","v":0},{"$f":"+[1]Potencia!J295","v":0},{"$f":"+[1]Potencia!K295","v":0},null,{"$f":"+[1]Potencia!M295","v":0},{"$f":"+[1]Potencia!N295","v":0},{"$f":"+[1]Potencia!O295","v":0},{"$f":"+[1]Potencia!P295","v":0},{"$f":"+[1]Potencia!Q295","v":0},null,{"$f":"+[1]Potencia!S295","v":0},{"$f":"+[1]Potencia!T295","v":0},{"$f":"+[1]Potencia!U295","v":0},{"$f":"+[1]Potencia!V295","v":0},{"$f":"+[1]Potencia!W295","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T295:W295)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI295:AL295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG295*IF($D295=\"BT\",Balance!D$98,IF($D295=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH295*IF($D295=\"BT\",Balance!E$98,IF($D295=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI295*IF($D295=\"BT\",Balance!F$98,IF($D295=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ295*IF($D295=\"BT\",Balance!G$98,IF($D295=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK295*IF($D295=\"BT\",Balance!H$98,IF($D295=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL295*IF($D295=\"BT\",Balance!I$98,IF($D295=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC295:BF295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN295*IF($D295=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO295*IF($D295=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP295*IF($D295=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ295*IF($D295=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR295*IF($D295=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS295*IF($D295=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ295:BM295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT295*IF($D295=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU295*IF($D295=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV295*IF($D295=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW295*IF($D295=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX295*IF($D295=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY295*IF($D295=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ295:BT295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!F378","v":"Pp"},{"$f":"+PremisaCosto!B378","v":"X2"},null,{"$f":"+[1]Potencia!F296","v":0},{"$f":"+[1]Potencia!G296","v":0},{"$f":"+[1]Potencia!H296","v":0},{"$f":"+[1]Potencia!I296","v":0},{"$f":"+[1]Potencia!J296","v":0},{"$f":"+[1]Potencia!K296","v":0},null,{"$f":"+[1]Potencia!M296","v":0},{"$f":"+[1]Potencia!N296","v":0},{"$f":"+[1]Potencia!O296","v":0},{"$f":"+[1]Potencia!P296","v":0},{"$f":"+[1]Potencia!Q296","v":0},null,{"$f":"+[1]Potencia!S296","v":0},{"$f":"+[1]Potencia!T296","v":0},{"$f":"+[1]Potencia!U296","v":0},{"$f":"+[1]Potencia!V296","v":0},{"$f":"+[1]Potencia!W296","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T296:W296)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI296:AL296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG296*IF($D296=\"BT\",Balance!D$98,IF($D296=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH296*IF($D296=\"BT\",Balance!E$98,IF($D296=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI296*IF($D296=\"BT\",Balance!F$98,IF($D296=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ296*IF($D296=\"BT\",Balance!G$98,IF($D296=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK296*IF($D296=\"BT\",Balance!H$98,IF($D296=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL296*IF($D296=\"BT\",Balance!I$98,IF($D296=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC296:BF296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN296*IF($D296=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO296*IF($D296=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP296*IF($D296=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ296*IF($D296=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR296*IF($D296=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS296*IF($D296=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ296:BM296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT296*IF($D296=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU296*IF($D296=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV296*IF($D296=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW296*IF($D296=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX296*IF($D296=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY296*IF($D296=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ296:BT296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!F379","v":"Pp"},{"$f":"+PremisaCosto!B379","v":"X2"},null,{"$f":"+[1]Potencia!F297","v":0},{"$f":"+[1]Potencia!G297","v":0},{"$f":"+[1]Potencia!H297","v":0},{"$f":"+[1]Potencia!I297","v":0},{"$f":"+[1]Potencia!J297","v":0},{"$f":"+[1]Potencia!K297","v":0},null,{"$f":"+[1]Potencia!M297","v":0},{"$f":"+[1]Potencia!N297","v":0},{"$f":"+[1]Potencia!O297","v":0},{"$f":"+[1]Potencia!P297","v":0},{"$f":"+[1]Potencia!Q297","v":0},null,{"$f":"+[1]Potencia!S297","v":0},{"$f":"+[1]Potencia!T297","v":0},{"$f":"+[1]Potencia!U297","v":0},{"$f":"+[1]Potencia!V297","v":0},{"$f":"+[1]Potencia!W297","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T297:W297)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI297:AL297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG297*IF($D297=\"BT\",Balance!D$98,IF($D297=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH297*IF($D297=\"BT\",Balance!E$98,IF($D297=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI297*IF($D297=\"BT\",Balance!F$98,IF($D297=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ297*IF($D297=\"BT\",Balance!G$98,IF($D297=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK297*IF($D297=\"BT\",Balance!H$98,IF($D297=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL297*IF($D297=\"BT\",Balance!I$98,IF($D297=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC297:BF297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN297*IF($D297=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO297*IF($D297=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP297*IF($D297=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ297*IF($D297=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR297*IF($D297=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS297*IF($D297=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ297:BM297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT297*IF($D297=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU297*IF($D297=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV297*IF($D297=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW297*IF($D297=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX297*IF($D297=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY297*IF($D297=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ297:BT297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!F380","v":"Pp"},{"$f":"+PremisaCosto!B380","v":"X2"},null,{"$f":"+[1]Potencia!F298","v":0},{"$f":"+[1]Potencia!G298","v":0},{"$f":"+[1]Potencia!H298","v":0},{"$f":"+[1]Potencia!I298","v":0},{"$f":"+[1]Potencia!J298","v":0},{"$f":"+[1]Potencia!K298","v":0},null,{"$f":"+[1]Potencia!M298","v":0},{"$f":"+[1]Potencia!N298","v":0},{"$f":"+[1]Potencia!O298","v":0},{"$f":"+[1]Potencia!P298","v":0},{"$f":"+[1]Potencia!Q298","v":0},null,{"$f":"+[1]Potencia!S298","v":0},{"$f":"+[1]Potencia!T298","v":0},{"$f":"+[1]Potencia!U298","v":0},{"$f":"+[1]Potencia!V298","v":0},{"$f":"+[1]Potencia!W298","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T298:W298)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI298:AL298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG298*IF($D298=\"BT\",Balance!D$98,IF($D298=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH298*IF($D298=\"BT\",Balance!E$98,IF($D298=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI298*IF($D298=\"BT\",Balance!F$98,IF($D298=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ298*IF($D298=\"BT\",Balance!G$98,IF($D298=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK298*IF($D298=\"BT\",Balance!H$98,IF($D298=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL298*IF($D298=\"BT\",Balance!I$98,IF($D298=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC298:BF298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN298*IF($D298=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO298*IF($D298=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP298*IF($D298=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ298*IF($D298=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR298*IF($D298=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS298*IF($D298=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ298:BM298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT298*IF($D298=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU298*IF($D298=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV298*IF($D298=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW298*IF($D298=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX298*IF($D298=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY298*IF($D298=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ298:BT298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!F381","v":"Pp"},{"$f":"+PremisaCosto!B381","v":"X2"},null,{"$f":"+[1]Potencia!F299","v":0},{"$f":"+[1]Potencia!G299","v":0},{"$f":"+[1]Potencia!H299","v":0},{"$f":"+[1]Potencia!I299","v":0},{"$f":"+[1]Potencia!J299","v":0},{"$f":"+[1]Potencia!K299","v":0},null,{"$f":"+[1]Potencia!M299","v":0},{"$f":"+[1]Potencia!N299","v":0},{"$f":"+[1]Potencia!O299","v":0},{"$f":"+[1]Potencia!P299","v":0},{"$f":"+[1]Potencia!Q299","v":0},null,{"$f":"+[1]Potencia!S299","v":0},{"$f":"+[1]Potencia!T299","v":0},{"$f":"+[1]Potencia!U299","v":0},{"$f":"+[1]Potencia!V299","v":0},{"$f":"+[1]Potencia!W299","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T299:W299)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI299:AL299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG299*IF($D299=\"BT\",Balance!D$98,IF($D299=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH299*IF($D299=\"BT\",Balance!E$98,IF($D299=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI299*IF($D299=\"BT\",Balance!F$98,IF($D299=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ299*IF($D299=\"BT\",Balance!G$98,IF($D299=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK299*IF($D299=\"BT\",Balance!H$98,IF($D299=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL299*IF($D299=\"BT\",Balance!I$98,IF($D299=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC299:BF299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN299*IF($D299=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO299*IF($D299=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP299*IF($D299=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ299*IF($D299=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR299*IF($D299=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS299*IF($D299=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ299:BM299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT299*IF($D299=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU299*IF($D299=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV299*IF($D299=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW299*IF($D299=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX299*IF($D299=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY299*IF($D299=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ299:BT299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!F382","v":"Pp"},{"$f":"+PremisaCosto!B382","v":"X2"},null,{"$f":"+[1]Potencia!F300","v":0},{"$f":"+[1]Potencia!G300","v":0},{"$f":"+[1]Potencia!H300","v":0},{"$f":"+[1]Potencia!I300","v":0},{"$f":"+[1]Potencia!J300","v":0},{"$f":"+[1]Potencia!K300","v":0},null,{"$f":"+[1]Potencia!M300","v":0},{"$f":"+[1]Potencia!N300","v":0},{"$f":"+[1]Potencia!O300","v":0},{"$f":"+[1]Potencia!P300","v":0},{"$f":"+[1]Potencia!Q300","v":0},null,{"$f":"+[1]Potencia!S300","v":0},{"$f":"+[1]Potencia!T300","v":0},{"$f":"+[1]Potencia!U300","v":0},{"$f":"+[1]Potencia!V300","v":0},{"$f":"+[1]Potencia!W300","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T300:W300)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI300:AL300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG300*IF($D300=\"BT\",Balance!D$98,IF($D300=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH300*IF($D300=\"BT\",Balance!E$98,IF($D300=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI300*IF($D300=\"BT\",Balance!F$98,IF($D300=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ300*IF($D300=\"BT\",Balance!G$98,IF($D300=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK300*IF($D300=\"BT\",Balance!H$98,IF($D300=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL300*IF($D300=\"BT\",Balance!I$98,IF($D300=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC300:BF300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN300*IF($D300=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO300*IF($D300=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP300*IF($D300=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ300*IF($D300=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR300*IF($D300=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS300*IF($D300=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ300:BM300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT300*IF($D300=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU300*IF($D300=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV300*IF($D300=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW300*IF($D300=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX300*IF($D300=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY300*IF($D300=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ300:BT300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!F383","v":"Pp"},{"$f":"+PremisaCosto!B383","v":"X2"},null,{"$f":"+[1]Potencia!F301","v":0},{"$f":"+[1]Potencia!G301","v":0},{"$f":"+[1]Potencia!H301","v":0},{"$f":"+[1]Potencia!I301","v":0},{"$f":"+[1]Potencia!J301","v":0},{"$f":"+[1]Potencia!K301","v":0},null,{"$f":"+[1]Potencia!M301","v":0},{"$f":"+[1]Potencia!N301","v":0},{"$f":"+[1]Potencia!O301","v":0},{"$f":"+[1]Potencia!P301","v":0},{"$f":"+[1]Potencia!Q301","v":0},null,{"$f":"+[1]Potencia!S301","v":0},{"$f":"+[1]Potencia!T301","v":0},{"$f":"+[1]Potencia!U301","v":0},{"$f":"+[1]Potencia!V301","v":0},{"$f":"+[1]Potencia!W301","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T301:W301)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI301:AL301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG301*IF($D301=\"BT\",Balance!D$98,IF($D301=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH301*IF($D301=\"BT\",Balance!E$98,IF($D301=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI301*IF($D301=\"BT\",Balance!F$98,IF($D301=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ301*IF($D301=\"BT\",Balance!G$98,IF($D301=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK301*IF($D301=\"BT\",Balance!H$98,IF($D301=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL301*IF($D301=\"BT\",Balance!I$98,IF($D301=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC301:BF301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN301*IF($D301=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO301*IF($D301=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP301*IF($D301=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ301*IF($D301=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR301*IF($D301=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS301*IF($D301=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ301:BM301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT301*IF($D301=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU301*IF($D301=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV301*IF($D301=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW301*IF($D301=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX301*IF($D301=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY301*IF($D301=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ301:BT301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!F384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,{"$f":"+[1]Potencia!F302","v":0},{"$f":"+[1]Potencia!G302","v":0},{"$f":"+[1]Potencia!H302","v":0},{"$f":"+[1]Potencia!I302","v":0},{"$f":"+[1]Potencia!J302","v":0},{"$f":"+[1]Potencia!K302","v":0},null,{"$f":"+[1]Potencia!M302","v":0},{"$f":"+[1]Potencia!N302","v":0},{"$f":"+[1]Potencia!O302","v":0},{"$f":"+[1]Potencia!P302","v":0},{"$f":"+[1]Potencia!Q302","v":0},null,{"$f":"+[1]Potencia!S302","v":0},{"$f":"+[1]Potencia!T302","v":0},{"$f":"+[1]Potencia!U302","v":0},{"$f":"+[1]Potencia!V302","v":0},{"$f":"+[1]Potencia!W302","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T302:W302)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI302:AL302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG302*IF($D302=\"BT\",Balance!D$98,IF($D302=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH302*IF($D302=\"BT\",Balance!E$98,IF($D302=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI302*IF($D302=\"BT\",Balance!F$98,IF($D302=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ302*IF($D302=\"BT\",Balance!G$98,IF($D302=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK302*IF($D302=\"BT\",Balance!H$98,IF($D302=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL302*IF($D302=\"BT\",Balance!I$98,IF($D302=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC302:BF302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN302*IF($D302=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO302*IF($D302=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP302*IF($D302=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ302*IF($D302=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR302*IF($D302=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS302*IF($D302=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ302:BM302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT302*IF($D302=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU302*IF($D302=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV302*IF($D302=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW302*IF($D302=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX302*IF($D302=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY302*IF($D302=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ302:BT302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!F385","v":"Pp"},{"$f":"+PremisaCosto!B385","v":"X2"},null,{"$f":"+[1]Potencia!F303","v":0},{"$f":"+[1]Potencia!G303","v":0},{"$f":"+[1]Potencia!H303","v":0},{"$f":"+[1]Potencia!I303","v":0},{"$f":"+[1]Potencia!J303","v":0},{"$f":"+[1]Potencia!K303","v":0},null,{"$f":"+[1]Potencia!M303","v":0},{"$f":"+[1]Potencia!N303","v":0},{"$f":"+[1]Potencia!O303","v":0},{"$f":"+[1]Potencia!P303","v":0},{"$f":"+[1]Potencia!Q303","v":0},null,{"$f":"+[1]Potencia!S303","v":0},{"$f":"+[1]Potencia!T303","v":0},{"$f":"+[1]Potencia!U303","v":0},{"$f":"+[1]Potencia!V303","v":0},{"$f":"+[1]Potencia!W303","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T303:W303)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI303:AL303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG303*IF($D303=\"BT\",Balance!D$98,IF($D303=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH303*IF($D303=\"BT\",Balance!E$98,IF($D303=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI303*IF($D303=\"BT\",Balance!F$98,IF($D303=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ303*IF($D303=\"BT\",Balance!G$98,IF($D303=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK303*IF($D303=\"BT\",Balance!H$98,IF($D303=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL303*IF($D303=\"BT\",Balance!I$98,IF($D303=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC303:BF303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN303*IF($D303=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO303*IF($D303=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP303*IF($D303=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ303*IF($D303=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR303*IF($D303=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS303*IF($D303=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ303:BM303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT303*IF($D303=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU303*IF($D303=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV303*IF($D303=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW303*IF($D303=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX303*IF($D303=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY303*IF($D303=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ303:BT303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!F386","v":"Pp"},{"$f":"+PremisaCosto!B386","v":"X2"},null,{"$f":"+[1]Potencia!F304","v":0},{"$f":"+[1]Potencia!G304","v":0},{"$f":"+[1]Potencia!H304","v":0},{"$f":"+[1]Potencia!I304","v":0},{"$f":"+[1]Potencia!J304","v":0},{"$f":"+[1]Potencia!K304","v":0},null,{"$f":"+[1]Potencia!M304","v":0},{"$f":"+[1]Potencia!N304","v":0},{"$f":"+[1]Potencia!O304","v":0},{"$f":"+[1]Potencia!P304","v":0},{"$f":"+[1]Potencia!Q304","v":0},null,{"$f":"+[1]Potencia!S304","v":0},{"$f":"+[1]Potencia!T304","v":0},{"$f":"+[1]Potencia!U304","v":0},{"$f":"+[1]Potencia!V304","v":0},{"$f":"+[1]Potencia!W304","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T304:W304)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI304:AL304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG304*IF($D304=\"BT\",Balance!D$98,IF($D304=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH304*IF($D304=\"BT\",Balance!E$98,IF($D304=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI304*IF($D304=\"BT\",Balance!F$98,IF($D304=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ304*IF($D304=\"BT\",Balance!G$98,IF($D304=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK304*IF($D304=\"BT\",Balance!H$98,IF($D304=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL304*IF($D304=\"BT\",Balance!I$98,IF($D304=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC304:BF304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN304*IF($D304=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO304*IF($D304=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP304*IF($D304=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ304*IF($D304=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR304*IF($D304=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS304*IF($D304=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ304:BM304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT304*IF($D304=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU304*IF($D304=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV304*IF($D304=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW304*IF($D304=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX304*IF($D304=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY304*IF($D304=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ304:BT304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!F387","v":"Pp"},{"$f":"+PremisaCosto!B387","v":"X2"},null,{"$f":"+[1]Potencia!F305","v":0},{"$f":"+[1]Potencia!G305","v":0},{"$f":"+[1]Potencia!H305","v":0},{"$f":"+[1]Potencia!I305","v":0},{"$f":"+[1]Potencia!J305","v":0},{"$f":"+[1]Potencia!K305","v":0},null,{"$f":"+[1]Potencia!M305","v":0},{"$f":"+[1]Potencia!N305","v":0},{"$f":"+[1]Potencia!O305","v":0},{"$f":"+[1]Potencia!P305","v":0},{"$f":"+[1]Potencia!Q305","v":0},null,{"$f":"+[1]Potencia!S305","v":0},{"$f":"+[1]Potencia!T305","v":0},{"$f":"+[1]Potencia!U305","v":0},{"$f":"+[1]Potencia!V305","v":0},{"$f":"+[1]Potencia!W305","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T305:W305)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI305:AL305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG305*IF($D305=\"BT\",Balance!D$98,IF($D305=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH305*IF($D305=\"BT\",Balance!E$98,IF($D305=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI305*IF($D305=\"BT\",Balance!F$98,IF($D305=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ305*IF($D305=\"BT\",Balance!G$98,IF($D305=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK305*IF($D305=\"BT\",Balance!H$98,IF($D305=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL305*IF($D305=\"BT\",Balance!I$98,IF($D305=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC305:BF305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN305*IF($D305=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO305*IF($D305=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP305*IF($D305=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ305*IF($D305=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR305*IF($D305=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS305*IF($D305=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ305:BM305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT305*IF($D305=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU305*IF($D305=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV305*IF($D305=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW305*IF($D305=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX305*IF($D305=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY305*IF($D305=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ305:BT305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!F388","v":"Pp"},{"$f":"+PremisaCosto!B388","v":"X2"},null,{"$f":"+[1]Potencia!F306","v":0},{"$f":"+[1]Potencia!G306","v":0},{"$f":"+[1]Potencia!H306","v":0},{"$f":"+[1]Potencia!I306","v":0},{"$f":"+[1]Potencia!J306","v":0},{"$f":"+[1]Potencia!K306","v":0},null,{"$f":"+[1]Potencia!M306","v":0},{"$f":"+[1]Potencia!N306","v":0},{"$f":"+[1]Potencia!O306","v":0},{"$f":"+[1]Potencia!P306","v":0},{"$f":"+[1]Potencia!Q306","v":0},null,{"$f":"+[1]Potencia!S306","v":0},{"$f":"+[1]Potencia!T306","v":0},{"$f":"+[1]Potencia!U306","v":0},{"$f":"+[1]Potencia!V306","v":0},{"$f":"+[1]Potencia!W306","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T306:W306)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI306:AL306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG306*IF($D306=\"BT\",Balance!D$98,IF($D306=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH306*IF($D306=\"BT\",Balance!E$98,IF($D306=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI306*IF($D306=\"BT\",Balance!F$98,IF($D306=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ306*IF($D306=\"BT\",Balance!G$98,IF($D306=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK306*IF($D306=\"BT\",Balance!H$98,IF($D306=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL306*IF($D306=\"BT\",Balance!I$98,IF($D306=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC306:BF306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN306*IF($D306=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO306*IF($D306=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP306*IF($D306=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ306*IF($D306=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR306*IF($D306=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS306*IF($D306=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ306:BM306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT306*IF($D306=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU306*IF($D306=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV306*IF($D306=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW306*IF($D306=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX306*IF($D306=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY306*IF($D306=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ306:BT306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!F389","v":"Pp"},{"$f":"+PremisaCosto!B389","v":"X2"},null,{"$f":"+[1]Potencia!F307","v":0},{"$f":"+[1]Potencia!G307","v":0},{"$f":"+[1]Potencia!H307","v":0},{"$f":"+[1]Potencia!I307","v":0},{"$f":"+[1]Potencia!J307","v":0},{"$f":"+[1]Potencia!K307","v":0},null,{"$f":"+[1]Potencia!M307","v":0},{"$f":"+[1]Potencia!N307","v":0},{"$f":"+[1]Potencia!O307","v":0},{"$f":"+[1]Potencia!P307","v":0},{"$f":"+[1]Potencia!Q307","v":0},null,{"$f":"+[1]Potencia!S307","v":0},{"$f":"+[1]Potencia!T307","v":0},{"$f":"+[1]Potencia!U307","v":0},{"$f":"+[1]Potencia!V307","v":0},{"$f":"+[1]Potencia!W307","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T307:W307)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI307:AL307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG307*IF($D307=\"BT\",Balance!D$98,IF($D307=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH307*IF($D307=\"BT\",Balance!E$98,IF($D307=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI307*IF($D307=\"BT\",Balance!F$98,IF($D307=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ307*IF($D307=\"BT\",Balance!G$98,IF($D307=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK307*IF($D307=\"BT\",Balance!H$98,IF($D307=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL307*IF($D307=\"BT\",Balance!I$98,IF($D307=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC307:BF307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN307*IF($D307=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO307*IF($D307=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP307*IF($D307=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ307*IF($D307=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR307*IF($D307=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS307*IF($D307=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ307:BM307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT307*IF($D307=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU307*IF($D307=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV307*IF($D307=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW307*IF($D307=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX307*IF($D307=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY307*IF($D307=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ307:BT307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!F390","v":"Pp"},{"$f":"+PremisaCosto!B390","v":"X2"},null,{"$f":"+[1]Potencia!F308","v":0},{"$f":"+[1]Potencia!G308","v":0},{"$f":"+[1]Potencia!H308","v":0},{"$f":"+[1]Potencia!I308","v":0},{"$f":"+[1]Potencia!J308","v":0},{"$f":"+[1]Potencia!K308","v":0},null,{"$f":"+[1]Potencia!M308","v":0},{"$f":"+[1]Potencia!N308","v":0},{"$f":"+[1]Potencia!O308","v":0},{"$f":"+[1]Potencia!P308","v":0},{"$f":"+[1]Potencia!Q308","v":0},null,{"$f":"+[1]Potencia!S308","v":0},{"$f":"+[1]Potencia!T308","v":0},{"$f":"+[1]Potencia!U308","v":0},{"$f":"+[1]Potencia!V308","v":0},{"$f":"+[1]Potencia!W308","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T308:W308)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI308:AL308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG308*IF($D308=\"BT\",Balance!D$98,IF($D308=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH308*IF($D308=\"BT\",Balance!E$98,IF($D308=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI308*IF($D308=\"BT\",Balance!F$98,IF($D308=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ308*IF($D308=\"BT\",Balance!G$98,IF($D308=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK308*IF($D308=\"BT\",Balance!H$98,IF($D308=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL308*IF($D308=\"BT\",Balance!I$98,IF($D308=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC308:BF308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN308*IF($D308=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO308*IF($D308=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP308*IF($D308=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ308*IF($D308=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR308*IF($D308=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS308*IF($D308=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ308:BM308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT308*IF($D308=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU308*IF($D308=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV308*IF($D308=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW308*IF($D308=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX308*IF($D308=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY308*IF($D308=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ308:BT308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!F391","v":"Pp"},{"$f":"+PremisaCosto!B391","v":"X2"},null,{"$f":"+[1]Potencia!F309","v":0},{"$f":"+[1]Potencia!G309","v":0},{"$f":"+[1]Potencia!H309","v":0},{"$f":"+[1]Potencia!I309","v":0},{"$f":"+[1]Potencia!J309","v":0},{"$f":"+[1]Potencia!K309","v":0},null,{"$f":"+[1]Potencia!M309","v":0},{"$f":"+[1]Potencia!N309","v":0},{"$f":"+[1]Potencia!O309","v":0},{"$f":"+[1]Potencia!P309","v":0},{"$f":"+[1]Potencia!Q309","v":0},null,{"$f":"+[1]Potencia!S309","v":0},{"$f":"+[1]Potencia!T309","v":0},{"$f":"+[1]Potencia!U309","v":0},{"$f":"+[1]Potencia!V309","v":0},{"$f":"+[1]Potencia!W309","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T309:W309)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI309:AL309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG309*IF($D309=\"BT\",Balance!D$98,IF($D309=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH309*IF($D309=\"BT\",Balance!E$98,IF($D309=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI309*IF($D309=\"BT\",Balance!F$98,IF($D309=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ309*IF($D309=\"BT\",Balance!G$98,IF($D309=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK309*IF($D309=\"BT\",Balance!H$98,IF($D309=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL309*IF($D309=\"BT\",Balance!I$98,IF($D309=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC309:BF309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN309*IF($D309=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO309*IF($D309=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP309*IF($D309=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ309*IF($D309=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR309*IF($D309=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS309*IF($D309=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ309:BM309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT309*IF($D309=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU309*IF($D309=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV309*IF($D309=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW309*IF($D309=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX309*IF($D309=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY309*IF($D309=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ309:BT309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!F392","v":"Pp"},{"$f":"+PremisaCosto!B392","v":"X2"},null,{"$f":"+[1]Potencia!F310","v":0},{"$f":"+[1]Potencia!G310","v":0},{"$f":"+[1]Potencia!H310","v":0},{"$f":"+[1]Potencia!I310","v":0},{"$f":"+[1]Potencia!J310","v":0},{"$f":"+[1]Potencia!K310","v":0},null,{"$f":"+[1]Potencia!M310","v":0},{"$f":"+[1]Potencia!N310","v":0},{"$f":"+[1]Potencia!O310","v":0},{"$f":"+[1]Potencia!P310","v":0},{"$f":"+[1]Potencia!Q310","v":0},null,{"$f":"+[1]Potencia!S310","v":0},{"$f":"+[1]Potencia!T310","v":0},{"$f":"+[1]Potencia!U310","v":0},{"$f":"+[1]Potencia!V310","v":0},{"$f":"+[1]Potencia!W310","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T310:W310)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI310:AL310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG310*IF($D310=\"BT\",Balance!D$98,IF($D310=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH310*IF($D310=\"BT\",Balance!E$98,IF($D310=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI310*IF($D310=\"BT\",Balance!F$98,IF($D310=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ310*IF($D310=\"BT\",Balance!G$98,IF($D310=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK310*IF($D310=\"BT\",Balance!H$98,IF($D310=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL310*IF($D310=\"BT\",Balance!I$98,IF($D310=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC310:BF310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN310*IF($D310=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO310*IF($D310=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP310*IF($D310=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ310*IF($D310=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR310*IF($D310=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS310*IF($D310=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ310:BM310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT310*IF($D310=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU310*IF($D310=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV310*IF($D310=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW310*IF($D310=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX310*IF($D310=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY310*IF($D310=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ310:BT310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!F393","v":"Pp"},{"$f":"+PremisaCosto!B393","v":"X2"},null,{"$f":"+[1]Potencia!F311","v":0},{"$f":"+[1]Potencia!G311","v":0},{"$f":"+[1]Potencia!H311","v":0},{"$f":"+[1]Potencia!I311","v":0},{"$f":"+[1]Potencia!J311","v":0},{"$f":"+[1]Potencia!K311","v":0},null,{"$f":"+[1]Potencia!M311","v":0},{"$f":"+[1]Potencia!N311","v":0},{"$f":"+[1]Potencia!O311","v":0},{"$f":"+[1]Potencia!P311","v":0},{"$f":"+[1]Potencia!Q311","v":0},null,{"$f":"+[1]Potencia!S311","v":0},{"$f":"+[1]Potencia!T311","v":0},{"$f":"+[1]Potencia!U311","v":0},{"$f":"+[1]Potencia!V311","v":0},{"$f":"+[1]Potencia!W311","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T311:W311)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI311:AL311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG311*IF($D311=\"BT\",Balance!D$98,IF($D311=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH311*IF($D311=\"BT\",Balance!E$98,IF($D311=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI311*IF($D311=\"BT\",Balance!F$98,IF($D311=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ311*IF($D311=\"BT\",Balance!G$98,IF($D311=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK311*IF($D311=\"BT\",Balance!H$98,IF($D311=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL311*IF($D311=\"BT\",Balance!I$98,IF($D311=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC311:BF311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN311*IF($D311=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO311*IF($D311=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP311*IF($D311=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ311*IF($D311=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR311*IF($D311=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS311*IF($D311=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ311:BM311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT311*IF($D311=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU311*IF($D311=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV311*IF($D311=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW311*IF($D311=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX311*IF($D311=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY311*IF($D311=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ311:BT311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!F394","v":"Pp"},{"$f":"+PremisaCosto!B394","v":"X2"},null,{"$f":"+[1]Potencia!F312","v":0},{"$f":"+[1]Potencia!G312","v":0},{"$f":"+[1]Potencia!H312","v":0},{"$f":"+[1]Potencia!I312","v":0},{"$f":"+[1]Potencia!J312","v":0},{"$f":"+[1]Potencia!K312","v":0},null,{"$f":"+[1]Potencia!M312","v":0},{"$f":"+[1]Potencia!N312","v":0},{"$f":"+[1]Potencia!O312","v":0},{"$f":"+[1]Potencia!P312","v":0},{"$f":"+[1]Potencia!Q312","v":0},null,{"$f":"+[1]Potencia!S312","v":0},{"$f":"+[1]Potencia!T312","v":0},{"$f":"+[1]Potencia!U312","v":0},{"$f":"+[1]Potencia!V312","v":0},{"$f":"+[1]Potencia!W312","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T312:W312)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI312:AL312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG312*IF($D312=\"BT\",Balance!D$98,IF($D312=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH312*IF($D312=\"BT\",Balance!E$98,IF($D312=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI312*IF($D312=\"BT\",Balance!F$98,IF($D312=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ312*IF($D312=\"BT\",Balance!G$98,IF($D312=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK312*IF($D312=\"BT\",Balance!H$98,IF($D312=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL312*IF($D312=\"BT\",Balance!I$98,IF($D312=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC312:BF312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN312*IF($D312=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO312*IF($D312=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP312*IF($D312=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ312*IF($D312=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR312*IF($D312=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS312*IF($D312=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ312:BM312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT312*IF($D312=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU312*IF($D312=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV312*IF($D312=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW312*IF($D312=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX312*IF($D312=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY312*IF($D312=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ312:BT312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!F395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,{"$f":"+[1]Potencia!F313","v":0},{"$f":"+[1]Potencia!G313","v":0},{"$f":"+[1]Potencia!H313","v":0},{"$f":"+[1]Potencia!I313","v":0},{"$f":"+[1]Potencia!J313","v":0},{"$f":"+[1]Potencia!K313","v":0},null,{"$f":"+[1]Potencia!M313","v":0},{"$f":"+[1]Potencia!N313","v":0},{"$f":"+[1]Potencia!O313","v":0},{"$f":"+[1]Potencia!P313","v":0},{"$f":"+[1]Potencia!Q313","v":0},null,{"$f":"+[1]Potencia!S313","v":0},{"$f":"+[1]Potencia!T313","v":0},{"$f":"+[1]Potencia!U313","v":0},{"$f":"+[1]Potencia!V313","v":0},{"$f":"+[1]Potencia!W313","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T313:W313)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI313:AL313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG313*IF($D313=\"BT\",Balance!D$98,IF($D313=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH313*IF($D313=\"BT\",Balance!E$98,IF($D313=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI313*IF($D313=\"BT\",Balance!F$98,IF($D313=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ313*IF($D313=\"BT\",Balance!G$98,IF($D313=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK313*IF($D313=\"BT\",Balance!H$98,IF($D313=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL313*IF($D313=\"BT\",Balance!I$98,IF($D313=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC313:BF313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN313*IF($D313=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO313*IF($D313=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP313*IF($D313=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ313*IF($D313=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR313*IF($D313=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS313*IF($D313=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ313:BM313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT313*IF($D313=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU313*IF($D313=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV313*IF($D313=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW313*IF($D313=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX313*IF($D313=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY313*IF($D313=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ313:BT313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!F396","v":"Pp"},{"$f":"+PremisaCosto!B396","v":"X2"},null,{"$f":"+[1]Potencia!F314","v":0},{"$f":"+[1]Potencia!G314","v":0},{"$f":"+[1]Potencia!H314","v":0},{"$f":"+[1]Potencia!I314","v":0},{"$f":"+[1]Potencia!J314","v":0},{"$f":"+[1]Potencia!K314","v":0},null,{"$f":"+[1]Potencia!M314","v":0},{"$f":"+[1]Potencia!N314","v":0},{"$f":"+[1]Potencia!O314","v":0},{"$f":"+[1]Potencia!P314","v":0},{"$f":"+[1]Potencia!Q314","v":0},null,{"$f":"+[1]Potencia!S314","v":0},{"$f":"+[1]Potencia!T314","v":0},{"$f":"+[1]Potencia!U314","v":0},{"$f":"+[1]Potencia!V314","v":0},{"$f":"+[1]Potencia!W314","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T314:W314)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI314:AL314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG314*IF($D314=\"BT\",Balance!D$98,IF($D314=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH314*IF($D314=\"BT\",Balance!E$98,IF($D314=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI314*IF($D314=\"BT\",Balance!F$98,IF($D314=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ314*IF($D314=\"BT\",Balance!G$98,IF($D314=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK314*IF($D314=\"BT\",Balance!H$98,IF($D314=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL314*IF($D314=\"BT\",Balance!I$98,IF($D314=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC314:BF314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN314*IF($D314=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO314*IF($D314=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP314*IF($D314=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ314*IF($D314=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR314*IF($D314=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS314*IF($D314=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ314:BM314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT314*IF($D314=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU314*IF($D314=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV314*IF($D314=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW314*IF($D314=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX314*IF($D314=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY314*IF($D314=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ314:BT314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!F397","v":"Pp"},{"$f":"+PremisaCosto!B397","v":"X2"},null,{"$f":"+[1]Potencia!F315","v":0},{"$f":"+[1]Potencia!G315","v":0},{"$f":"+[1]Potencia!H315","v":0},{"$f":"+[1]Potencia!I315","v":0},{"$f":"+[1]Potencia!J315","v":0},{"$f":"+[1]Potencia!K315","v":0},null,{"$f":"+[1]Potencia!M315","v":0},{"$f":"+[1]Potencia!N315","v":0},{"$f":"+[1]Potencia!O315","v":0},{"$f":"+[1]Potencia!P315","v":0},{"$f":"+[1]Potencia!Q315","v":0},null,{"$f":"+[1]Potencia!S315","v":0},{"$f":"+[1]Potencia!T315","v":0},{"$f":"+[1]Potencia!U315","v":0},{"$f":"+[1]Potencia!V315","v":0},{"$f":"+[1]Potencia!W315","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T315:W315)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI315:AL315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG315*IF($D315=\"BT\",Balance!D$98,IF($D315=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH315*IF($D315=\"BT\",Balance!E$98,IF($D315=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI315*IF($D315=\"BT\",Balance!F$98,IF($D315=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ315*IF($D315=\"BT\",Balance!G$98,IF($D315=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK315*IF($D315=\"BT\",Balance!H$98,IF($D315=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL315*IF($D315=\"BT\",Balance!I$98,IF($D315=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC315:BF315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN315*IF($D315=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO315*IF($D315=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP315*IF($D315=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ315*IF($D315=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR315*IF($D315=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS315*IF($D315=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ315:BM315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT315*IF($D315=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU315*IF($D315=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV315*IF($D315=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW315*IF($D315=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX315*IF($D315=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY315*IF($D315=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ315:BT315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!F398","v":"Pp"},{"$f":"+PremisaCosto!B398","v":"X2"},null,{"$f":"+[1]Potencia!F316","v":0},{"$f":"+[1]Potencia!G316","v":0},{"$f":"+[1]Potencia!H316","v":0},{"$f":"+[1]Potencia!I316","v":0},{"$f":"+[1]Potencia!J316","v":0},{"$f":"+[1]Potencia!K316","v":0},null,{"$f":"+[1]Potencia!M316","v":0},{"$f":"+[1]Potencia!N316","v":0},{"$f":"+[1]Potencia!O316","v":0},{"$f":"+[1]Potencia!P316","v":0},{"$f":"+[1]Potencia!Q316","v":0},null,{"$f":"+[1]Potencia!S316","v":0},{"$f":"+[1]Potencia!T316","v":0},{"$f":"+[1]Potencia!U316","v":0},{"$f":"+[1]Potencia!V316","v":0},{"$f":"+[1]Potencia!W316","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T316:W316)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI316:AL316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG316*IF($D316=\"BT\",Balance!D$98,IF($D316=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH316*IF($D316=\"BT\",Balance!E$98,IF($D316=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI316*IF($D316=\"BT\",Balance!F$98,IF($D316=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ316*IF($D316=\"BT\",Balance!G$98,IF($D316=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK316*IF($D316=\"BT\",Balance!H$98,IF($D316=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL316*IF($D316=\"BT\",Balance!I$98,IF($D316=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC316:BF316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN316*IF($D316=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO316*IF($D316=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP316*IF($D316=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ316*IF($D316=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR316*IF($D316=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS316*IF($D316=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ316:BM316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT316*IF($D316=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU316*IF($D316=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV316*IF($D316=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW316*IF($D316=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX316*IF($D316=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY316*IF($D316=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ316:BT316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!F399","v":"Pp"},{"$f":"+PremisaCosto!B399","v":"X2"},null,{"$f":"+[1]Potencia!F317","v":0},{"$f":"+[1]Potencia!G317","v":0},{"$f":"+[1]Potencia!H317","v":0},{"$f":"+[1]Potencia!I317","v":0},{"$f":"+[1]Potencia!J317","v":0},{"$f":"+[1]Potencia!K317","v":0},null,{"$f":"+[1]Potencia!M317","v":0},{"$f":"+[1]Potencia!N317","v":0},{"$f":"+[1]Potencia!O317","v":0},{"$f":"+[1]Potencia!P317","v":0},{"$f":"+[1]Potencia!Q317","v":0},null,{"$f":"+[1]Potencia!S317","v":0},{"$f":"+[1]Potencia!T317","v":0},{"$f":"+[1]Potencia!U317","v":0},{"$f":"+[1]Potencia!V317","v":0},{"$f":"+[1]Potencia!W317","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T317:W317)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI317:AL317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG317*IF($D317=\"BT\",Balance!D$98,IF($D317=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH317*IF($D317=\"BT\",Balance!E$98,IF($D317=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI317*IF($D317=\"BT\",Balance!F$98,IF($D317=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ317*IF($D317=\"BT\",Balance!G$98,IF($D317=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK317*IF($D317=\"BT\",Balance!H$98,IF($D317=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL317*IF($D317=\"BT\",Balance!I$98,IF($D317=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC317:BF317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN317*IF($D317=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO317*IF($D317=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP317*IF($D317=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ317*IF($D317=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR317*IF($D317=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS317*IF($D317=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ317:BM317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT317*IF($D317=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU317*IF($D317=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV317*IF($D317=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW317*IF($D317=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX317*IF($D317=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY317*IF($D317=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ317:BT317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!F400","v":"Pp"},{"$f":"+PremisaCosto!B400","v":"X2"},null,{"$f":"+[1]Potencia!F318","v":0},{"$f":"+[1]Potencia!G318","v":0},{"$f":"+[1]Potencia!H318","v":0},{"$f":"+[1]Potencia!I318","v":0},{"$f":"+[1]Potencia!J318","v":0},{"$f":"+[1]Potencia!K318","v":0},null,{"$f":"+[1]Potencia!M318","v":0},{"$f":"+[1]Potencia!N318","v":0},{"$f":"+[1]Potencia!O318","v":0},{"$f":"+[1]Potencia!P318","v":0},{"$f":"+[1]Potencia!Q318","v":0},null,{"$f":"+[1]Potencia!S318","v":0},{"$f":"+[1]Potencia!T318","v":0},{"$f":"+[1]Potencia!U318","v":0},{"$f":"+[1]Potencia!V318","v":0},{"$f":"+[1]Potencia!W318","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T318:W318)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI318:AL318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG318*IF($D318=\"BT\",Balance!D$98,IF($D318=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH318*IF($D318=\"BT\",Balance!E$98,IF($D318=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI318*IF($D318=\"BT\",Balance!F$98,IF($D318=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ318*IF($D318=\"BT\",Balance!G$98,IF($D318=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK318*IF($D318=\"BT\",Balance!H$98,IF($D318=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL318*IF($D318=\"BT\",Balance!I$98,IF($D318=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC318:BF318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN318*IF($D318=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO318*IF($D318=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP318*IF($D318=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ318*IF($D318=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR318*IF($D318=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS318*IF($D318=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ318:BM318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT318*IF($D318=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU318*IF($D318=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV318*IF($D318=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW318*IF($D318=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX318*IF($D318=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY318*IF($D318=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ318:BT318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!F401","v":"Pp"},{"$f":"+PremisaCosto!B401","v":"X2"},null,{"$f":"+[1]Potencia!F319","v":0},{"$f":"+[1]Potencia!G319","v":0},{"$f":"+[1]Potencia!H319","v":0},{"$f":"+[1]Potencia!I319","v":0},{"$f":"+[1]Potencia!J319","v":0},{"$f":"+[1]Potencia!K319","v":0},null,{"$f":"+[1]Potencia!M319","v":0},{"$f":"+[1]Potencia!N319","v":0},{"$f":"+[1]Potencia!O319","v":0},{"$f":"+[1]Potencia!P319","v":0},{"$f":"+[1]Potencia!Q319","v":0},null,{"$f":"+[1]Potencia!S319","v":0},{"$f":"+[1]Potencia!T319","v":0},{"$f":"+[1]Potencia!U319","v":0},{"$f":"+[1]Potencia!V319","v":0},{"$f":"+[1]Potencia!W319","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T319:W319)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI319:AL319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG319*IF($D319=\"BT\",Balance!D$98,IF($D319=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH319*IF($D319=\"BT\",Balance!E$98,IF($D319=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI319*IF($D319=\"BT\",Balance!F$98,IF($D319=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ319*IF($D319=\"BT\",Balance!G$98,IF($D319=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK319*IF($D319=\"BT\",Balance!H$98,IF($D319=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL319*IF($D319=\"BT\",Balance!I$98,IF($D319=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC319:BF319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN319*IF($D319=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO319*IF($D319=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP319*IF($D319=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ319*IF($D319=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR319*IF($D319=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS319*IF($D319=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ319:BM319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT319*IF($D319=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU319*IF($D319=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV319*IF($D319=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW319*IF($D319=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX319*IF($D319=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY319*IF($D319=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ319:BT319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!F402","v":"Pp"},{"$f":"+PremisaCosto!B402","v":"X2"},null,{"$f":"+[1]Potencia!F320","v":0},{"$f":"+[1]Potencia!G320","v":0},{"$f":"+[1]Potencia!H320","v":0},{"$f":"+[1]Potencia!I320","v":0},{"$f":"+[1]Potencia!J320","v":0},{"$f":"+[1]Potencia!K320","v":0},null,{"$f":"+[1]Potencia!M320","v":0},{"$f":"+[1]Potencia!N320","v":0},{"$f":"+[1]Potencia!O320","v":0},{"$f":"+[1]Potencia!P320","v":0},{"$f":"+[1]Potencia!Q320","v":0},null,{"$f":"+[1]Potencia!S320","v":0},{"$f":"+[1]Potencia!T320","v":0},{"$f":"+[1]Potencia!U320","v":0},{"$f":"+[1]Potencia!V320","v":0},{"$f":"+[1]Potencia!W320","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T320:W320)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI320:AL320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG320*IF($D320=\"BT\",Balance!D$98,IF($D320=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH320*IF($D320=\"BT\",Balance!E$98,IF($D320=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI320*IF($D320=\"BT\",Balance!F$98,IF($D320=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ320*IF($D320=\"BT\",Balance!G$98,IF($D320=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK320*IF($D320=\"BT\",Balance!H$98,IF($D320=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL320*IF($D320=\"BT\",Balance!I$98,IF($D320=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC320:BF320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN320*IF($D320=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO320*IF($D320=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP320*IF($D320=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ320*IF($D320=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR320*IF($D320=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS320*IF($D320=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ320:BM320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT320*IF($D320=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU320*IF($D320=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV320*IF($D320=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW320*IF($D320=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX320*IF($D320=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY320*IF($D320=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ320:BT320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!F403","v":"Pp"},{"$f":"+PremisaCosto!B403","v":"X2"},null,{"$f":"+[1]Potencia!F321","v":0},{"$f":"+[1]Potencia!G321","v":0},{"$f":"+[1]Potencia!H321","v":0},{"$f":"+[1]Potencia!I321","v":0},{"$f":"+[1]Potencia!J321","v":0},{"$f":"+[1]Potencia!K321","v":0},null,{"$f":"+[1]Potencia!M321","v":0},{"$f":"+[1]Potencia!N321","v":0},{"$f":"+[1]Potencia!O321","v":0},{"$f":"+[1]Potencia!P321","v":0},{"$f":"+[1]Potencia!Q321","v":0},null,{"$f":"+[1]Potencia!S321","v":0},{"$f":"+[1]Potencia!T321","v":0},{"$f":"+[1]Potencia!U321","v":0},{"$f":"+[1]Potencia!V321","v":0},{"$f":"+[1]Potencia!W321","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T321:W321)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI321:AL321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG321*IF($D321=\"BT\",Balance!D$98,IF($D321=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH321*IF($D321=\"BT\",Balance!E$98,IF($D321=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI321*IF($D321=\"BT\",Balance!F$98,IF($D321=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ321*IF($D321=\"BT\",Balance!G$98,IF($D321=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK321*IF($D321=\"BT\",Balance!H$98,IF($D321=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL321*IF($D321=\"BT\",Balance!I$98,IF($D321=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC321:BF321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN321*IF($D321=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO321*IF($D321=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP321*IF($D321=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ321*IF($D321=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR321*IF($D321=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS321*IF($D321=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ321:BM321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT321*IF($D321=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU321*IF($D321=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV321*IF($D321=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW321*IF($D321=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX321*IF($D321=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY321*IF($D321=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ321:BT321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!F404","v":"Pp"},{"$f":"+PremisaCosto!B404","v":"X2"},null,{"$f":"+[1]Potencia!F322","v":0},{"$f":"+[1]Potencia!G322","v":0},{"$f":"+[1]Potencia!H322","v":0},{"$f":"+[1]Potencia!I322","v":0},{"$f":"+[1]Potencia!J322","v":0},{"$f":"+[1]Potencia!K322","v":0},null,{"$f":"+[1]Potencia!M322","v":0},{"$f":"+[1]Potencia!N322","v":0},{"$f":"+[1]Potencia!O322","v":0},{"$f":"+[1]Potencia!P322","v":0},{"$f":"+[1]Potencia!Q322","v":0},null,{"$f":"+[1]Potencia!S322","v":0},{"$f":"+[1]Potencia!T322","v":0},{"$f":"+[1]Potencia!U322","v":0},{"$f":"+[1]Potencia!V322","v":0},{"$f":"+[1]Potencia!W322","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T322:W322)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI322:AL322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG322*IF($D322=\"BT\",Balance!D$98,IF($D322=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH322*IF($D322=\"BT\",Balance!E$98,IF($D322=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI322*IF($D322=\"BT\",Balance!F$98,IF($D322=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ322*IF($D322=\"BT\",Balance!G$98,IF($D322=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK322*IF($D322=\"BT\",Balance!H$98,IF($D322=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL322*IF($D322=\"BT\",Balance!I$98,IF($D322=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC322:BF322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN322*IF($D322=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO322*IF($D322=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP322*IF($D322=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ322*IF($D322=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR322*IF($D322=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS322*IF($D322=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ322:BM322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT322*IF($D322=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU322*IF($D322=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV322*IF($D322=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW322*IF($D322=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX322*IF($D322=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY322*IF($D322=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ322:BT322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!F405","v":"Pp"},{"$f":"+PremisaCosto!B405","v":"X2"},null,{"$f":"+[1]Potencia!F323","v":0},{"$f":"+[1]Potencia!G323","v":0},{"$f":"+[1]Potencia!H323","v":0},{"$f":"+[1]Potencia!I323","v":0},{"$f":"+[1]Potencia!J323","v":0},{"$f":"+[1]Potencia!K323","v":0},null,{"$f":"+[1]Potencia!M323","v":0},{"$f":"+[1]Potencia!N323","v":0},{"$f":"+[1]Potencia!O323","v":0},{"$f":"+[1]Potencia!P323","v":0},{"$f":"+[1]Potencia!Q323","v":0},null,{"$f":"+[1]Potencia!S323","v":0},{"$f":"+[1]Potencia!T323","v":0},{"$f":"+[1]Potencia!U323","v":0},{"$f":"+[1]Potencia!V323","v":0},{"$f":"+[1]Potencia!W323","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T323:W323)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI323:AL323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG323*IF($D323=\"BT\",Balance!D$98,IF($D323=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH323*IF($D323=\"BT\",Balance!E$98,IF($D323=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI323*IF($D323=\"BT\",Balance!F$98,IF($D323=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ323*IF($D323=\"BT\",Balance!G$98,IF($D323=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK323*IF($D323=\"BT\",Balance!H$98,IF($D323=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL323*IF($D323=\"BT\",Balance!I$98,IF($D323=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC323:BF323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN323*IF($D323=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO323*IF($D323=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP323*IF($D323=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ323*IF($D323=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR323*IF($D323=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS323*IF($D323=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ323:BM323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT323*IF($D323=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU323*IF($D323=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV323*IF($D323=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW323*IF($D323=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX323*IF($D323=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY323*IF($D323=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ323:BT323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!F406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,{"$f":"+[1]Potencia!F324","v":0},{"$f":"+[1]Potencia!G324","v":0},{"$f":"+[1]Potencia!H324","v":0},{"$f":"+[1]Potencia!I324","v":0},{"$f":"+[1]Potencia!J324","v":0},{"$f":"+[1]Potencia!K324","v":0},null,{"$f":"+[1]Potencia!M324","v":0},{"$f":"+[1]Potencia!N324","v":0},{"$f":"+[1]Potencia!O324","v":0},{"$f":"+[1]Potencia!P324","v":0},{"$f":"+[1]Potencia!Q324","v":0},null,{"$f":"+[1]Potencia!S324","v":0},{"$f":"+[1]Potencia!T324","v":0},{"$f":"+[1]Potencia!U324","v":0},{"$f":"+[1]Potencia!V324","v":0},{"$f":"+[1]Potencia!W324","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T324:W324)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI324:AL324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG324*IF($D324=\"BT\",Balance!D$98,IF($D324=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH324*IF($D324=\"BT\",Balance!E$98,IF($D324=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI324*IF($D324=\"BT\",Balance!F$98,IF($D324=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ324*IF($D324=\"BT\",Balance!G$98,IF($D324=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK324*IF($D324=\"BT\",Balance!H$98,IF($D324=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL324*IF($D324=\"BT\",Balance!I$98,IF($D324=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC324:BF324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN324*IF($D324=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO324*IF($D324=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP324*IF($D324=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ324*IF($D324=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR324*IF($D324=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS324*IF($D324=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ324:BM324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT324*IF($D324=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU324*IF($D324=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV324*IF($D324=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW324*IF($D324=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX324*IF($D324=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY324*IF($D324=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ324:BT324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!F407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,{"$f":"+[1]Potencia!F325","v":0},{"$f":"+[1]Potencia!G325","v":0},{"$f":"+[1]Potencia!H325","v":0},{"$f":"+[1]Potencia!I325","v":0},{"$f":"+[1]Potencia!J325","v":0},{"$f":"+[1]Potencia!K325","v":0},null,{"$f":"+[1]Potencia!M325","v":0},{"$f":"+[1]Potencia!N325","v":0},{"$f":"+[1]Potencia!O325","v":0},{"$f":"+[1]Potencia!P325","v":0},{"$f":"+[1]Potencia!Q325","v":0},null,{"$f":"+[1]Potencia!S325","v":0},{"$f":"+[1]Potencia!T325","v":0},{"$f":"+[1]Potencia!U325","v":0},{"$f":"+[1]Potencia!V325","v":0},{"$f":"+[1]Potencia!W325","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T325:W325)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI325:AL325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG325*IF($D325=\"BT\",Balance!D$98,IF($D325=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH325*IF($D325=\"BT\",Balance!E$98,IF($D325=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI325*IF($D325=\"BT\",Balance!F$98,IF($D325=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ325*IF($D325=\"BT\",Balance!G$98,IF($D325=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK325*IF($D325=\"BT\",Balance!H$98,IF($D325=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL325*IF($D325=\"BT\",Balance!I$98,IF($D325=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC325:BF325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN325*IF($D325=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO325*IF($D325=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP325*IF($D325=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ325*IF($D325=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR325*IF($D325=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS325*IF($D325=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ325:BM325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT325*IF($D325=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU325*IF($D325=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV325*IF($D325=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW325*IF($D325=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX325*IF($D325=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY325*IF($D325=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ325:BT325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!F408","v":"Pp"},{"$f":"+PremisaCosto!B408","v":"X3"},null,{"$f":"+[1]Potencia!F326","v":0},{"$f":"+[1]Potencia!G326","v":0},{"$f":"+[1]Potencia!H326","v":0},{"$f":"+[1]Potencia!I326","v":0},{"$f":"+[1]Potencia!J326","v":0},{"$f":"+[1]Potencia!K326","v":0},null,{"$f":"+[1]Potencia!M326","v":0},{"$f":"+[1]Potencia!N326","v":0},{"$f":"+[1]Potencia!O326","v":0},{"$f":"+[1]Potencia!P326","v":0},{"$f":"+[1]Potencia!Q326","v":0},null,{"$f":"+[1]Potencia!S326","v":0},{"$f":"+[1]Potencia!T326","v":0},{"$f":"+[1]Potencia!U326","v":0},{"$f":"+[1]Potencia!V326","v":0},{"$f":"+[1]Potencia!W326","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T326:W326)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI326:AL326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG326*IF($D326=\"BT\",Balance!D$98,IF($D326=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH326*IF($D326=\"BT\",Balance!E$98,IF($D326=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI326*IF($D326=\"BT\",Balance!F$98,IF($D326=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ326*IF($D326=\"BT\",Balance!G$98,IF($D326=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK326*IF($D326=\"BT\",Balance!H$98,IF($D326=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL326*IF($D326=\"BT\",Balance!I$98,IF($D326=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC326:BF326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN326*IF($D326=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO326*IF($D326=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP326*IF($D326=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ326*IF($D326=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR326*IF($D326=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS326*IF($D326=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ326:BM326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT326*IF($D326=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU326*IF($D326=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV326*IF($D326=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW326*IF($D326=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX326*IF($D326=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY326*IF($D326=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ326:BT326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!F409","v":"Pp"},{"$f":"+PremisaCosto!B409","v":"X3"},null,{"$f":"+[1]Potencia!F327","v":0},{"$f":"+[1]Potencia!G327","v":0},{"$f":"+[1]Potencia!H327","v":0},{"$f":"+[1]Potencia!I327","v":0},{"$f":"+[1]Potencia!J327","v":0},{"$f":"+[1]Potencia!K327","v":0},null,{"$f":"+[1]Potencia!M327","v":0},{"$f":"+[1]Potencia!N327","v":0},{"$f":"+[1]Potencia!O327","v":0},{"$f":"+[1]Potencia!P327","v":0},{"$f":"+[1]Potencia!Q327","v":0},null,{"$f":"+[1]Potencia!S327","v":0},{"$f":"+[1]Potencia!T327","v":0},{"$f":"+[1]Potencia!U327","v":0},{"$f":"+[1]Potencia!V327","v":0},{"$f":"+[1]Potencia!W327","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T327:W327)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI327:AL327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG327*IF($D327=\"BT\",Balance!D$98,IF($D327=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH327*IF($D327=\"BT\",Balance!E$98,IF($D327=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI327*IF($D327=\"BT\",Balance!F$98,IF($D327=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ327*IF($D327=\"BT\",Balance!G$98,IF($D327=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK327*IF($D327=\"BT\",Balance!H$98,IF($D327=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL327*IF($D327=\"BT\",Balance!I$98,IF($D327=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC327:BF327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN327*IF($D327=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO327*IF($D327=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP327*IF($D327=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ327*IF($D327=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR327*IF($D327=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS327*IF($D327=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ327:BM327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT327*IF($D327=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU327*IF($D327=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV327*IF($D327=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW327*IF($D327=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX327*IF($D327=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY327*IF($D327=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ327:BT327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!F410","v":"Pp"},{"$f":"+PremisaCosto!B410","v":"X3"},null,{"$f":"+[1]Potencia!F328","v":0},{"$f":"+[1]Potencia!G328","v":0},{"$f":"+[1]Potencia!H328","v":0},{"$f":"+[1]Potencia!I328","v":0},{"$f":"+[1]Potencia!J328","v":0},{"$f":"+[1]Potencia!K328","v":0},null,{"$f":"+[1]Potencia!M328","v":0},{"$f":"+[1]Potencia!N328","v":0},{"$f":"+[1]Potencia!O328","v":0},{"$f":"+[1]Potencia!P328","v":0},{"$f":"+[1]Potencia!Q328","v":0},null,{"$f":"+[1]Potencia!S328","v":0},{"$f":"+[1]Potencia!T328","v":0},{"$f":"+[1]Potencia!U328","v":0},{"$f":"+[1]Potencia!V328","v":0},{"$f":"+[1]Potencia!W328","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T328:W328)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI328:AL328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG328*IF($D328=\"BT\",Balance!D$98,IF($D328=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH328*IF($D328=\"BT\",Balance!E$98,IF($D328=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI328*IF($D328=\"BT\",Balance!F$98,IF($D328=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ328*IF($D328=\"BT\",Balance!G$98,IF($D328=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK328*IF($D328=\"BT\",Balance!H$98,IF($D328=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL328*IF($D328=\"BT\",Balance!I$98,IF($D328=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC328:BF328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN328*IF($D328=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO328*IF($D328=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP328*IF($D328=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ328*IF($D328=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR328*IF($D328=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS328*IF($D328=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ328:BM328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT328*IF($D328=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU328*IF($D328=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV328*IF($D328=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW328*IF($D328=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX328*IF($D328=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY328*IF($D328=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ328:BT328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!F411","v":"Pp"},{"$f":"+PremisaCosto!B411","v":"X3"},null,{"$f":"+[1]Potencia!F329","v":0},{"$f":"+[1]Potencia!G329","v":0},{"$f":"+[1]Potencia!H329","v":0},{"$f":"+[1]Potencia!I329","v":0},{"$f":"+[1]Potencia!J329","v":0},{"$f":"+[1]Potencia!K329","v":0},null,{"$f":"+[1]Potencia!M329","v":0},{"$f":"+[1]Potencia!N329","v":0},{"$f":"+[1]Potencia!O329","v":0},{"$f":"+[1]Potencia!P329","v":0},{"$f":"+[1]Potencia!Q329","v":0},null,{"$f":"+[1]Potencia!S329","v":0},{"$f":"+[1]Potencia!T329","v":0},{"$f":"+[1]Potencia!U329","v":0},{"$f":"+[1]Potencia!V329","v":0},{"$f":"+[1]Potencia!W329","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T329:W329)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI329:AL329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG329*IF($D329=\"BT\",Balance!D$98,IF($D329=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH329*IF($D329=\"BT\",Balance!E$98,IF($D329=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI329*IF($D329=\"BT\",Balance!F$98,IF($D329=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ329*IF($D329=\"BT\",Balance!G$98,IF($D329=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK329*IF($D329=\"BT\",Balance!H$98,IF($D329=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL329*IF($D329=\"BT\",Balance!I$98,IF($D329=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC329:BF329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN329*IF($D329=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO329*IF($D329=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP329*IF($D329=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ329*IF($D329=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR329*IF($D329=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS329*IF($D329=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ329:BM329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT329*IF($D329=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU329*IF($D329=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV329*IF($D329=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW329*IF($D329=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX329*IF($D329=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY329*IF($D329=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ329:BT329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!F412","v":"Pp"},{"$f":"+PremisaCosto!B412","v":"X3"},null,{"$f":"+[1]Potencia!F330","v":0},{"$f":"+[1]Potencia!G330","v":0},{"$f":"+[1]Potencia!H330","v":0},{"$f":"+[1]Potencia!I330","v":0},{"$f":"+[1]Potencia!J330","v":0},{"$f":"+[1]Potencia!K330","v":0},null,{"$f":"+[1]Potencia!M330","v":0},{"$f":"+[1]Potencia!N330","v":0},{"$f":"+[1]Potencia!O330","v":0},{"$f":"+[1]Potencia!P330","v":0},{"$f":"+[1]Potencia!Q330","v":0},null,{"$f":"+[1]Potencia!S330","v":0},{"$f":"+[1]Potencia!T330","v":0},{"$f":"+[1]Potencia!U330","v":0},{"$f":"+[1]Potencia!V330","v":0},{"$f":"+[1]Potencia!W330","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T330:W330)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI330:AL330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG330*IF($D330=\"BT\",Balance!D$98,IF($D330=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH330*IF($D330=\"BT\",Balance!E$98,IF($D330=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI330*IF($D330=\"BT\",Balance!F$98,IF($D330=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ330*IF($D330=\"BT\",Balance!G$98,IF($D330=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK330*IF($D330=\"BT\",Balance!H$98,IF($D330=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL330*IF($D330=\"BT\",Balance!I$98,IF($D330=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC330:BF330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN330*IF($D330=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO330*IF($D330=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP330*IF($D330=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ330*IF($D330=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR330*IF($D330=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS330*IF($D330=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ330:BM330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT330*IF($D330=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU330*IF($D330=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV330*IF($D330=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW330*IF($D330=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX330*IF($D330=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY330*IF($D330=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ330:BT330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!F413","v":"Pp"},{"$f":"+PremisaCosto!B413","v":"X3"},null,{"$f":"+[1]Potencia!F331","v":0},{"$f":"+[1]Potencia!G331","v":0},{"$f":"+[1]Potencia!H331","v":0},{"$f":"+[1]Potencia!I331","v":0},{"$f":"+[1]Potencia!J331","v":0},{"$f":"+[1]Potencia!K331","v":0},null,{"$f":"+[1]Potencia!M331","v":0},{"$f":"+[1]Potencia!N331","v":0},{"$f":"+[1]Potencia!O331","v":0},{"$f":"+[1]Potencia!P331","v":0},{"$f":"+[1]Potencia!Q331","v":0},null,{"$f":"+[1]Potencia!S331","v":0},{"$f":"+[1]Potencia!T331","v":0},{"$f":"+[1]Potencia!U331","v":0},{"$f":"+[1]Potencia!V331","v":0},{"$f":"+[1]Potencia!W331","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T331:W331)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI331:AL331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG331*IF($D331=\"BT\",Balance!D$98,IF($D331=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH331*IF($D331=\"BT\",Balance!E$98,IF($D331=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI331*IF($D331=\"BT\",Balance!F$98,IF($D331=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ331*IF($D331=\"BT\",Balance!G$98,IF($D331=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK331*IF($D331=\"BT\",Balance!H$98,IF($D331=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL331*IF($D331=\"BT\",Balance!I$98,IF($D331=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC331:BF331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN331*IF($D331=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO331*IF($D331=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP331*IF($D331=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ331*IF($D331=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR331*IF($D331=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS331*IF($D331=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ331:BM331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT331*IF($D331=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU331*IF($D331=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV331*IF($D331=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW331*IF($D331=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX331*IF($D331=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY331*IF($D331=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ331:BT331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!F414","v":"Pp"},{"$f":"+PremisaCosto!B414","v":"X3"},null,{"$f":"+[1]Potencia!F332","v":0},{"$f":"+[1]Potencia!G332","v":0},{"$f":"+[1]Potencia!H332","v":0},{"$f":"+[1]Potencia!I332","v":0},{"$f":"+[1]Potencia!J332","v":0},{"$f":"+[1]Potencia!K332","v":0},null,{"$f":"+[1]Potencia!M332","v":0},{"$f":"+[1]Potencia!N332","v":0},{"$f":"+[1]Potencia!O332","v":0},{"$f":"+[1]Potencia!P332","v":0},{"$f":"+[1]Potencia!Q332","v":0},null,{"$f":"+[1]Potencia!S332","v":0},{"$f":"+[1]Potencia!T332","v":0},{"$f":"+[1]Potencia!U332","v":0},{"$f":"+[1]Potencia!V332","v":0},{"$f":"+[1]Potencia!W332","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T332:W332)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI332:AL332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG332*IF($D332=\"BT\",Balance!D$98,IF($D332=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH332*IF($D332=\"BT\",Balance!E$98,IF($D332=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI332*IF($D332=\"BT\",Balance!F$98,IF($D332=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ332*IF($D332=\"BT\",Balance!G$98,IF($D332=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK332*IF($D332=\"BT\",Balance!H$98,IF($D332=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL332*IF($D332=\"BT\",Balance!I$98,IF($D332=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC332:BF332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN332*IF($D332=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO332*IF($D332=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP332*IF($D332=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ332*IF($D332=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR332*IF($D332=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS332*IF($D332=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ332:BM332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT332*IF($D332=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU332*IF($D332=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV332*IF($D332=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW332*IF($D332=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX332*IF($D332=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY332*IF($D332=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ332:BT332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!F415","v":"Pp"},{"$f":"+PremisaCosto!B415","v":"X3"},null,{"$f":"+[1]Potencia!F333","v":0},{"$f":"+[1]Potencia!G333","v":0},{"$f":"+[1]Potencia!H333","v":0},{"$f":"+[1]Potencia!I333","v":0},{"$f":"+[1]Potencia!J333","v":0},{"$f":"+[1]Potencia!K333","v":0},null,{"$f":"+[1]Potencia!M333","v":0},{"$f":"+[1]Potencia!N333","v":0},{"$f":"+[1]Potencia!O333","v":0},{"$f":"+[1]Potencia!P333","v":0},{"$f":"+[1]Potencia!Q333","v":0},null,{"$f":"+[1]Potencia!S333","v":0},{"$f":"+[1]Potencia!T333","v":0},{"$f":"+[1]Potencia!U333","v":0},{"$f":"+[1]Potencia!V333","v":0},{"$f":"+[1]Potencia!W333","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T333:W333)","v":0},null,{"$f":"+F333","v":0},0,0,0,0,0,null,{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI333:AL333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG333*IF($D333=\"BT\",Balance!D$98,IF($D333=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH333*IF($D333=\"BT\",Balance!E$98,IF($D333=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI333*IF($D333=\"BT\",Balance!F$98,IF($D333=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ333*IF($D333=\"BT\",Balance!G$98,IF($D333=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK333*IF($D333=\"BT\",Balance!H$98,IF($D333=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL333*IF($D333=\"BT\",Balance!I$98,IF($D333=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC333:BF333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN333*IF($D333=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO333*IF($D333=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP333*IF($D333=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ333*IF($D333=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR333*IF($D333=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS333*IF($D333=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ333:BM333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT333*IF($D333=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU333*IF($D333=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV333*IF($D333=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW333*IF($D333=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX333*IF($D333=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY333*IF($D333=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ333:BT333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!F416","v":"Pp"},{"$f":"+PremisaCosto!B416","v":"X3"},null,{"$f":"+[1]Potencia!F334","v":0},{"$f":"+[1]Potencia!G334","v":0},{"$f":"+[1]Potencia!H334","v":0},{"$f":"+[1]Potencia!I334","v":0},{"$f":"+[1]Potencia!J334","v":0},{"$f":"+[1]Potencia!K334","v":0},null,{"$f":"+[1]Potencia!M334","v":0},{"$f":"+[1]Potencia!N334","v":0},{"$f":"+[1]Potencia!O334","v":0},{"$f":"+[1]Potencia!P334","v":0},{"$f":"+[1]Potencia!Q334","v":0},null,{"$f":"+[1]Potencia!S334","v":0},{"$f":"+[1]Potencia!T334","v":0},{"$f":"+[1]Potencia!U334","v":0},{"$f":"+[1]Potencia!V334","v":0},{"$f":"+[1]Potencia!W334","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T334:W334)","v":0},null,0,{"$f":"+G334","v":0},{"$f":"+H334","v":0},{"$f":"+I334","v":0},{"$f":"+J334","v":0},{"$f":"+K334","v":0},null,{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI334:AL334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG334*IF($D334=\"BT\",Balance!D$98,IF($D334=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH334*IF($D334=\"BT\",Balance!E$98,IF($D334=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI334*IF($D334=\"BT\",Balance!F$98,IF($D334=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ334*IF($D334=\"BT\",Balance!G$98,IF($D334=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK334*IF($D334=\"BT\",Balance!H$98,IF($D334=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL334*IF($D334=\"BT\",Balance!I$98,IF($D334=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC334:BF334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN334*IF($D334=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO334*IF($D334=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP334*IF($D334=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ334*IF($D334=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR334*IF($D334=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS334*IF($D334=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ334:BM334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT334*IF($D334=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU334*IF($D334=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV334*IF($D334=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW334*IF($D334=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX334*IF($D334=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY334*IF($D334=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ334:BT334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!F417","v":"Pp"},{"$f":"+PremisaCosto!B417","v":"X3"},null,{"$f":"+[1]Potencia!F335","v":0},{"$f":"+[1]Potencia!G335","v":0},{"$f":"+[1]Potencia!H335","v":0},{"$f":"+[1]Potencia!I335","v":0},{"$f":"+[1]Potencia!J335","v":0},{"$f":"+[1]Potencia!K335","v":0},null,{"$f":"+[1]Potencia!M335","v":0},{"$f":"+[1]Potencia!N335","v":0},{"$f":"+[1]Potencia!O335","v":0},{"$f":"+[1]Potencia!P335","v":0},{"$f":"+[1]Potencia!Q335","v":0},null,{"$f":"+[1]Potencia!S335","v":0},{"$f":"+[1]Potencia!T335","v":0},{"$f":"+[1]Potencia!U335","v":0},{"$f":"+[1]Potencia!V335","v":0},{"$f":"+[1]Potencia!W335","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T335:W335)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI335:AL335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG335*IF($D335=\"BT\",Balance!D$98,IF($D335=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH335*IF($D335=\"BT\",Balance!E$98,IF($D335=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI335*IF($D335=\"BT\",Balance!F$98,IF($D335=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ335*IF($D335=\"BT\",Balance!G$98,IF($D335=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK335*IF($D335=\"BT\",Balance!H$98,IF($D335=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL335*IF($D335=\"BT\",Balance!I$98,IF($D335=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC335:BF335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN335*IF($D335=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO335*IF($D335=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP335*IF($D335=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ335*IF($D335=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR335*IF($D335=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS335*IF($D335=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ335:BM335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT335*IF($D335=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU335*IF($D335=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV335*IF($D335=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW335*IF($D335=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX335*IF($D335=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY335*IF($D335=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ335:BT335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!F418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,{"$f":"+[1]Potencia!F336","v":0},{"$f":"+[1]Potencia!G336","v":0},{"$f":"+[1]Potencia!H336","v":0},{"$f":"+[1]Potencia!I336","v":0},{"$f":"+[1]Potencia!J336","v":0},{"$f":"+[1]Potencia!K336","v":0},null,{"$f":"+[1]Potencia!M336","v":0},{"$f":"+[1]Potencia!N336","v":0},{"$f":"+[1]Potencia!O336","v":0},{"$f":"+[1]Potencia!P336","v":0},{"$f":"+[1]Potencia!Q336","v":0},null,{"$f":"+[1]Potencia!S336","v":0},{"$f":"+[1]Potencia!T336","v":0},{"$f":"+[1]Potencia!U336","v":0},{"$f":"+[1]Potencia!V336","v":0},{"$f":"+[1]Potencia!W336","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T336:W336)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI336:AL336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG336*IF($D336=\"BT\",Balance!D$98,IF($D336=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH336*IF($D336=\"BT\",Balance!E$98,IF($D336=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI336*IF($D336=\"BT\",Balance!F$98,IF($D336=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ336*IF($D336=\"BT\",Balance!G$98,IF($D336=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK336*IF($D336=\"BT\",Balance!H$98,IF($D336=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL336*IF($D336=\"BT\",Balance!I$98,IF($D336=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC336:BF336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN336*IF($D336=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO336*IF($D336=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP336*IF($D336=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ336*IF($D336=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR336*IF($D336=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS336*IF($D336=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ336:BM336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT336*IF($D336=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU336*IF($D336=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV336*IF($D336=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW336*IF($D336=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX336*IF($D336=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY336*IF($D336=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ336:BT336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!F419","v":"Pp"},{"$f":"+PremisaCosto!B419","v":"X3"},null,{"$f":"+[1]Potencia!F337","v":0},{"$f":"+[1]Potencia!G337","v":0},{"$f":"+[1]Potencia!H337","v":0},{"$f":"+[1]Potencia!I337","v":0},{"$f":"+[1]Potencia!J337","v":0},{"$f":"+[1]Potencia!K337","v":0},null,{"$f":"+[1]Potencia!M337","v":0},{"$f":"+[1]Potencia!N337","v":0},{"$f":"+[1]Potencia!O337","v":0},{"$f":"+[1]Potencia!P337","v":0},{"$f":"+[1]Potencia!Q337","v":0},null,{"$f":"+[1]Potencia!S337","v":0},{"$f":"+[1]Potencia!T337","v":0},{"$f":"+[1]Potencia!U337","v":0},{"$f":"+[1]Potencia!V337","v":0},{"$f":"+[1]Potencia!W337","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T337:W337)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI337:AL337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG337*IF($D337=\"BT\",Balance!D$98,IF($D337=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH337*IF($D337=\"BT\",Balance!E$98,IF($D337=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI337*IF($D337=\"BT\",Balance!F$98,IF($D337=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ337*IF($D337=\"BT\",Balance!G$98,IF($D337=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK337*IF($D337=\"BT\",Balance!H$98,IF($D337=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL337*IF($D337=\"BT\",Balance!I$98,IF($D337=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC337:BF337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN337*IF($D337=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO337*IF($D337=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP337*IF($D337=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ337*IF($D337=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR337*IF($D337=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS337*IF($D337=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ337:BM337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT337*IF($D337=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU337*IF($D337=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV337*IF($D337=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW337*IF($D337=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX337*IF($D337=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY337*IF($D337=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ337:BT337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!F420","v":"Pp"},{"$f":"+PremisaCosto!B420","v":"X3"},null,{"$f":"+[1]Potencia!F338","v":0},{"$f":"+[1]Potencia!G338","v":0},{"$f":"+[1]Potencia!H338","v":0},{"$f":"+[1]Potencia!I338","v":0},{"$f":"+[1]Potencia!J338","v":0},{"$f":"+[1]Potencia!K338","v":0},null,{"$f":"+[1]Potencia!M338","v":0},{"$f":"+[1]Potencia!N338","v":0},{"$f":"+[1]Potencia!O338","v":0},{"$f":"+[1]Potencia!P338","v":0},{"$f":"+[1]Potencia!Q338","v":0},null,{"$f":"+[1]Potencia!S338","v":0},{"$f":"+[1]Potencia!T338","v":0},{"$f":"+[1]Potencia!U338","v":0},{"$f":"+[1]Potencia!V338","v":0},{"$f":"+[1]Potencia!W338","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T338:W338)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI338:AL338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG338*IF($D338=\"BT\",Balance!D$98,IF($D338=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH338*IF($D338=\"BT\",Balance!E$98,IF($D338=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI338*IF($D338=\"BT\",Balance!F$98,IF($D338=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ338*IF($D338=\"BT\",Balance!G$98,IF($D338=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK338*IF($D338=\"BT\",Balance!H$98,IF($D338=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL338*IF($D338=\"BT\",Balance!I$98,IF($D338=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC338:BF338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN338*IF($D338=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO338*IF($D338=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP338*IF($D338=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ338*IF($D338=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR338*IF($D338=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS338*IF($D338=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ338:BM338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT338*IF($D338=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU338*IF($D338=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV338*IF($D338=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW338*IF($D338=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX338*IF($D338=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY338*IF($D338=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ338:BT338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!F421","v":"Pp"},{"$f":"+PremisaCosto!B421","v":"X3"},null,{"$f":"+[1]Potencia!F339","v":0},{"$f":"+[1]Potencia!G339","v":0},{"$f":"+[1]Potencia!H339","v":0},{"$f":"+[1]Potencia!I339","v":0},{"$f":"+[1]Potencia!J339","v":0},{"$f":"+[1]Potencia!K339","v":0},null,{"$f":"+[1]Potencia!M339","v":0},{"$f":"+[1]Potencia!N339","v":0},{"$f":"+[1]Potencia!O339","v":0},{"$f":"+[1]Potencia!P339","v":0},{"$f":"+[1]Potencia!Q339","v":0},null,{"$f":"+[1]Potencia!S339","v":0},{"$f":"+[1]Potencia!T339","v":0},{"$f":"+[1]Potencia!U339","v":0},{"$f":"+[1]Potencia!V339","v":0},{"$f":"+[1]Potencia!W339","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T339:W339)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI339:AL339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG339*IF($D339=\"BT\",Balance!D$98,IF($D339=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH339*IF($D339=\"BT\",Balance!E$98,IF($D339=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI339*IF($D339=\"BT\",Balance!F$98,IF($D339=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ339*IF($D339=\"BT\",Balance!G$98,IF($D339=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK339*IF($D339=\"BT\",Balance!H$98,IF($D339=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL339*IF($D339=\"BT\",Balance!I$98,IF($D339=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC339:BF339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN339*IF($D339=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO339*IF($D339=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP339*IF($D339=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ339*IF($D339=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR339*IF($D339=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS339*IF($D339=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ339:BM339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT339*IF($D339=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU339*IF($D339=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV339*IF($D339=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW339*IF($D339=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX339*IF($D339=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY339*IF($D339=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ339:BT339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!F422","v":"Pp"},{"$f":"+PremisaCosto!B422","v":"X3"},null,{"$f":"+[1]Potencia!F340","v":0},{"$f":"+[1]Potencia!G340","v":0},{"$f":"+[1]Potencia!H340","v":0},{"$f":"+[1]Potencia!I340","v":0},{"$f":"+[1]Potencia!J340","v":0},{"$f":"+[1]Potencia!K340","v":0},null,{"$f":"+[1]Potencia!M340","v":0},{"$f":"+[1]Potencia!N340","v":0},{"$f":"+[1]Potencia!O340","v":0},{"$f":"+[1]Potencia!P340","v":0},{"$f":"+[1]Potencia!Q340","v":0},null,{"$f":"+[1]Potencia!S340","v":0},{"$f":"+[1]Potencia!T340","v":0},{"$f":"+[1]Potencia!U340","v":0},{"$f":"+[1]Potencia!V340","v":0},{"$f":"+[1]Potencia!W340","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T340:W340)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI340:AL340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG340*IF($D340=\"BT\",Balance!D$98,IF($D340=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH340*IF($D340=\"BT\",Balance!E$98,IF($D340=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI340*IF($D340=\"BT\",Balance!F$98,IF($D340=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ340*IF($D340=\"BT\",Balance!G$98,IF($D340=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK340*IF($D340=\"BT\",Balance!H$98,IF($D340=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL340*IF($D340=\"BT\",Balance!I$98,IF($D340=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC340:BF340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN340*IF($D340=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO340*IF($D340=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP340*IF($D340=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ340*IF($D340=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR340*IF($D340=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS340*IF($D340=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ340:BM340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT340*IF($D340=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU340*IF($D340=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV340*IF($D340=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW340*IF($D340=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX340*IF($D340=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY340*IF($D340=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ340:BT340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!F423","v":"Pp"},{"$f":"+PremisaCosto!B423","v":"X3"},null,{"$f":"+[1]Potencia!F341","v":0},{"$f":"+[1]Potencia!G341","v":0},{"$f":"+[1]Potencia!H341","v":0},{"$f":"+[1]Potencia!I341","v":0},{"$f":"+[1]Potencia!J341","v":0},{"$f":"+[1]Potencia!K341","v":0},null,{"$f":"+[1]Potencia!M341","v":0},{"$f":"+[1]Potencia!N341","v":0},{"$f":"+[1]Potencia!O341","v":0},{"$f":"+[1]Potencia!P341","v":0},{"$f":"+[1]Potencia!Q341","v":0},null,{"$f":"+[1]Potencia!S341","v":0},{"$f":"+[1]Potencia!T341","v":0},{"$f":"+[1]Potencia!U341","v":0},{"$f":"+[1]Potencia!V341","v":0},{"$f":"+[1]Potencia!W341","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T341:W341)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI341:AL341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG341*IF($D341=\"BT\",Balance!D$98,IF($D341=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH341*IF($D341=\"BT\",Balance!E$98,IF($D341=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI341*IF($D341=\"BT\",Balance!F$98,IF($D341=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ341*IF($D341=\"BT\",Balance!G$98,IF($D341=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK341*IF($D341=\"BT\",Balance!H$98,IF($D341=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL341*IF($D341=\"BT\",Balance!I$98,IF($D341=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC341:BF341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN341*IF($D341=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO341*IF($D341=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP341*IF($D341=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ341*IF($D341=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR341*IF($D341=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS341*IF($D341=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ341:BM341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT341*IF($D341=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU341*IF($D341=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV341*IF($D341=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW341*IF($D341=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX341*IF($D341=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY341*IF($D341=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ341:BT341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!F424","v":"Pp"},{"$f":"+PremisaCosto!B424","v":"X3"},null,{"$f":"+[1]Potencia!F342","v":0},{"$f":"+[1]Potencia!G342","v":0},{"$f":"+[1]Potencia!H342","v":0},{"$f":"+[1]Potencia!I342","v":0},{"$f":"+[1]Potencia!J342","v":0},{"$f":"+[1]Potencia!K342","v":0},null,{"$f":"+[1]Potencia!M342","v":0},{"$f":"+[1]Potencia!N342","v":0},{"$f":"+[1]Potencia!O342","v":0},{"$f":"+[1]Potencia!P342","v":0},{"$f":"+[1]Potencia!Q342","v":0},null,{"$f":"+[1]Potencia!S342","v":0},{"$f":"+[1]Potencia!T342","v":0},{"$f":"+[1]Potencia!U342","v":0},{"$f":"+[1]Potencia!V342","v":0},{"$f":"+[1]Potencia!W342","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T342:W342)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI342:AL342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG342*IF($D342=\"BT\",Balance!D$98,IF($D342=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH342*IF($D342=\"BT\",Balance!E$98,IF($D342=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI342*IF($D342=\"BT\",Balance!F$98,IF($D342=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ342*IF($D342=\"BT\",Balance!G$98,IF($D342=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK342*IF($D342=\"BT\",Balance!H$98,IF($D342=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL342*IF($D342=\"BT\",Balance!I$98,IF($D342=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC342:BF342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN342*IF($D342=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO342*IF($D342=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP342*IF($D342=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ342*IF($D342=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR342*IF($D342=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS342*IF($D342=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ342:BM342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT342*IF($D342=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU342*IF($D342=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV342*IF($D342=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW342*IF($D342=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX342*IF($D342=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY342*IF($D342=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ342:BT342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!F425","v":"Pp"},{"$f":"+PremisaCosto!B425","v":"X3"},null,{"$f":"+[1]Potencia!F343","v":0},{"$f":"+[1]Potencia!G343","v":0},{"$f":"+[1]Potencia!H343","v":0},{"$f":"+[1]Potencia!I343","v":0},{"$f":"+[1]Potencia!J343","v":0},{"$f":"+[1]Potencia!K343","v":0},null,{"$f":"+[1]Potencia!M343","v":0},{"$f":"+[1]Potencia!N343","v":0},{"$f":"+[1]Potencia!O343","v":0},{"$f":"+[1]Potencia!P343","v":0},{"$f":"+[1]Potencia!Q343","v":0},null,{"$f":"+[1]Potencia!S343","v":0},{"$f":"+[1]Potencia!T343","v":0},{"$f":"+[1]Potencia!U343","v":0},{"$f":"+[1]Potencia!V343","v":0},{"$f":"+[1]Potencia!W343","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T343:W343)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI343:AL343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG343*IF($D343=\"BT\",Balance!D$98,IF($D343=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH343*IF($D343=\"BT\",Balance!E$98,IF($D343=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI343*IF($D343=\"BT\",Balance!F$98,IF($D343=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ343*IF($D343=\"BT\",Balance!G$98,IF($D343=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK343*IF($D343=\"BT\",Balance!H$98,IF($D343=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL343*IF($D343=\"BT\",Balance!I$98,IF($D343=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC343:BF343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN343*IF($D343=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO343*IF($D343=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP343*IF($D343=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ343*IF($D343=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR343*IF($D343=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS343*IF($D343=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ343:BM343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT343*IF($D343=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU343*IF($D343=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV343*IF($D343=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW343*IF($D343=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX343*IF($D343=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY343*IF($D343=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ343:BT343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!F426","v":"Pp"},{"$f":"+PremisaCosto!B426","v":"X3"},null,{"$f":"+[1]Potencia!F344","v":0},{"$f":"+[1]Potencia!G344","v":0},{"$f":"+[1]Potencia!H344","v":0},{"$f":"+[1]Potencia!I344","v":0},{"$f":"+[1]Potencia!J344","v":0},{"$f":"+[1]Potencia!K344","v":0},null,{"$f":"+[1]Potencia!M344","v":0},{"$f":"+[1]Potencia!N344","v":0},{"$f":"+[1]Potencia!O344","v":0},{"$f":"+[1]Potencia!P344","v":0},{"$f":"+[1]Potencia!Q344","v":0},null,{"$f":"+[1]Potencia!S344","v":0},{"$f":"+[1]Potencia!T344","v":0},{"$f":"+[1]Potencia!U344","v":0},{"$f":"+[1]Potencia!V344","v":0},{"$f":"+[1]Potencia!W344","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T344:W344)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI344:AL344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG344*IF($D344=\"BT\",Balance!D$98,IF($D344=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH344*IF($D344=\"BT\",Balance!E$98,IF($D344=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI344*IF($D344=\"BT\",Balance!F$98,IF($D344=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ344*IF($D344=\"BT\",Balance!G$98,IF($D344=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK344*IF($D344=\"BT\",Balance!H$98,IF($D344=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL344*IF($D344=\"BT\",Balance!I$98,IF($D344=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC344:BF344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN344*IF($D344=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO344*IF($D344=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP344*IF($D344=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ344*IF($D344=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR344*IF($D344=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS344*IF($D344=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ344:BM344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT344*IF($D344=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU344*IF($D344=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV344*IF($D344=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW344*IF($D344=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX344*IF($D344=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY344*IF($D344=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ344:BT344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!F427","v":"Pp"},{"$f":"+PremisaCosto!B427","v":"X3"},null,{"$f":"+[1]Potencia!F345","v":0},{"$f":"+[1]Potencia!G345","v":0},{"$f":"+[1]Potencia!H345","v":0},{"$f":"+[1]Potencia!I345","v":0},{"$f":"+[1]Potencia!J345","v":0},{"$f":"+[1]Potencia!K345","v":0},null,{"$f":"+[1]Potencia!M345","v":0},{"$f":"+[1]Potencia!N345","v":0},{"$f":"+[1]Potencia!O345","v":0},{"$f":"+[1]Potencia!P345","v":0},{"$f":"+[1]Potencia!Q345","v":0},null,{"$f":"+[1]Potencia!S345","v":0},{"$f":"+[1]Potencia!T345","v":0},{"$f":"+[1]Potencia!U345","v":0},{"$f":"+[1]Potencia!V345","v":0},{"$f":"+[1]Potencia!W345","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T345:W345)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI345:AL345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG345*IF($D345=\"BT\",Balance!D$98,IF($D345=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH345*IF($D345=\"BT\",Balance!E$98,IF($D345=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI345*IF($D345=\"BT\",Balance!F$98,IF($D345=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ345*IF($D345=\"BT\",Balance!G$98,IF($D345=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK345*IF($D345=\"BT\",Balance!H$98,IF($D345=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL345*IF($D345=\"BT\",Balance!I$98,IF($D345=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC345:BF345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN345*IF($D345=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO345*IF($D345=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP345*IF($D345=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ345*IF($D345=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR345*IF($D345=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS345*IF($D345=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ345:BM345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT345*IF($D345=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU345*IF($D345=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV345*IF($D345=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW345*IF($D345=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX345*IF($D345=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY345*IF($D345=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ345:BT345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!F428","v":"Pp"},{"$f":"+PremisaCosto!B428","v":"X3"},null,{"$f":"+[1]Potencia!F346","v":0},{"$f":"+[1]Potencia!G346","v":0},{"$f":"+[1]Potencia!H346","v":0},{"$f":"+[1]Potencia!I346","v":0},{"$f":"+[1]Potencia!J346","v":0},{"$f":"+[1]Potencia!K346","v":0},null,{"$f":"+[1]Potencia!M346","v":0},{"$f":"+[1]Potencia!N346","v":0},{"$f":"+[1]Potencia!O346","v":0},{"$f":"+[1]Potencia!P346","v":0},{"$f":"+[1]Potencia!Q346","v":0},null,{"$f":"+[1]Potencia!S346","v":0},{"$f":"+[1]Potencia!T346","v":0},{"$f":"+[1]Potencia!U346","v":0},{"$f":"+[1]Potencia!V346","v":0},{"$f":"+[1]Potencia!W346","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T346:W346)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI346:AL346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG346*IF($D346=\"BT\",Balance!D$98,IF($D346=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH346*IF($D346=\"BT\",Balance!E$98,IF($D346=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI346*IF($D346=\"BT\",Balance!F$98,IF($D346=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ346*IF($D346=\"BT\",Balance!G$98,IF($D346=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK346*IF($D346=\"BT\",Balance!H$98,IF($D346=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL346*IF($D346=\"BT\",Balance!I$98,IF($D346=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC346:BF346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN346*IF($D346=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO346*IF($D346=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP346*IF($D346=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ346*IF($D346=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR346*IF($D346=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS346*IF($D346=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ346:BM346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT346*IF($D346=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU346*IF($D346=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV346*IF($D346=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW346*IF($D346=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX346*IF($D346=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY346*IF($D346=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ346:BT346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!F429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,{"$f":"+[1]Potencia!F347","v":0},{"$f":"+[1]Potencia!G347","v":0},{"$f":"+[1]Potencia!H347","v":0},{"$f":"+[1]Potencia!I347","v":0},{"$f":"+[1]Potencia!J347","v":0},{"$f":"+[1]Potencia!K347","v":0},null,{"$f":"+[1]Potencia!M347","v":0},{"$f":"+[1]Potencia!N347","v":0},{"$f":"+[1]Potencia!O347","v":0},{"$f":"+[1]Potencia!P347","v":0},{"$f":"+[1]Potencia!Q347","v":0},null,{"$f":"+[1]Potencia!S347","v":0},{"$f":"+[1]Potencia!T347","v":0},{"$f":"+[1]Potencia!U347","v":0},{"$f":"+[1]Potencia!V347","v":0},{"$f":"+[1]Potencia!W347","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T347:W347)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI347:AL347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG347*IF($D347=\"BT\",Balance!D$98,IF($D347=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH347*IF($D347=\"BT\",Balance!E$98,IF($D347=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI347*IF($D347=\"BT\",Balance!F$98,IF($D347=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ347*IF($D347=\"BT\",Balance!G$98,IF($D347=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK347*IF($D347=\"BT\",Balance!H$98,IF($D347=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL347*IF($D347=\"BT\",Balance!I$98,IF($D347=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC347:BF347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN347*IF($D347=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO347*IF($D347=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP347*IF($D347=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ347*IF($D347=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR347*IF($D347=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS347*IF($D347=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ347:BM347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT347*IF($D347=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU347*IF($D347=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV347*IF($D347=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW347*IF($D347=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX347*IF($D347=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY347*IF($D347=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ347:BT347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!F430","v":"Pp"},{"$f":"+PremisaCosto!B430","v":"X3"},null,{"$f":"+[1]Potencia!F348","v":0},{"$f":"+[1]Potencia!G348","v":0},{"$f":"+[1]Potencia!H348","v":0},{"$f":"+[1]Potencia!I348","v":0},{"$f":"+[1]Potencia!J348","v":0},{"$f":"+[1]Potencia!K348","v":0},null,{"$f":"+[1]Potencia!M348","v":0},{"$f":"+[1]Potencia!N348","v":0},{"$f":"+[1]Potencia!O348","v":0},{"$f":"+[1]Potencia!P348","v":0},{"$f":"+[1]Potencia!Q348","v":0},null,{"$f":"+[1]Potencia!S348","v":0},{"$f":"+[1]Potencia!T348","v":0},{"$f":"+[1]Potencia!U348","v":0},{"$f":"+[1]Potencia!V348","v":0},{"$f":"+[1]Potencia!W348","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T348:W348)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI348:AL348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG348*IF($D348=\"BT\",Balance!D$98,IF($D348=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH348*IF($D348=\"BT\",Balance!E$98,IF($D348=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI348*IF($D348=\"BT\",Balance!F$98,IF($D348=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ348*IF($D348=\"BT\",Balance!G$98,IF($D348=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK348*IF($D348=\"BT\",Balance!H$98,IF($D348=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL348*IF($D348=\"BT\",Balance!I$98,IF($D348=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC348:BF348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN348*IF($D348=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO348*IF($D348=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP348*IF($D348=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ348*IF($D348=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR348*IF($D348=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS348*IF($D348=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ348:BM348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT348*IF($D348=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU348*IF($D348=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV348*IF($D348=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW348*IF($D348=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX348*IF($D348=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY348*IF($D348=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ348:BT348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!F431","v":"Pp"},{"$f":"+PremisaCosto!B431","v":"X3"},null,{"$f":"+[1]Potencia!F349","v":0},{"$f":"+[1]Potencia!G349","v":0},{"$f":"+[1]Potencia!H349","v":0},{"$f":"+[1]Potencia!I349","v":0},{"$f":"+[1]Potencia!J349","v":0},{"$f":"+[1]Potencia!K349","v":0},null,{"$f":"+[1]Potencia!M349","v":0},{"$f":"+[1]Potencia!N349","v":0},{"$f":"+[1]Potencia!O349","v":0},{"$f":"+[1]Potencia!P349","v":0},{"$f":"+[1]Potencia!Q349","v":0},null,{"$f":"+[1]Potencia!S349","v":0},{"$f":"+[1]Potencia!T349","v":0},{"$f":"+[1]Potencia!U349","v":0},{"$f":"+[1]Potencia!V349","v":0},{"$f":"+[1]Potencia!W349","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T349:W349)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI349:AL349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG349*IF($D349=\"BT\",Balance!D$98,IF($D349=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH349*IF($D349=\"BT\",Balance!E$98,IF($D349=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI349*IF($D349=\"BT\",Balance!F$98,IF($D349=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ349*IF($D349=\"BT\",Balance!G$98,IF($D349=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK349*IF($D349=\"BT\",Balance!H$98,IF($D349=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL349*IF($D349=\"BT\",Balance!I$98,IF($D349=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC349:BF349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN349*IF($D349=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO349*IF($D349=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP349*IF($D349=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ349*IF($D349=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR349*IF($D349=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS349*IF($D349=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ349:BM349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT349*IF($D349=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU349*IF($D349=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV349*IF($D349=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW349*IF($D349=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX349*IF($D349=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY349*IF($D349=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ349:BT349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!F432","v":"Pp"},{"$f":"+PremisaCosto!B432","v":"X3"},null,{"$f":"+[1]Potencia!F350","v":0},{"$f":"+[1]Potencia!G350","v":0},{"$f":"+[1]Potencia!H350","v":0},{"$f":"+[1]Potencia!I350","v":0},{"$f":"+[1]Potencia!J350","v":0},{"$f":"+[1]Potencia!K350","v":0},null,{"$f":"+[1]Potencia!M350","v":0},{"$f":"+[1]Potencia!N350","v":0},{"$f":"+[1]Potencia!O350","v":0},{"$f":"+[1]Potencia!P350","v":0},{"$f":"+[1]Potencia!Q350","v":0},null,{"$f":"+[1]Potencia!S350","v":0},{"$f":"+[1]Potencia!T350","v":0},{"$f":"+[1]Potencia!U350","v":0},{"$f":"+[1]Potencia!V350","v":0},{"$f":"+[1]Potencia!W350","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T350:W350)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI350:AL350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG350*IF($D350=\"BT\",Balance!D$98,IF($D350=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH350*IF($D350=\"BT\",Balance!E$98,IF($D350=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI350*IF($D350=\"BT\",Balance!F$98,IF($D350=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ350*IF($D350=\"BT\",Balance!G$98,IF($D350=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK350*IF($D350=\"BT\",Balance!H$98,IF($D350=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL350*IF($D350=\"BT\",Balance!I$98,IF($D350=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC350:BF350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN350*IF($D350=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO350*IF($D350=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP350*IF($D350=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ350*IF($D350=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR350*IF($D350=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS350*IF($D350=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ350:BM350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT350*IF($D350=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU350*IF($D350=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV350*IF($D350=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW350*IF($D350=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX350*IF($D350=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY350*IF($D350=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ350:BT350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!F433","v":"Pp"},{"$f":"+PremisaCosto!B433","v":"X3"},null,{"$f":"+[1]Potencia!F351","v":0},{"$f":"+[1]Potencia!G351","v":0},{"$f":"+[1]Potencia!H351","v":0},{"$f":"+[1]Potencia!I351","v":0},{"$f":"+[1]Potencia!J351","v":0},{"$f":"+[1]Potencia!K351","v":0},null,{"$f":"+[1]Potencia!M351","v":0},{"$f":"+[1]Potencia!N351","v":0},{"$f":"+[1]Potencia!O351","v":0},{"$f":"+[1]Potencia!P351","v":0},{"$f":"+[1]Potencia!Q351","v":0},null,{"$f":"+[1]Potencia!S351","v":0},{"$f":"+[1]Potencia!T351","v":0},{"$f":"+[1]Potencia!U351","v":0},{"$f":"+[1]Potencia!V351","v":0},{"$f":"+[1]Potencia!W351","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T351:W351)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI351:AL351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG351*IF($D351=\"BT\",Balance!D$98,IF($D351=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH351*IF($D351=\"BT\",Balance!E$98,IF($D351=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI351*IF($D351=\"BT\",Balance!F$98,IF($D351=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ351*IF($D351=\"BT\",Balance!G$98,IF($D351=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK351*IF($D351=\"BT\",Balance!H$98,IF($D351=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL351*IF($D351=\"BT\",Balance!I$98,IF($D351=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC351:BF351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN351*IF($D351=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO351*IF($D351=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP351*IF($D351=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ351*IF($D351=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR351*IF($D351=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS351*IF($D351=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ351:BM351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT351*IF($D351=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU351*IF($D351=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV351*IF($D351=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW351*IF($D351=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX351*IF($D351=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY351*IF($D351=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ351:BT351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!F434","v":"Pp"},{"$f":"+PremisaCosto!B434","v":"X3"},null,{"$f":"+[1]Potencia!F352","v":0},{"$f":"+[1]Potencia!G352","v":0},{"$f":"+[1]Potencia!H352","v":0},{"$f":"+[1]Potencia!I352","v":0},{"$f":"+[1]Potencia!J352","v":0},{"$f":"+[1]Potencia!K352","v":0},null,{"$f":"+[1]Potencia!M352","v":0},{"$f":"+[1]Potencia!N352","v":0},{"$f":"+[1]Potencia!O352","v":0},{"$f":"+[1]Potencia!P352","v":0},{"$f":"+[1]Potencia!Q352","v":0},null,{"$f":"+[1]Potencia!S352","v":0},{"$f":"+[1]Potencia!T352","v":0},{"$f":"+[1]Potencia!U352","v":0},{"$f":"+[1]Potencia!V352","v":0},{"$f":"+[1]Potencia!W352","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T352:W352)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI352:AL352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG352*IF($D352=\"BT\",Balance!D$98,IF($D352=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH352*IF($D352=\"BT\",Balance!E$98,IF($D352=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI352*IF($D352=\"BT\",Balance!F$98,IF($D352=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ352*IF($D352=\"BT\",Balance!G$98,IF($D352=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK352*IF($D352=\"BT\",Balance!H$98,IF($D352=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL352*IF($D352=\"BT\",Balance!I$98,IF($D352=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC352:BF352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN352*IF($D352=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO352*IF($D352=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP352*IF($D352=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ352*IF($D352=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR352*IF($D352=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS352*IF($D352=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ352:BM352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT352*IF($D352=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU352*IF($D352=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV352*IF($D352=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW352*IF($D352=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX352*IF($D352=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY352*IF($D352=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ352:BT352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!F435","v":"Pp"},{"$f":"+PremisaCosto!B435","v":"X3"},null,{"$f":"+[1]Potencia!F353","v":0},{"$f":"+[1]Potencia!G353","v":0},{"$f":"+[1]Potencia!H353","v":0},{"$f":"+[1]Potencia!I353","v":0},{"$f":"+[1]Potencia!J353","v":0},{"$f":"+[1]Potencia!K353","v":0},null,{"$f":"+[1]Potencia!M353","v":0},{"$f":"+[1]Potencia!N353","v":0},{"$f":"+[1]Potencia!O353","v":0},{"$f":"+[1]Potencia!P353","v":0},{"$f":"+[1]Potencia!Q353","v":0},null,{"$f":"+[1]Potencia!S353","v":0},{"$f":"+[1]Potencia!T353","v":0},{"$f":"+[1]Potencia!U353","v":0},{"$f":"+[1]Potencia!V353","v":0},{"$f":"+[1]Potencia!W353","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T353:W353)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI353:AL353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG353*IF($D353=\"BT\",Balance!D$98,IF($D353=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH353*IF($D353=\"BT\",Balance!E$98,IF($D353=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI353*IF($D353=\"BT\",Balance!F$98,IF($D353=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ353*IF($D353=\"BT\",Balance!G$98,IF($D353=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK353*IF($D353=\"BT\",Balance!H$98,IF($D353=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL353*IF($D353=\"BT\",Balance!I$98,IF($D353=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC353:BF353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN353*IF($D353=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO353*IF($D353=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP353*IF($D353=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ353*IF($D353=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR353*IF($D353=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS353*IF($D353=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ353:BM353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT353*IF($D353=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU353*IF($D353=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV353*IF($D353=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW353*IF($D353=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX353*IF($D353=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY353*IF($D353=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ353:BT353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!F436","v":"Pp"},{"$f":"+PremisaCosto!B436","v":"X3"},null,{"$f":"+[1]Potencia!F354","v":0},{"$f":"+[1]Potencia!G354","v":0},{"$f":"+[1]Potencia!H354","v":0},{"$f":"+[1]Potencia!I354","v":0},{"$f":"+[1]Potencia!J354","v":0},{"$f":"+[1]Potencia!K354","v":0},null,{"$f":"+[1]Potencia!M354","v":0},{"$f":"+[1]Potencia!N354","v":0},{"$f":"+[1]Potencia!O354","v":0},{"$f":"+[1]Potencia!P354","v":0},{"$f":"+[1]Potencia!Q354","v":0},null,{"$f":"+[1]Potencia!S354","v":0},{"$f":"+[1]Potencia!T354","v":0},{"$f":"+[1]Potencia!U354","v":0},{"$f":"+[1]Potencia!V354","v":0},{"$f":"+[1]Potencia!W354","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T354:W354)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI354:AL354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG354*IF($D354=\"BT\",Balance!D$98,IF($D354=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH354*IF($D354=\"BT\",Balance!E$98,IF($D354=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI354*IF($D354=\"BT\",Balance!F$98,IF($D354=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ354*IF($D354=\"BT\",Balance!G$98,IF($D354=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK354*IF($D354=\"BT\",Balance!H$98,IF($D354=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL354*IF($D354=\"BT\",Balance!I$98,IF($D354=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC354:BF354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN354*IF($D354=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO354*IF($D354=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP354*IF($D354=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ354*IF($D354=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR354*IF($D354=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS354*IF($D354=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ354:BM354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT354*IF($D354=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU354*IF($D354=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV354*IF($D354=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW354*IF($D354=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX354*IF($D354=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY354*IF($D354=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ354:BT354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!F437","v":"Pp"},{"$f":"+PremisaCosto!B437","v":"X3"},null,{"$f":"+[1]Potencia!F355","v":0},{"$f":"+[1]Potencia!G355","v":0},{"$f":"+[1]Potencia!H355","v":0},{"$f":"+[1]Potencia!I355","v":0},{"$f":"+[1]Potencia!J355","v":0},{"$f":"+[1]Potencia!K355","v":0},null,{"$f":"+[1]Potencia!M355","v":0},{"$f":"+[1]Potencia!N355","v":0},{"$f":"+[1]Potencia!O355","v":0},{"$f":"+[1]Potencia!P355","v":0},{"$f":"+[1]Potencia!Q355","v":0},null,{"$f":"+[1]Potencia!S355","v":0},{"$f":"+[1]Potencia!T355","v":0},{"$f":"+[1]Potencia!U355","v":0},{"$f":"+[1]Potencia!V355","v":0},{"$f":"+[1]Potencia!W355","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T355:W355)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI355:AL355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG355*IF($D355=\"BT\",Balance!D$98,IF($D355=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH355*IF($D355=\"BT\",Balance!E$98,IF($D355=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI355*IF($D355=\"BT\",Balance!F$98,IF($D355=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ355*IF($D355=\"BT\",Balance!G$98,IF($D355=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK355*IF($D355=\"BT\",Balance!H$98,IF($D355=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL355*IF($D355=\"BT\",Balance!I$98,IF($D355=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC355:BF355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN355*IF($D355=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO355*IF($D355=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP355*IF($D355=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ355*IF($D355=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR355*IF($D355=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS355*IF($D355=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ355:BM355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT355*IF($D355=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU355*IF($D355=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV355*IF($D355=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW355*IF($D355=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX355*IF($D355=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY355*IF($D355=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ355:BT355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!F438","v":"Pp"},{"$f":"+PremisaCosto!B438","v":"X3"},null,{"$f":"+[1]Potencia!F356","v":0},{"$f":"+[1]Potencia!G356","v":0},{"$f":"+[1]Potencia!H356","v":0},{"$f":"+[1]Potencia!I356","v":0},{"$f":"+[1]Potencia!J356","v":0},{"$f":"+[1]Potencia!K356","v":0},null,{"$f":"+[1]Potencia!M356","v":0},{"$f":"+[1]Potencia!N356","v":0},{"$f":"+[1]Potencia!O356","v":0},{"$f":"+[1]Potencia!P356","v":0},{"$f":"+[1]Potencia!Q356","v":0},null,{"$f":"+[1]Potencia!S356","v":0},{"$f":"+[1]Potencia!T356","v":0},{"$f":"+[1]Potencia!U356","v":0},{"$f":"+[1]Potencia!V356","v":0},{"$f":"+[1]Potencia!W356","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T356:W356)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI356:AL356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG356*IF($D356=\"BT\",Balance!D$98,IF($D356=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH356*IF($D356=\"BT\",Balance!E$98,IF($D356=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI356*IF($D356=\"BT\",Balance!F$98,IF($D356=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ356*IF($D356=\"BT\",Balance!G$98,IF($D356=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK356*IF($D356=\"BT\",Balance!H$98,IF($D356=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL356*IF($D356=\"BT\",Balance!I$98,IF($D356=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC356:BF356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN356*IF($D356=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO356*IF($D356=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP356*IF($D356=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ356*IF($D356=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR356*IF($D356=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS356*IF($D356=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ356:BM356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT356*IF($D356=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU356*IF($D356=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV356*IF($D356=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW356*IF($D356=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX356*IF($D356=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY356*IF($D356=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ356:BT356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!F439","v":"Pp"},{"$f":"+PremisaCosto!B439","v":"X3"},null,{"$f":"+[1]Potencia!F357","v":0},{"$f":"+[1]Potencia!G357","v":0},{"$f":"+[1]Potencia!H357","v":0},{"$f":"+[1]Potencia!I357","v":0},{"$f":"+[1]Potencia!J357","v":0},{"$f":"+[1]Potencia!K357","v":0},null,{"$f":"+[1]Potencia!M357","v":0},{"$f":"+[1]Potencia!N357","v":0},{"$f":"+[1]Potencia!O357","v":0},{"$f":"+[1]Potencia!P357","v":0},{"$f":"+[1]Potencia!Q357","v":0},null,{"$f":"+[1]Potencia!S357","v":0},{"$f":"+[1]Potencia!T357","v":0},{"$f":"+[1]Potencia!U357","v":0},{"$f":"+[1]Potencia!V357","v":0},{"$f":"+[1]Potencia!W357","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T357:W357)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI357:AL357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG357*IF($D357=\"BT\",Balance!D$98,IF($D357=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH357*IF($D357=\"BT\",Balance!E$98,IF($D357=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI357*IF($D357=\"BT\",Balance!F$98,IF($D357=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ357*IF($D357=\"BT\",Balance!G$98,IF($D357=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK357*IF($D357=\"BT\",Balance!H$98,IF($D357=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL357*IF($D357=\"BT\",Balance!I$98,IF($D357=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC357:BF357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN357*IF($D357=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO357*IF($D357=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP357*IF($D357=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ357*IF($D357=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR357*IF($D357=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS357*IF($D357=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ357:BM357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT357*IF($D357=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU357*IF($D357=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV357*IF($D357=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW357*IF($D357=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX357*IF($D357=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY357*IF($D357=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ357:BT357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!F440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,{"$f":"+[1]Potencia!F358","v":0},{"$f":"+[1]Potencia!G358","v":0},{"$f":"+[1]Potencia!H358","v":0},{"$f":"+[1]Potencia!I358","v":0},{"$f":"+[1]Potencia!J358","v":0},{"$f":"+[1]Potencia!K358","v":0},null,{"$f":"+[1]Potencia!M358","v":0},{"$f":"+[1]Potencia!N358","v":0},{"$f":"+[1]Potencia!O358","v":0},{"$f":"+[1]Potencia!P358","v":0},{"$f":"+[1]Potencia!Q358","v":0},null,{"$f":"+[1]Potencia!S358","v":0},{"$f":"+[1]Potencia!T358","v":0},{"$f":"+[1]Potencia!U358","v":0},{"$f":"+[1]Potencia!V358","v":0},{"$f":"+[1]Potencia!W358","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T358:W358)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI358:AL358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG358*IF($D358=\"BT\",Balance!D$98,IF($D358=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH358*IF($D358=\"BT\",Balance!E$98,IF($D358=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI358*IF($D358=\"BT\",Balance!F$98,IF($D358=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ358*IF($D358=\"BT\",Balance!G$98,IF($D358=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK358*IF($D358=\"BT\",Balance!H$98,IF($D358=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL358*IF($D358=\"BT\",Balance!I$98,IF($D358=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC358:BF358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN358*IF($D358=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO358*IF($D358=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP358*IF($D358=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ358*IF($D358=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR358*IF($D358=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS358*IF($D358=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ358:BM358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT358*IF($D358=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU358*IF($D358=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV358*IF($D358=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW358*IF($D358=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX358*IF($D358=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY358*IF($D358=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ358:BT358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!F441","v":"Pp"},{"$f":"+PremisaCosto!B441","v":"X3"},null,{"$f":"+[1]Potencia!F359","v":0},{"$f":"+[1]Potencia!G359","v":0},{"$f":"+[1]Potencia!H359","v":0},{"$f":"+[1]Potencia!I359","v":0},{"$f":"+[1]Potencia!J359","v":0},{"$f":"+[1]Potencia!K359","v":0},null,{"$f":"+[1]Potencia!M359","v":0},{"$f":"+[1]Potencia!N359","v":0},{"$f":"+[1]Potencia!O359","v":0},{"$f":"+[1]Potencia!P359","v":0},{"$f":"+[1]Potencia!Q359","v":0},null,{"$f":"+[1]Potencia!S359","v":0},{"$f":"+[1]Potencia!T359","v":0},{"$f":"+[1]Potencia!U359","v":0},{"$f":"+[1]Potencia!V359","v":0},{"$f":"+[1]Potencia!W359","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T359:W359)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI359:AL359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG359*IF($D359=\"BT\",Balance!D$98,IF($D359=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH359*IF($D359=\"BT\",Balance!E$98,IF($D359=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI359*IF($D359=\"BT\",Balance!F$98,IF($D359=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ359*IF($D359=\"BT\",Balance!G$98,IF($D359=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK359*IF($D359=\"BT\",Balance!H$98,IF($D359=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL359*IF($D359=\"BT\",Balance!I$98,IF($D359=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC359:BF359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN359*IF($D359=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO359*IF($D359=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP359*IF($D359=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ359*IF($D359=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR359*IF($D359=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS359*IF($D359=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ359:BM359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT359*IF($D359=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU359*IF($D359=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV359*IF($D359=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW359*IF($D359=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX359*IF($D359=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY359*IF($D359=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ359:BT359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!F442","v":"Pp"},{"$f":"+PremisaCosto!B442","v":"X3"},null,{"$f":"+[1]Potencia!F360","v":0},{"$f":"+[1]Potencia!G360","v":0},{"$f":"+[1]Potencia!H360","v":0},{"$f":"+[1]Potencia!I360","v":0},{"$f":"+[1]Potencia!J360","v":0},{"$f":"+[1]Potencia!K360","v":0},null,{"$f":"+[1]Potencia!M360","v":0},{"$f":"+[1]Potencia!N360","v":0},{"$f":"+[1]Potencia!O360","v":0},{"$f":"+[1]Potencia!P360","v":0},{"$f":"+[1]Potencia!Q360","v":0},null,{"$f":"+[1]Potencia!S360","v":0},{"$f":"+[1]Potencia!T360","v":0},{"$f":"+[1]Potencia!U360","v":0},{"$f":"+[1]Potencia!V360","v":0},{"$f":"+[1]Potencia!W360","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T360:W360)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI360:AL360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG360*IF($D360=\"BT\",Balance!D$98,IF($D360=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH360*IF($D360=\"BT\",Balance!E$98,IF($D360=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI360*IF($D360=\"BT\",Balance!F$98,IF($D360=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ360*IF($D360=\"BT\",Balance!G$98,IF($D360=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK360*IF($D360=\"BT\",Balance!H$98,IF($D360=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL360*IF($D360=\"BT\",Balance!I$98,IF($D360=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC360:BF360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN360*IF($D360=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO360*IF($D360=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP360*IF($D360=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ360*IF($D360=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR360*IF($D360=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS360*IF($D360=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ360:BM360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT360*IF($D360=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU360*IF($D360=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV360*IF($D360=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW360*IF($D360=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX360*IF($D360=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY360*IF($D360=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ360:BT360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!F443","v":"Pp"},{"$f":"+PremisaCosto!B443","v":"X3"},null,{"$f":"+[1]Potencia!F361","v":0},{"$f":"+[1]Potencia!G361","v":0},{"$f":"+[1]Potencia!H361","v":0},{"$f":"+[1]Potencia!I361","v":0},{"$f":"+[1]Potencia!J361","v":0},{"$f":"+[1]Potencia!K361","v":0},null,{"$f":"+[1]Potencia!M361","v":0},{"$f":"+[1]Potencia!N361","v":0},{"$f":"+[1]Potencia!O361","v":0},{"$f":"+[1]Potencia!P361","v":0},{"$f":"+[1]Potencia!Q361","v":0},null,{"$f":"+[1]Potencia!S361","v":0},{"$f":"+[1]Potencia!T361","v":0},{"$f":"+[1]Potencia!U361","v":0},{"$f":"+[1]Potencia!V361","v":0},{"$f":"+[1]Potencia!W361","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T361:W361)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI361:AL361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG361*IF($D361=\"BT\",Balance!D$98,IF($D361=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH361*IF($D361=\"BT\",Balance!E$98,IF($D361=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI361*IF($D361=\"BT\",Balance!F$98,IF($D361=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ361*IF($D361=\"BT\",Balance!G$98,IF($D361=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK361*IF($D361=\"BT\",Balance!H$98,IF($D361=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL361*IF($D361=\"BT\",Balance!I$98,IF($D361=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC361:BF361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN361*IF($D361=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO361*IF($D361=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP361*IF($D361=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ361*IF($D361=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR361*IF($D361=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS361*IF($D361=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ361:BM361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT361*IF($D361=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU361*IF($D361=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV361*IF($D361=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW361*IF($D361=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX361*IF($D361=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY361*IF($D361=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ361:BT361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!F444","v":"Pp"},{"$f":"+PremisaCosto!B444","v":"X3"},null,{"$f":"+[1]Potencia!F362","v":0},{"$f":"+[1]Potencia!G362","v":0},{"$f":"+[1]Potencia!H362","v":0},{"$f":"+[1]Potencia!I362","v":0},{"$f":"+[1]Potencia!J362","v":0},{"$f":"+[1]Potencia!K362","v":0},null,{"$f":"+[1]Potencia!M362","v":0},{"$f":"+[1]Potencia!N362","v":0},{"$f":"+[1]Potencia!O362","v":0},{"$f":"+[1]Potencia!P362","v":0},{"$f":"+[1]Potencia!Q362","v":0},null,{"$f":"+[1]Potencia!S362","v":0},{"$f":"+[1]Potencia!T362","v":0},{"$f":"+[1]Potencia!U362","v":0},{"$f":"+[1]Potencia!V362","v":0},{"$f":"+[1]Potencia!W362","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T362:W362)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI362:AL362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG362*IF($D362=\"BT\",Balance!D$98,IF($D362=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH362*IF($D362=\"BT\",Balance!E$98,IF($D362=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI362*IF($D362=\"BT\",Balance!F$98,IF($D362=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ362*IF($D362=\"BT\",Balance!G$98,IF($D362=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK362*IF($D362=\"BT\",Balance!H$98,IF($D362=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL362*IF($D362=\"BT\",Balance!I$98,IF($D362=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC362:BF362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN362*IF($D362=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO362*IF($D362=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP362*IF($D362=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ362*IF($D362=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR362*IF($D362=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS362*IF($D362=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ362:BM362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT362*IF($D362=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU362*IF($D362=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV362*IF($D362=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW362*IF($D362=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX362*IF($D362=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY362*IF($D362=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ362:BT362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!F445","v":"Pp"},{"$f":"+PremisaCosto!B445","v":"X3"},null,{"$f":"+[1]Potencia!F363","v":0},{"$f":"+[1]Potencia!G363","v":0},{"$f":"+[1]Potencia!H363","v":0},{"$f":"+[1]Potencia!I363","v":0},{"$f":"+[1]Potencia!J363","v":0},{"$f":"+[1]Potencia!K363","v":0},null,{"$f":"+[1]Potencia!M363","v":0},{"$f":"+[1]Potencia!N363","v":0},{"$f":"+[1]Potencia!O363","v":0},{"$f":"+[1]Potencia!P363","v":0},{"$f":"+[1]Potencia!Q363","v":0},null,{"$f":"+[1]Potencia!S363","v":0},{"$f":"+[1]Potencia!T363","v":0},{"$f":"+[1]Potencia!U363","v":0},{"$f":"+[1]Potencia!V363","v":0},{"$f":"+[1]Potencia!W363","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T363:W363)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI363:AL363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG363*IF($D363=\"BT\",Balance!D$98,IF($D363=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH363*IF($D363=\"BT\",Balance!E$98,IF($D363=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI363*IF($D363=\"BT\",Balance!F$98,IF($D363=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ363*IF($D363=\"BT\",Balance!G$98,IF($D363=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK363*IF($D363=\"BT\",Balance!H$98,IF($D363=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL363*IF($D363=\"BT\",Balance!I$98,IF($D363=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC363:BF363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN363*IF($D363=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO363*IF($D363=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP363*IF($D363=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ363*IF($D363=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR363*IF($D363=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS363*IF($D363=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ363:BM363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT363*IF($D363=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU363*IF($D363=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV363*IF($D363=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW363*IF($D363=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX363*IF($D363=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY363*IF($D363=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ363:BT363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!F446","v":"Pp"},{"$f":"+PremisaCosto!B446","v":"X3"},null,{"$f":"+[1]Potencia!F364","v":0},{"$f":"+[1]Potencia!G364","v":0},{"$f":"+[1]Potencia!H364","v":0},{"$f":"+[1]Potencia!I364","v":0},{"$f":"+[1]Potencia!J364","v":0},{"$f":"+[1]Potencia!K364","v":0},null,{"$f":"+[1]Potencia!M364","v":0},{"$f":"+[1]Potencia!N364","v":0},{"$f":"+[1]Potencia!O364","v":0},{"$f":"+[1]Potencia!P364","v":0},{"$f":"+[1]Potencia!Q364","v":0},null,{"$f":"+[1]Potencia!S364","v":0},{"$f":"+[1]Potencia!T364","v":0},{"$f":"+[1]Potencia!U364","v":0},{"$f":"+[1]Potencia!V364","v":0},{"$f":"+[1]Potencia!W364","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T364:W364)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI364:AL364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG364*IF($D364=\"BT\",Balance!D$98,IF($D364=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH364*IF($D364=\"BT\",Balance!E$98,IF($D364=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI364*IF($D364=\"BT\",Balance!F$98,IF($D364=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ364*IF($D364=\"BT\",Balance!G$98,IF($D364=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK364*IF($D364=\"BT\",Balance!H$98,IF($D364=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL364*IF($D364=\"BT\",Balance!I$98,IF($D364=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC364:BF364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN364*IF($D364=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO364*IF($D364=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP364*IF($D364=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ364*IF($D364=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR364*IF($D364=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS364*IF($D364=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ364:BM364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT364*IF($D364=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU364*IF($D364=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV364*IF($D364=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW364*IF($D364=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX364*IF($D364=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY364*IF($D364=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ364:BT364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!F447","v":"Pp"},{"$f":"+PremisaCosto!B447","v":"X3"},null,{"$f":"+[1]Potencia!F365","v":0},{"$f":"+[1]Potencia!G365","v":0},{"$f":"+[1]Potencia!H365","v":0},{"$f":"+[1]Potencia!I365","v":0},{"$f":"+[1]Potencia!J365","v":0},{"$f":"+[1]Potencia!K365","v":0},null,{"$f":"+[1]Potencia!M365","v":0},{"$f":"+[1]Potencia!N365","v":0},{"$f":"+[1]Potencia!O365","v":0},{"$f":"+[1]Potencia!P365","v":0},{"$f":"+[1]Potencia!Q365","v":0},null,{"$f":"+[1]Potencia!S365","v":0},{"$f":"+[1]Potencia!T365","v":0},{"$f":"+[1]Potencia!U365","v":0},{"$f":"+[1]Potencia!V365","v":0},{"$f":"+[1]Potencia!W365","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T365:W365)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI365:AL365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG365*IF($D365=\"BT\",Balance!D$98,IF($D365=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH365*IF($D365=\"BT\",Balance!E$98,IF($D365=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI365*IF($D365=\"BT\",Balance!F$98,IF($D365=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ365*IF($D365=\"BT\",Balance!G$98,IF($D365=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK365*IF($D365=\"BT\",Balance!H$98,IF($D365=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL365*IF($D365=\"BT\",Balance!I$98,IF($D365=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC365:BF365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN365*IF($D365=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO365*IF($D365=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP365*IF($D365=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ365*IF($D365=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR365*IF($D365=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS365*IF($D365=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ365:BM365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT365*IF($D365=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU365*IF($D365=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV365*IF($D365=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW365*IF($D365=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX365*IF($D365=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY365*IF($D365=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ365:BT365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!F448","v":"Pp"},{"$f":"+PremisaCosto!B448","v":"X3"},null,{"$f":"+[1]Potencia!F366","v":0},{"$f":"+[1]Potencia!G366","v":0},{"$f":"+[1]Potencia!H366","v":0},{"$f":"+[1]Potencia!I366","v":0},{"$f":"+[1]Potencia!J366","v":0},{"$f":"+[1]Potencia!K366","v":0},null,{"$f":"+[1]Potencia!M366","v":0},{"$f":"+[1]Potencia!N366","v":0},{"$f":"+[1]Potencia!O366","v":0},{"$f":"+[1]Potencia!P366","v":0},{"$f":"+[1]Potencia!Q366","v":0},null,{"$f":"+[1]Potencia!S366","v":0},{"$f":"+[1]Potencia!T366","v":0},{"$f":"+[1]Potencia!U366","v":0},{"$f":"+[1]Potencia!V366","v":0},{"$f":"+[1]Potencia!W366","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T366:W366)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI366:AL366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG366*IF($D366=\"BT\",Balance!D$98,IF($D366=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH366*IF($D366=\"BT\",Balance!E$98,IF($D366=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI366*IF($D366=\"BT\",Balance!F$98,IF($D366=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ366*IF($D366=\"BT\",Balance!G$98,IF($D366=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK366*IF($D366=\"BT\",Balance!H$98,IF($D366=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL366*IF($D366=\"BT\",Balance!I$98,IF($D366=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC366:BF366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN366*IF($D366=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO366*IF($D366=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP366*IF($D366=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ366*IF($D366=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR366*IF($D366=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS366*IF($D366=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ366:BM366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT366*IF($D366=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU366*IF($D366=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV366*IF($D366=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW366*IF($D366=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX366*IF($D366=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY366*IF($D366=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ366:BT366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!F449","v":"Pp"},{"$f":"+PremisaCosto!B449","v":"X3"},null,{"$f":"+[1]Potencia!F367","v":0},{"$f":"+[1]Potencia!G367","v":0},{"$f":"+[1]Potencia!H367","v":0},{"$f":"+[1]Potencia!I367","v":0},{"$f":"+[1]Potencia!J367","v":0},{"$f":"+[1]Potencia!K367","v":0},null,{"$f":"+[1]Potencia!M367","v":0},{"$f":"+[1]Potencia!N367","v":0},{"$f":"+[1]Potencia!O367","v":0},{"$f":"+[1]Potencia!P367","v":0},{"$f":"+[1]Potencia!Q367","v":0},null,{"$f":"+[1]Potencia!S367","v":0},{"$f":"+[1]Potencia!T367","v":0},{"$f":"+[1]Potencia!U367","v":0},{"$f":"+[1]Potencia!V367","v":0},{"$f":"+[1]Potencia!W367","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T367:W367)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI367:AL367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG367*IF($D367=\"BT\",Balance!D$98,IF($D367=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH367*IF($D367=\"BT\",Balance!E$98,IF($D367=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI367*IF($D367=\"BT\",Balance!F$98,IF($D367=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ367*IF($D367=\"BT\",Balance!G$98,IF($D367=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK367*IF($D367=\"BT\",Balance!H$98,IF($D367=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL367*IF($D367=\"BT\",Balance!I$98,IF($D367=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC367:BF367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN367*IF($D367=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO367*IF($D367=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP367*IF($D367=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ367*IF($D367=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR367*IF($D367=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS367*IF($D367=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ367:BM367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT367*IF($D367=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU367*IF($D367=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV367*IF($D367=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW367*IF($D367=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX367*IF($D367=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY367*IF($D367=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ367:BT367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!F450","v":"Pp"},{"$f":"+PremisaCosto!B450","v":"X3"},null,{"$f":"+[1]Potencia!F368","v":0},{"$f":"+[1]Potencia!G368","v":0},{"$f":"+[1]Potencia!H368","v":0},{"$f":"+[1]Potencia!I368","v":0},{"$f":"+[1]Potencia!J368","v":0},{"$f":"+[1]Potencia!K368","v":0},null,{"$f":"+[1]Potencia!M368","v":0},{"$f":"+[1]Potencia!N368","v":0},{"$f":"+[1]Potencia!O368","v":0},{"$f":"+[1]Potencia!P368","v":0},{"$f":"+[1]Potencia!Q368","v":0},null,{"$f":"+[1]Potencia!S368","v":0},{"$f":"+[1]Potencia!T368","v":0},{"$f":"+[1]Potencia!U368","v":0},{"$f":"+[1]Potencia!V368","v":0},{"$f":"+[1]Potencia!W368","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T368:W368)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI368:AL368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG368*IF($D368=\"BT\",Balance!D$98,IF($D368=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH368*IF($D368=\"BT\",Balance!E$98,IF($D368=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI368*IF($D368=\"BT\",Balance!F$98,IF($D368=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ368*IF($D368=\"BT\",Balance!G$98,IF($D368=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK368*IF($D368=\"BT\",Balance!H$98,IF($D368=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL368*IF($D368=\"BT\",Balance!I$98,IF($D368=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC368:BF368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN368*IF($D368=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO368*IF($D368=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP368*IF($D368=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ368*IF($D368=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR368*IF($D368=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS368*IF($D368=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ368:BM368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT368*IF($D368=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU368*IF($D368=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV368*IF($D368=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW368*IF($D368=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX368*IF($D368=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY368*IF($D368=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ368:BT368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!F451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,{"$f":"+[1]Potencia!F369","v":0},{"$f":"+[1]Potencia!G369","v":0},{"$f":"+[1]Potencia!H369","v":0},{"$f":"+[1]Potencia!I369","v":0},{"$f":"+[1]Potencia!J369","v":0},{"$f":"+[1]Potencia!K369","v":0},null,{"$f":"+[1]Potencia!M369","v":0},{"$f":"+[1]Potencia!N369","v":0},{"$f":"+[1]Potencia!O369","v":0},{"$f":"+[1]Potencia!P369","v":0},{"$f":"+[1]Potencia!Q369","v":0},null,{"$f":"+[1]Potencia!S369","v":0},{"$f":"+[1]Potencia!T369","v":0},{"$f":"+[1]Potencia!U369","v":0},{"$f":"+[1]Potencia!V369","v":0},{"$f":"+[1]Potencia!W369","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T369:W369)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI369:AL369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG369*IF($D369=\"BT\",Balance!D$98,IF($D369=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH369*IF($D369=\"BT\",Balance!E$98,IF($D369=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI369*IF($D369=\"BT\",Balance!F$98,IF($D369=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ369*IF($D369=\"BT\",Balance!G$98,IF($D369=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK369*IF($D369=\"BT\",Balance!H$98,IF($D369=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL369*IF($D369=\"BT\",Balance!I$98,IF($D369=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC369:BF369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN369*IF($D369=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO369*IF($D369=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP369*IF($D369=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ369*IF($D369=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR369*IF($D369=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS369*IF($D369=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ369:BM369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT369*IF($D369=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU369*IF($D369=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV369*IF($D369=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW369*IF($D369=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX369*IF($D369=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY369*IF($D369=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ369:BT369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!F452","v":"Pp"},{"$f":"+PremisaCosto!B452","v":"X3"},null,{"$f":"+[1]Potencia!F370","v":0},{"$f":"+[1]Potencia!G370","v":0},{"$f":"+[1]Potencia!H370","v":0},{"$f":"+[1]Potencia!I370","v":0},{"$f":"+[1]Potencia!J370","v":0},{"$f":"+[1]Potencia!K370","v":0},null,{"$f":"+[1]Potencia!M370","v":0},{"$f":"+[1]Potencia!N370","v":0},{"$f":"+[1]Potencia!O370","v":0},{"$f":"+[1]Potencia!P370","v":0},{"$f":"+[1]Potencia!Q370","v":0},null,{"$f":"+[1]Potencia!S370","v":0},{"$f":"+[1]Potencia!T370","v":0},{"$f":"+[1]Potencia!U370","v":0},{"$f":"+[1]Potencia!V370","v":0},{"$f":"+[1]Potencia!W370","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T370:W370)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI370:AL370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG370*IF($D370=\"BT\",Balance!D$98,IF($D370=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH370*IF($D370=\"BT\",Balance!E$98,IF($D370=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI370*IF($D370=\"BT\",Balance!F$98,IF($D370=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ370*IF($D370=\"BT\",Balance!G$98,IF($D370=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK370*IF($D370=\"BT\",Balance!H$98,IF($D370=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL370*IF($D370=\"BT\",Balance!I$98,IF($D370=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC370:BF370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN370*IF($D370=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO370*IF($D370=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP370*IF($D370=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ370*IF($D370=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR370*IF($D370=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS370*IF($D370=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ370:BM370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT370*IF($D370=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU370*IF($D370=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV370*IF($D370=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW370*IF($D370=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX370*IF($D370=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY370*IF($D370=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ370:BT370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!F453","v":"Pp"},{"$f":"+PremisaCosto!B453","v":"X3"},null,{"$f":"+[1]Potencia!F371","v":0},{"$f":"+[1]Potencia!G371","v":0},{"$f":"+[1]Potencia!H371","v":0},{"$f":"+[1]Potencia!I371","v":0},{"$f":"+[1]Potencia!J371","v":0},{"$f":"+[1]Potencia!K371","v":0},null,{"$f":"+[1]Potencia!M371","v":0},{"$f":"+[1]Potencia!N371","v":0},{"$f":"+[1]Potencia!O371","v":0},{"$f":"+[1]Potencia!P371","v":0},{"$f":"+[1]Potencia!Q371","v":0},null,{"$f":"+[1]Potencia!S371","v":0},{"$f":"+[1]Potencia!T371","v":0},{"$f":"+[1]Potencia!U371","v":0},{"$f":"+[1]Potencia!V371","v":0},{"$f":"+[1]Potencia!W371","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T371:W371)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI371:AL371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG371*IF($D371=\"BT\",Balance!D$98,IF($D371=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH371*IF($D371=\"BT\",Balance!E$98,IF($D371=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI371*IF($D371=\"BT\",Balance!F$98,IF($D371=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ371*IF($D371=\"BT\",Balance!G$98,IF($D371=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK371*IF($D371=\"BT\",Balance!H$98,IF($D371=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL371*IF($D371=\"BT\",Balance!I$98,IF($D371=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC371:BF371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN371*IF($D371=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO371*IF($D371=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP371*IF($D371=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ371*IF($D371=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR371*IF($D371=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS371*IF($D371=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ371:BM371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT371*IF($D371=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU371*IF($D371=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV371*IF($D371=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW371*IF($D371=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX371*IF($D371=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY371*IF($D371=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ371:BT371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!F454","v":"Pp"},{"$f":"+PremisaCosto!B454","v":"X3"},null,{"$f":"+[1]Potencia!F372","v":0},{"$f":"+[1]Potencia!G372","v":0},{"$f":"+[1]Potencia!H372","v":0},{"$f":"+[1]Potencia!I372","v":0},{"$f":"+[1]Potencia!J372","v":0},{"$f":"+[1]Potencia!K372","v":0},null,{"$f":"+[1]Potencia!M372","v":0},{"$f":"+[1]Potencia!N372","v":0},{"$f":"+[1]Potencia!O372","v":0},{"$f":"+[1]Potencia!P372","v":0},{"$f":"+[1]Potencia!Q372","v":0},null,{"$f":"+[1]Potencia!S372","v":0},{"$f":"+[1]Potencia!T372","v":0},{"$f":"+[1]Potencia!U372","v":0},{"$f":"+[1]Potencia!V372","v":0},{"$f":"+[1]Potencia!W372","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T372:W372)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI372:AL372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG372*IF($D372=\"BT\",Balance!D$98,IF($D372=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH372*IF($D372=\"BT\",Balance!E$98,IF($D372=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI372*IF($D372=\"BT\",Balance!F$98,IF($D372=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ372*IF($D372=\"BT\",Balance!G$98,IF($D372=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK372*IF($D372=\"BT\",Balance!H$98,IF($D372=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL372*IF($D372=\"BT\",Balance!I$98,IF($D372=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC372:BF372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN372*IF($D372=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO372*IF($D372=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP372*IF($D372=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ372*IF($D372=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR372*IF($D372=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS372*IF($D372=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ372:BM372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT372*IF($D372=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU372*IF($D372=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV372*IF($D372=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW372*IF($D372=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX372*IF($D372=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY372*IF($D372=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ372:BT372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!F455","v":"Pp"},{"$f":"+PremisaCosto!B455","v":"X3"},null,{"$f":"+[1]Potencia!F373","v":0},{"$f":"+[1]Potencia!G373","v":0},{"$f":"+[1]Potencia!H373","v":0},{"$f":"+[1]Potencia!I373","v":0},{"$f":"+[1]Potencia!J373","v":0},{"$f":"+[1]Potencia!K373","v":0},null,{"$f":"+[1]Potencia!M373","v":0},{"$f":"+[1]Potencia!N373","v":0},{"$f":"+[1]Potencia!O373","v":0},{"$f":"+[1]Potencia!P373","v":0},{"$f":"+[1]Potencia!Q373","v":0},null,{"$f":"+[1]Potencia!S373","v":0},{"$f":"+[1]Potencia!T373","v":0},{"$f":"+[1]Potencia!U373","v":0},{"$f":"+[1]Potencia!V373","v":0},{"$f":"+[1]Potencia!W373","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T373:W373)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI373:AL373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG373*IF($D373=\"BT\",Balance!D$98,IF($D373=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH373*IF($D373=\"BT\",Balance!E$98,IF($D373=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI373*IF($D373=\"BT\",Balance!F$98,IF($D373=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ373*IF($D373=\"BT\",Balance!G$98,IF($D373=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK373*IF($D373=\"BT\",Balance!H$98,IF($D373=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL373*IF($D373=\"BT\",Balance!I$98,IF($D373=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC373:BF373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN373*IF($D373=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO373*IF($D373=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP373*IF($D373=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ373*IF($D373=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR373*IF($D373=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS373*IF($D373=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ373:BM373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT373*IF($D373=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU373*IF($D373=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV373*IF($D373=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW373*IF($D373=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX373*IF($D373=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY373*IF($D373=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ373:BT373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!F456","v":"Pp"},{"$f":"+PremisaCosto!B456","v":"X3"},null,{"$f":"+[1]Potencia!F374","v":0},{"$f":"+[1]Potencia!G374","v":0},{"$f":"+[1]Potencia!H374","v":0},{"$f":"+[1]Potencia!I374","v":0},{"$f":"+[1]Potencia!J374","v":0},{"$f":"+[1]Potencia!K374","v":0},null,{"$f":"+[1]Potencia!M374","v":0},{"$f":"+[1]Potencia!N374","v":0},{"$f":"+[1]Potencia!O374","v":0},{"$f":"+[1]Potencia!P374","v":0},{"$f":"+[1]Potencia!Q374","v":0},null,{"$f":"+[1]Potencia!S374","v":0},{"$f":"+[1]Potencia!T374","v":0},{"$f":"+[1]Potencia!U374","v":0},{"$f":"+[1]Potencia!V374","v":0},{"$f":"+[1]Potencia!W374","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T374:W374)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI374:AL374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG374*IF($D374=\"BT\",Balance!D$98,IF($D374=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH374*IF($D374=\"BT\",Balance!E$98,IF($D374=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI374*IF($D374=\"BT\",Balance!F$98,IF($D374=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ374*IF($D374=\"BT\",Balance!G$98,IF($D374=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK374*IF($D374=\"BT\",Balance!H$98,IF($D374=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL374*IF($D374=\"BT\",Balance!I$98,IF($D374=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC374:BF374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN374*IF($D374=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO374*IF($D374=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP374*IF($D374=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ374*IF($D374=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR374*IF($D374=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS374*IF($D374=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ374:BM374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT374*IF($D374=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU374*IF($D374=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV374*IF($D374=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW374*IF($D374=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX374*IF($D374=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY374*IF($D374=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ374:BT374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!F457","v":"Pp"},{"$f":"+PremisaCosto!B457","v":"X3"},null,{"$f":"+[1]Potencia!F375","v":0},{"$f":"+[1]Potencia!G375","v":0},{"$f":"+[1]Potencia!H375","v":0},{"$f":"+[1]Potencia!I375","v":0},{"$f":"+[1]Potencia!J375","v":0},{"$f":"+[1]Potencia!K375","v":0},null,{"$f":"+[1]Potencia!M375","v":0},{"$f":"+[1]Potencia!N375","v":0},{"$f":"+[1]Potencia!O375","v":0},{"$f":"+[1]Potencia!P375","v":0},{"$f":"+[1]Potencia!Q375","v":0},null,{"$f":"+[1]Potencia!S375","v":0},{"$f":"+[1]Potencia!T375","v":0},{"$f":"+[1]Potencia!U375","v":0},{"$f":"+[1]Potencia!V375","v":0},{"$f":"+[1]Potencia!W375","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T375:W375)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI375:AL375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG375*IF($D375=\"BT\",Balance!D$98,IF($D375=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH375*IF($D375=\"BT\",Balance!E$98,IF($D375=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI375*IF($D375=\"BT\",Balance!F$98,IF($D375=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ375*IF($D375=\"BT\",Balance!G$98,IF($D375=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK375*IF($D375=\"BT\",Balance!H$98,IF($D375=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL375*IF($D375=\"BT\",Balance!I$98,IF($D375=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC375:BF375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN375*IF($D375=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO375*IF($D375=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP375*IF($D375=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ375*IF($D375=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR375*IF($D375=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS375*IF($D375=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ375:BM375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT375*IF($D375=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU375*IF($D375=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV375*IF($D375=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW375*IF($D375=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX375*IF($D375=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY375*IF($D375=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ375:BT375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!F458","v":"Pp"},{"$f":"+PremisaCosto!B458","v":"X3"},null,{"$f":"+[1]Potencia!F376","v":0},{"$f":"+[1]Potencia!G376","v":0},{"$f":"+[1]Potencia!H376","v":0},{"$f":"+[1]Potencia!I376","v":0},{"$f":"+[1]Potencia!J376","v":0},{"$f":"+[1]Potencia!K376","v":0},null,{"$f":"+[1]Potencia!M376","v":0},{"$f":"+[1]Potencia!N376","v":0},{"$f":"+[1]Potencia!O376","v":0},{"$f":"+[1]Potencia!P376","v":0},{"$f":"+[1]Potencia!Q376","v":0},null,{"$f":"+[1]Potencia!S376","v":0},{"$f":"+[1]Potencia!T376","v":0},{"$f":"+[1]Potencia!U376","v":0},{"$f":"+[1]Potencia!V376","v":0},{"$f":"+[1]Potencia!W376","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T376:W376)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI376:AL376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG376*IF($D376=\"BT\",Balance!D$98,IF($D376=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH376*IF($D376=\"BT\",Balance!E$98,IF($D376=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI376*IF($D376=\"BT\",Balance!F$98,IF($D376=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ376*IF($D376=\"BT\",Balance!G$98,IF($D376=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK376*IF($D376=\"BT\",Balance!H$98,IF($D376=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL376*IF($D376=\"BT\",Balance!I$98,IF($D376=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC376:BF376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN376*IF($D376=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO376*IF($D376=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP376*IF($D376=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ376*IF($D376=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR376*IF($D376=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS376*IF($D376=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ376:BM376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT376*IF($D376=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU376*IF($D376=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV376*IF($D376=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW376*IF($D376=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX376*IF($D376=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY376*IF($D376=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ376:BT376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!F459","v":"Pp"},{"$f":"+PremisaCosto!B459","v":"X3"},null,{"$f":"+[1]Potencia!F377","v":0},{"$f":"+[1]Potencia!G377","v":0},{"$f":"+[1]Potencia!H377","v":0},{"$f":"+[1]Potencia!I377","v":0},{"$f":"+[1]Potencia!J377","v":0},{"$f":"+[1]Potencia!K377","v":0},null,{"$f":"+[1]Potencia!M377","v":0},{"$f":"+[1]Potencia!N377","v":0},{"$f":"+[1]Potencia!O377","v":0},{"$f":"+[1]Potencia!P377","v":0},{"$f":"+[1]Potencia!Q377","v":0},null,{"$f":"+[1]Potencia!S377","v":0},{"$f":"+[1]Potencia!T377","v":0},{"$f":"+[1]Potencia!U377","v":0},{"$f":"+[1]Potencia!V377","v":0},{"$f":"+[1]Potencia!W377","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T377:W377)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI377:AL377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG377*IF($D377=\"BT\",Balance!D$98,IF($D377=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH377*IF($D377=\"BT\",Balance!E$98,IF($D377=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI377*IF($D377=\"BT\",Balance!F$98,IF($D377=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ377*IF($D377=\"BT\",Balance!G$98,IF($D377=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK377*IF($D377=\"BT\",Balance!H$98,IF($D377=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL377*IF($D377=\"BT\",Balance!I$98,IF($D377=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC377:BF377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN377*IF($D377=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO377*IF($D377=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP377*IF($D377=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ377*IF($D377=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR377*IF($D377=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS377*IF($D377=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ377:BM377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT377*IF($D377=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU377*IF($D377=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV377*IF($D377=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW377*IF($D377=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX377*IF($D377=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY377*IF($D377=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ377:BT377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!F460","v":"Pp"},{"$f":"+PremisaCosto!B460","v":"X3"},null,{"$f":"+[1]Potencia!F378","v":0},{"$f":"+[1]Potencia!G378","v":0},{"$f":"+[1]Potencia!H378","v":0},{"$f":"+[1]Potencia!I378","v":0},{"$f":"+[1]Potencia!J378","v":0},{"$f":"+[1]Potencia!K378","v":0},null,{"$f":"+[1]Potencia!M378","v":0},{"$f":"+[1]Potencia!N378","v":0},{"$f":"+[1]Potencia!O378","v":0},{"$f":"+[1]Potencia!P378","v":0},{"$f":"+[1]Potencia!Q378","v":0},null,{"$f":"+[1]Potencia!S378","v":0},{"$f":"+[1]Potencia!T378","v":0},{"$f":"+[1]Potencia!U378","v":0},{"$f":"+[1]Potencia!V378","v":0},{"$f":"+[1]Potencia!W378","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T378:W378)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI378:AL378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG378*IF($D378=\"BT\",Balance!D$98,IF($D378=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH378*IF($D378=\"BT\",Balance!E$98,IF($D378=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI378*IF($D378=\"BT\",Balance!F$98,IF($D378=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ378*IF($D378=\"BT\",Balance!G$98,IF($D378=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK378*IF($D378=\"BT\",Balance!H$98,IF($D378=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL378*IF($D378=\"BT\",Balance!I$98,IF($D378=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC378:BF378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN378*IF($D378=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO378*IF($D378=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP378*IF($D378=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ378*IF($D378=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR378*IF($D378=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS378*IF($D378=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ378:BM378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT378*IF($D378=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU378*IF($D378=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV378*IF($D378=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW378*IF($D378=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX378*IF($D378=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY378*IF($D378=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ378:BT378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!F461","v":"Pp"},{"$f":"+PremisaCosto!B461","v":"X3"},null,{"$f":"+[1]Potencia!F379","v":0},{"$f":"+[1]Potencia!G379","v":0},{"$f":"+[1]Potencia!H379","v":0},{"$f":"+[1]Potencia!I379","v":0},{"$f":"+[1]Potencia!J379","v":0},{"$f":"+[1]Potencia!K379","v":0},null,{"$f":"+[1]Potencia!M379","v":0},{"$f":"+[1]Potencia!N379","v":0},{"$f":"+[1]Potencia!O379","v":0},{"$f":"+[1]Potencia!P379","v":0},{"$f":"+[1]Potencia!Q379","v":0},null,{"$f":"+[1]Potencia!S379","v":0},{"$f":"+[1]Potencia!T379","v":0},{"$f":"+[1]Potencia!U379","v":0},{"$f":"+[1]Potencia!V379","v":0},{"$f":"+[1]Potencia!W379","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T379:W379)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI379:AL379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG379*IF($D379=\"BT\",Balance!D$98,IF($D379=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH379*IF($D379=\"BT\",Balance!E$98,IF($D379=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI379*IF($D379=\"BT\",Balance!F$98,IF($D379=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ379*IF($D379=\"BT\",Balance!G$98,IF($D379=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK379*IF($D379=\"BT\",Balance!H$98,IF($D379=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL379*IF($D379=\"BT\",Balance!I$98,IF($D379=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC379:BF379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN379*IF($D379=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO379*IF($D379=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP379*IF($D379=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ379*IF($D379=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR379*IF($D379=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS379*IF($D379=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ379:BM379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT379*IF($D379=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU379*IF($D379=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV379*IF($D379=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW379*IF($D379=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX379*IF($D379=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY379*IF($D379=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ379:BT379,PremisaCosto!$F$84:$I$84)","v":0}]